{"text_format":"1","workbook":"xlsx","n_sheets":14,"sheets":["Input","Scen","FS","Ret","RF","GA","OM","ToD","CapEx","Tax","Alloc","Depr","CITC","Merch"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":34,"defined_names":700,"comments":4,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Input","index":0,"n_rows":52,"n_cols":33,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
[{"$f":"ROW()","v":1}]
[{"$f":"ROW()","v":2}]
[{"$f":"ROW()","v":3}]
[{"$f":"ROW()","v":4},null,"SPS California Acquisition"]
[{"$f":"ROW()","v":5}]
[{"$f":"ROW()","v":6},null,"Time",null,null,null,null,null,{"$f":"Merch!B1","v":"Generation"},null,null,null,null,null,{"$f":"CapEx!B1","v":"CapEx"},null,null,null,null,null,null,{"$f":"Tax!B1","v":"Tax"}]
[{"$f":"ROW()","v":7},null,null,null,null,null,null,null,null,null,null,130,"Total MW",null,null,null,null,null,"$000",null,null,null,null,"State","Fed"]
[{"$f":"ROW()","v":8},null,"COD",null,null,"2012-05-01",null,null,"Plant Nameplate MW",null,null,20,"MW",null,null,null,null,null,null,null,null,"Income Tax",null,4.2000000000000003E-2,0.35]
[{"$f":"ROW()","v":9},null,"Years of Operation",null,null,25,null,null,"MW Ramp per Month",null,null,0,"MW"]
[{"$f":"ROW()","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State NOL on/off",null,null,1]
[{"$f":"ROW()","v":11},null,null,null,"Months","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State NOL (year)",null,null,2014]
[{"$f":"ROW()","v":12},null,"Pre-COD Period",null,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State Tax Credit on/off",null,null,0]
[{"$f":"ROW()","v":13},null,null,null,null,null,null,null,"Yingli 50MW Generation Sensitivity :",null,null,0,"on/off",null,"Capital Costs -",null,null,"$000","$/kW",null,null,"State Tax Credit (year)",null,null,0]
[{"$f":"ROW()","v":14},null,"Notes :",null,null,null,null,null,null,null,null,"%",null,null,"Land Costs",null,null,{"$f":"CapEx!W167","v":0},{"$f":"R14/$L$8","v":0},null,null,"State Tax Credit (year)",null,null,0]
[{"$f":"ROW()","v":15},null,"Minimum Pre-COD Period of 12 months is recommended",null,null,null,null,null,"Degradation - Solar",null,null,5.0000000000000001E-3,null,null,"Development Costs",null,null,{"$f":"CapEx!W168","v":884.72863713013521},{"$f":"R15/$L$8","v":44.236431856506762},null,null,"Sales Tax Sens. (on/off)",null,null,0]
[{"$f":"ROW()","v":16},null,"to allow enough room for half-year tax depreciation",null,null,null,null,null,"Degradation - Yingli Sensitivity",null,null,{"$f":"L13","v":0},null,null,"Equipment",null,null,{"$f":"CapEx!W169","v":53748.250324030283},{"$f":"R16/$L$8","v":2687.4125162015143},null,null,"State Basis Sens. (on/off)",null,null,0]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction",null,null,{"$f":"CapEx!W170","v":18172.326206652975},{"$f":"R17/$L$8","v":908.61631033264871}]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,null,null,null,"%",null,null,null,"Transmission",null,null,{"$f":"CapEx!W172","v":1857.5436219153253},{"$f":"R18/$L$8","v":92.877181095766261},null,null,"PTC on/off",null,null,1]
[{"$f":"ROW()","v":19},null,"Critical Date",null,null,null,null,null,"Outages - EFOR",null,1.2999999999999999E-2,null,null,null,"Indirects",null,null,{"$f":"CapEx!W173","v":1139.8667333476435},56.993336667382174,null,null,"Regular PTC Rate",null,null,0.15,2018]
[{"$f":"ROW()","v":20},null,"Investment Term - Years",null,null,25,null,null,"EPOF Availiability",null,1,null,null,null,"Startup",null,null,{"$f":"CapEx!W174","v":1034.8368699653586},51.741843498267926,null,null,"Super PTC Rate",null,null,0.26250000000000001,2016]
[{"$f":"ROW()","v":21},null,null,null,null,"PPA Term ","Merchant ",null,null,null,null,null,null,null,"Other",null,null,{"$f":"CapEx!W175","v":2100.3457845469406},105.01728922734704]
[{"$f":"ROW()","v":22},null,"PPA Term ",null,null,25,{"$f":"F20-F22","v":0},null,null,null,"%",null,null,null,"Contingency",null,null,{"$f":"CapEx!W176","v":2477.2401839643785},123.86200919821893,null,null,"Group NOL (on/off)",null,null,1]
[{"$f":"ROW()","v":23},null,"Commercial Operations Date",null,null,{"$f":"F8","v":"2012-05-01"},{"$f":"(DATE(YEAR(F23)+1,1,1)-F23)/365","v":0.67123287671232879},null,"Line Loss - Tx",null,0,null,null,null,null,null,null,null,null,null,null,"Group NOL (year)",null,null,2014]
[{"$f":"ROW()","v":24},null,"Investment End Date",null,null,{"$f":"DATE(YEAR(F23)+F22,MONTH(F23),DAY(F23)-1)","v":"2037-04-30"},{"$f":"(F24-DATE(YEAR(F24)-1,12,31))/365","v":0.32876712328767121},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Deferral Case",null,null,1]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,null,null,null,null,null,null,null,"Sensitivity",null,null,null,null,null,null,"PTC Deferral Calculation",null,null,1]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,null,null,null,null,null,null,null,"CapEx Sensitivity as a %",null,null,null,"%"]
[{"$f":"ROW()","v":27},null,"Notes :",null,null,null,null,null,"Note: Delays are measured from COD",null,null,null,null,null,null,null,null,"$000","$/kW",null,null,"Price Alloc. To equipment - (on/off)",null,null,0]
[{"$f":"ROW()","v":28},null,"Minimum Pre-COD Period of 12 months is recommended",null,null,null,null,null,null,null,null,null,null,null,"Capital Costs ($000)",null,null,{"$f":"S28*L8","v":76000},3800,null,null,"Price Alloc. To non-CITC - (on/off)",null,null,0]
[{"$f":"ROW()","v":29},null,"to allow enough room for half-year tax depreciation",null,null,null,null,null,null,null,null,null,null,null,"Notes :",null,null,null,null,null,null,"Notes :"]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,null,null,null,null,null,null,null,"Input location for Property Tax & Sales Tax Basis CapEx Allocation",null,null,null,null,null,null,"Does not have FPL Group interest links in place yet"]
[{"$f":"ROW()","v":31}]
[{"$f":"ROW()","v":32}]
[{"$f":"ROW()","v":33},null,"Worksheets Requiring Input Adjustments",null,null,null,null,null,{"$f":"RF!B1","v":"RF"},null,null,null,null,null,{"$f":"[34]CapEx!$B$1","v":"CapEx"},null,"Promote Calculation and Sensitivity",null,null,null,null,{"$f":"Scen!B5","v":"Scen"},null,"Project Characteristics",null,null,null,{"$f":"Scen!B5","v":"Scen"},null,"Operating Characteristics"]
[{"$f":"ROW()","v":34}]
[{"$f":"ROW()","v":35},null,{"$f":"ToD!$B$1","v":"TOD "},"Sunfish, TOD Multipliers",null,null,null,null,null,null,null,"PPA",null,null,"CITC - $4M TRANSMISSION",null,null,null,null,null,null,"Disc Rate",null,null,null,0.08,null,"Operating  Cost Toggles"]
[{"$f":"ROW()","v":36},null,{"$f":"GA!B1","v":"G&A"},"FOM, VOM, MM, GA, Escalation Rates",null,null,null,null,"Start Date",null,null,{"$f":"F8","v":"2012-05-01"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel",null,null,"VOM","on/off :",1]
[{"$f":"ROW()","v":37},null,{"$f":"CapEx!B1","v":"CapEx"},"Capital Budget, Spending Curve",null,null,null,null,"Years",null,null,25,null,null,"SPS Promote Calculation",null,null,null,"$000",null,null,"Plant Nameplate MW",null,null,null,{"$f":"L8","v":20},null,"VOM",null,null,"VOM","on/off :",1]
[{"$f":"ROW()","v":38},null,{"$f":"FS!B1","v":"FS"},"AR/AP Days",null,null,null,null,"Escalation",null,null,8.0000000000000004E-4,null,null,"Promote - CITC eligible (i.e. net of Tx) :",null,null,null,31198.399350094827,null,null,"Total Project Bid",null,null,null,130,null,"FOM - Labor",null,null,"FOM","on/off :",1]
[{"$f":"ROW()","v":39},null,{"$f":"Alloc!B1","v":"Alloc"},"Depr Allocation - Book, Fed Tax, State Tax",null,null,null,null,"Price Pre-ToD",null,null,148,null,null,"Promote - non-CITC (i.e. allocated to Tx) :",null,null,null,4000,"Check",null,"% of Total Project",null,null,null,{"$f":"Z37/Z38","v":0.15384615384615385},null,"FOM - Other",null,null,"FOM","on/off :",1]
[{"$f":"ROW()","v":40},null,"DA","Use MW ramp for \"In Svc\" date (on/off switches)",null,null,null,null,null,null,null,null,null,null,"Total SPS Promote",null,null,null,{"$f":"S38+S39","v":35198.399350094827},{"$f":"(S40*Z$39)-S43","v":0},null,null,null,null,null,null,null,"Major Maint",null,null,"FOM","on/off :",1]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,null,null,null,null,"Ramp",null,null,"50MW Allocation to Solar :",null,null,"Solar :",{"$f":"S38*Z$39","v":4799.7537461684351},null,null,null,null,null,null,null,null,"Other Operating Costs",null,null,"FOM","on/off :",1]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,null,"Escalation",null,null,0,null,null,"50MW Allocation to Tx :",null,null,"Tx :",{"$f":"S39*Z$39","v":615.38461538461547},"Check",null,null,null,null,null,null,null,"Property Taxes",null,null,"GA","on/off :",1]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,null,"Price Pre-ToD",null,null,148,null,null,"Total 50MW Allocation :",null,null,"20MW :",{"$f":"CapEx!V177","v":5415.1383615530503},{"$f":"S43-(Z$39*S40)","v":0},null,null,null,null,null,null,null,"Insurance",null,null,"GA","on/off :",1]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contract Price",null,null,null,0,null,"Fees",null,null,"GA","on/off :",1]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,null,null,null,null,"SREC",null,null,"$/kW","IRR","NPV",null,null,null,null,"Growth Factor",null,null,null,0,null,"Land Royalty",null,null,"GA","on/off :",1]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,null,"Start Date",null,null,{"$f":"F8","v":"2012-05-01"},null,null,{"$f":"CapEx!Y5/L8","v":4070.7569180776518},{"$f":"Ret!E37","v":7.9999998211860726E-2},{"$f":"Ret!BA32","v":-3.9207617703596043E-5},null,null,null,null,null,null,null,null,null,null,"Performance Bond",null,null,"GA","on/off :",1]
[{"$f":"ROW()","v":47},null,null,null,null,null,null,null,"Years",null,null,0,null,null,{"$f":"CapEx!Y146/L8","v":4113.9841164591753},null,null,null,null,null,null,"PPA Energy Revenue"]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,null,"Escalation",null,null,0,null,null,null,null,null,null,null,null,null,"Growth Factor",null,null,null,{"$f":"AVERAGE(RF!O53:AL53)","v":2.1004020616639207E-2}]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,null,"Price Pre-ToD",null,null,0,null,null,null,"Tx",null,null,null,null,null,"Effective  Price - $/MWh",null,null,null,{"$f":"122.9","v":122.9},null,"Fuel Consumption - mmbtu",null,null,0]
[{"$f":"ROW()","v":50},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S42","v":615.38461538461547},{"$f":"O50*4","v":2461.5384615384619},"20MW :",{"$f":"S43","v":5415.1383615530503},{"$f":"R50*4","v":21660.553446212201},null,null,null,null,null,null,{"$f":"ToD!D237","v":1.1696097125965905}]
[{"$f":"ROW()","v":51},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[34]Input!$S$44","v":1538.4615384615386},"50MW :",null,{"$f":"[34]Input!$S$45","v":17927.6779590691}]
[{"$f":"ROW()","v":52},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P50:P51)","v":4000.0000000000005},null,null,{"$f":"SUM(S50:S51)","v":39588.231405281302}]

{"sheet":"Scen","index":1,"n_rows":116,"n_cols":24,"rows_kept":116,"cut":false,"hidden":false,"merged":[[4,8,4,9],[3,8,3,9]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,"Input","Base Case","Target PPA","Target PPA","Target PPA","Target IRR","Target IRR","Target IRR","Tax","Tax","Tax","Tax","Yingli"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Base Case",0.08,8.5000000000000006E-2,0.09,0.08,8.5000000000000006E-2,0.09,"100% Promote = CITC","100% promote = non-CITC and 15yr SL","100% of Equipment = taxable","State  tax basis reduced by 100%","Yingli deg & gen"]
[null,null,null,null,null,null,"Active",null,"Scenario",null,null,{"$f":"L106","v":0},{"$f":"M106","v":0},{"$f":"N106","v":0},{"$f":"O106","v":0},0,{"$f":"Q106","v":0},{"$f":"R106","v":0},0,{"$f":"T106","v":0},{"$f":"U106","v":0},{"$f":"V106","v":0},{"$f":"W106","v":0},{"$f":"X106","v":0}]
[null,"Scen",null,null,null,null,"Scenario",null,"Comparison"]
[null,null,null,null,null,null,0,null,0,{"$f":"OFFSET($L1,0,$I$7)","v":0},null,0,1,2,3,4,5,6,7,8,9,10,11,12]
[]
[null,"Run Macros and/or Goalseek"]
[]
[null,"Run Macro",null,null,null,"Name",{"$f":"OFFSET($L10,0,$G$6)","v":0}]
[null,"Link to Changing Cell",null,null,null,"Link",{"$f":"OFFSET($L11,0,$G$6)","v":0},null,null,null,null,null,null,{"$f":"N51","v":122.12323656065011},128.13031806335474,134.25890280534952,{"$f":"Q17","v":8.0655477588876978E-2},8.0655477588877048E-2,8.0655477588876992E-2,{"$f":"T17","v":8.1208303431952539E-2},{"$f":"U17","v":6.8436573495521083E-2},7.5331282654442971E-2,{"$f":"W17","v":8.0100204092707517E-2},{"$f":"X17","v":7.6857762731863746E-2}]
[null,"Link to Goalseek Cell",null,null,null,"Link",{"$f":"OFFSET($L12,0,$G$6)","v":0},null,null,null,null,null,null,{"$f":"$G109","v":-0.21948911661589166},-0.21948911661589166,-0.21948911661589166,{"$f":"$G109","v":-0.21948911661589166},-0.21948911661589166,-0.21948911661589166,{"$f":"$G109","v":-0.21948911661589166},{"$f":"$G109","v":-0.21948911661589166},-0.21948911661589166,{"$f":"$G109","v":-0.21948911661589166},-0.21948911661589166]
[null,"Goalseek Value",null,null,null,"Value",{"$f":"OFFSET($L13,0,$G$6)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"INPUTS"]
[]
[null,"Disc Rate",null,null,null,"WACC :",{"$f":"OFFSET($L17,0,$G$6)","v":0.08},null,{"$f":"OFFSET($L17,0,$I$6)","v":0.08},{"$f":"G17-I17","v":0},null,{"$f":"Input!Z35","v":0.08},{"$f":"$L17","v":0.08},0.08,8.5000000000000006E-2,0.09,8.0655477588876978E-2,8.0655477588877048E-2,8.0655477588876992E-2,8.1208303431952539E-2,6.8436573495521083E-2,7.5331282654442971E-2,8.0100204092707517E-2,7.6857762731863746E-2]
[]
[null,"Federal Tax Inputs"]
[null,"Group NOL ",null,null,null,"year",{"$f":"OFFSET($L20,0,$G$6)","v":2014},null,{"$f":"OFFSET($L20,0,$I$6)","v":2014},{"$f":"G20-I20","v":0},null,{"$f":"Input!Y23","v":2014},{"$f":"$L20","v":2014},2014,2014,2014,2014,2014,2014,2014,2014,2014,2014,2014]
[null,"Group NOL ",null,null,null,"on/off :",{"$f":"OFFSET($L21,0,$G$6)","v":1},null,{"$f":"OFFSET($L21,0,$I$6)","v":1},{"$f":"G21-I21","v":0},null,{"$f":"Input!Y22","v":1},{"$f":"$L21","v":1},{"$f":"$L21","v":1},1,1,{"$f":"$L21","v":1},1,1,{"$f":"$L21","v":1},1,1,1,{"$f":"$L21","v":1}]
[null,"Federal Income Tax",null,null,null,null,{"$f":"OFFSET($L22,0,$G$6)","v":0.35},null,{"$f":"OFFSET($L22,0,$I$6)","v":0.35},{"$f":"G22-I22","v":0},null,{"$f":"Input!Y8","v":0.35},{"$f":"$L22","v":0.35},{"$f":"$L22","v":0.35},0.35,0.35,{"$f":"$L22","v":0.35},0.35,0.35,0.35,0.35,0.35,0.35,{"$f":"$L22","v":0.35}]
[]
[null,"State Tax"]
[null,"State NOL ",null,null,null,"year",{"$f":"OFFSET($L25,0,$G$6)","v":2014},null,{"$f":"OFFSET($L25,0,$I$6)","v":2014},{"$f":"G25-I25","v":0},null,{"$f":"Input!Y11","v":2014},{"$f":"$L25","v":2014},2014,2014,2014,2014,2014,2014,2014,2014,2014,2014,2014]
[null,"State NOL ",null,null,null,"on/off :",{"$f":"OFFSET($L26,0,$G$6)","v":1},null,{"$f":"OFFSET($L26,0,$I$6)","v":1},{"$f":"G26-I26","v":0},null,{"$f":"Input!Y10","v":1},{"$f":"$L26","v":1},{"$f":"$L26","v":1},1,1,{"$f":"$L26","v":1},1,1,{"$f":"$L26","v":1},{"$f":"$L26","v":1},{"$f":"$L26","v":1},{"$f":"$L26","v":1},{"$f":"$L26","v":1}]
[null,"State Income Tax",null,null,null,null,4.2000000000000003E-2,null,4.2000000000000003E-2,{"$f":"G27-I27","v":0},null,{"$f":"Input!X8","v":4.2000000000000003E-2},{"$f":"$L27","v":4.2000000000000003E-2},4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2]
[null,"State Tax Credit",null,null,null,"on/off :",{"$f":"OFFSET($L28,0,$G$6)","v":0},null,{"$f":"OFFSET($L28,0,$I$6)","v":0},{"$f":"G28-I28","v":0},null,{"$f":"Input!Y12","v":0},{"$f":"$L28","v":0},{"$f":"$L28","v":0},0,0,{"$f":"$L28","v":0},0,0,{"$f":"$L28","v":0},{"$f":"$L28","v":0},{"$f":"$L28","v":0},{"$f":"$L28","v":0},{"$f":"$L28","v":0}]
[null,"State Tax Credit",null,null,null,"year:",0,null,0,0,null,{"$f":"Input!Y13","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"State Tax Rate",null,null,null,"Rate:",0,null,0,0,null,{"$f":"Input!Y14","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales Tax Sensitivity",null,null,null,null,0,null,0,0,null,{"$f":"Input!Y15","v":0},0,0,0,0,0,0,0,0,0,1,0,0]
[null,"State Basis Sens. (on/off)",null,null,null,null,0,null,0,0,null,{"$f":"Input!Y16","v":0},0,0,0,0,0,0,0,0,0,0,1,0]
[null,"Purchase Price Allocation (equipment) Tax Sensitivity",null,null,null,null,0,null,0,0,null,{"$f":"Input!Y27","v":0},0,0,0,0,0,0,0,1,0,0,0,0]
[null,"Purchase Price Allocation (non-CITC) Tax Sensitivity",null,null,null,null,0,null,0,0,null,{"$f":"Input!Y28","v":0},0,0,0,0,0,0,0,0,1,0,0,0]
[]
[null,"PTC"]
[null,"PTC Deferral Case",null,null,null,"Case :",{"$f":"OFFSET($L37,0,$G$6)","v":1},null,{"$f":"OFFSET($L37,0,$I$6)","v":1},{"$f":"G37-I37","v":0},null,{"$f":"Input!Y24","v":1},{"$f":"$L37","v":1},1,1,1,1,1,1,1,1,1,1,1]
[null,{"$f":"FS!C191","v":"PTC Deferral Calculation"},null,null,null,null,{"$f":"OFFSET($L38,0,$G$6)","v":1},null,{"$f":"OFFSET($L38,0,$I$6)","v":1},{"$f":"G38-I38","v":0},null,{"$f":"Input!Y25","v":1},1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Regular PTC Rate",null,null,null,null,{"$f":"OFFSET($L39,0,$G$6)","v":0.15},null,{"$f":"OFFSET($L39,0,$I$6)","v":0.15},{"$f":"G39-I39","v":0},null,{"$f":"Input!Y19","v":0.15},{"$f":"$L39","v":0.15},0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15]
[null,"Super PTC Rate",null,null,null,null,0.26250000000000001,null,0.26250000000000001,0,null,{"$f":"Input!Y20","v":0.26250000000000001},0.26250000000000001,0.26250000000000001,0.26250000000000001,0.26250000000000001,0.26250000000000001,0.26250000000000001,0.26250000000000001,0.26250000000000001,0.26250000000000001,0.26250000000000001,0.26250000000000001,0.26250000000000001]
[null,"Regular PTC Year",null,null,null,null,2018,null,2018,{"$f":"G41-I41","v":0},null,{"$f":"Input!Z19","v":2018},2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018]
[null,"Super PTC Year",null,null,null,null,2016,null,2016,0,null,{"$f":"Input!Z20","v":2016},2016,2016,2016,2016,2016,2016,2016,2016,2016,2016,2016,2016]
[]
[null,"PPA Capacity Revenue"]
[null,"Plant Nameplate MW",null,null,null,"MW :",{"$f":"OFFSET($L45,0,$G$6)","v":20},null,{"$f":"OFFSET($L45,0,$I$6)","v":20},{"$f":"G45-I45","v":0},null,{"$f":"Input!L8","v":20},{"$f":"$L45","v":20},20,20,20,20,20,20,20,20,20,20,20]
[null,"Contract Price",null,null,null,"$/kWyr :",{"$f":"OFFSET($L46,0,$G$6)","v":0},null,{"$f":"OFFSET($L46,0,$I$6)","v":0},{"$f":"G46-I46","v":0},null,{"$f":"Input!Z44","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Growth Factor",null,null,null,"G :",{"$f":"OFFSET($L47,0,$G$6)","v":0},null,{"$f":"OFFSET($L47,0,$I$6)","v":0},{"$f":"G47-I47","v":0},null,{"$f":"Input!Z45","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"PPA Energy Revenue",null,null,null,null,null,null,{"$f":"OFFSET($L49,0,$I$6)","v":0},{"$f":"G49-I49","v":0}]
[null,"Growth Factor",null,null,null,"G :",{"$f":"OFFSET($L50,0,$G$6)","v":2.1004020616639207E-2},null,{"$f":"OFFSET($L50,0,$I$6)","v":2.1004020616639207E-2},{"$f":"G50-I50","v":0},null,{"$f":"Input!Z48","v":2.1004020616639207E-2},{"$f":"$L50","v":2.1004020616639207E-2},2.1004020616639207E-2,2.1004020616639207E-2,2.1004020616639207E-2,2.1004020616639207E-2,2.1004020616639207E-2,2.1004020616639207E-2,2.1004020616639207E-2,2.1004020616639207E-2,2.1004020616639207E-2,2.1004020616639207E-2,2.1004020616639207E-2]
[null,"Effective  Price - $/MWh",null,null,null,"$/MWh :",{"$f":"OFFSET($L51,0,$G$6)","v":122.9},null,{"$f":"OFFSET($L51,0,$I$6)","v":122.9},{"$f":"G51-I51","v":0},null,{"$f":"Input!Z49","v":122.9},122.9,122.12323656065011,128.13031806335474,134.25890280534952,122.9,122.9,122.9,122.9,122.9,122.9,122.9,122.9]
[null,"TOD Adjustment Multiple",null,null,null,"TOD:",{"$f":"OFFSET($L52,0,$G$6)","v":1.1696097125965905},null,{"$f":"OFFSET($L52,0,$I$6)","v":1.1696097125965905},{"$f":"G52-I52","v":0},null,{"$f":"Input!Z50","v":1.1696097125965905},1.1696097125965905,1.1696097125965905,1.1696097125965905,1.1696097125965905,1.1696097125965905,1.1696097125965905,1.1696097125965905,1.1696097125965905,1.1696097125965905,1.1696097125965905,1.1696097125965905,1.1696097125965905]
[]
[null,"PPA Term",null,null,null,null,{"$f":"OFFSET($L54,0,$G$6)","v":25},null,{"$f":"OFFSET($L54,0,$I$6)","v":25},{"$f":"G54-I54","v":0},null,{"$f":"Input!F22","v":25},25,25,25,25,25,25,25,25,25,25,25,25]
[null,"Merchant Term",null,null,null,null,{"$f":"OFFSET($L55,0,$G$6)","v":0},null,{"$f":"OFFSET($L55,0,$I$6)","v":0},{"$f":"G55-I55","v":0},null,{"$f":"Input!G22","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fuel Consumption - mmbtu",null,null,null,null,{"$f":"OFFSET($L56,0,$G$6)","v":0},null,{"$f":"OFFSET($L56,0,$I$6)","v":0},{"$f":"G56-I56","v":0},null,{"$f":"Input!AE49","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Promote"]
[null,"Total Promote :",null,null,null,null,{"$f":"OFFSET($L60,0,$G$6)","v":31198.399350094827},null,{"$f":"OFFSET($L60,0,$I$6)","v":31198.399350094827},{"$f":"G60-I60","v":0},null,{"$f":"Input!S38","v":31198.399350094827},{"$f":"$L60","v":31198.399350094827},31198.399350094827,31198.399350094827,31198.399350094827,31198.399350094827,31198.399350094827,31198.399350094827,31198.399350094827,31198.399350094827,31198.399350094827,31198.399350094827,31198.399350094827]
[null,"% of total allocated to a 20MW Project",null,null,null,null,4799.7537461684351,null,4799.7537461684351,{"$f":"G61-I61","v":0},null,{"$f":"Input!S41","v":4799.7537461684351},4799.7537461684351,4799.7537461684351,4799.7537461684351,4799.7537461684351,4799.7537461684351,4799.7537461684351,4799.7537461684351,4799.7537461684351,4799.7537461684351,4799.7537461684351,4799.7537461684351,4799.7537461684351]
[null,"Total Allocated to Tx (i.e. no CITC) :",null,null,null,null,4000,null,4000,0,null,{"$f":"Input!S39","v":4000},4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000]
[null,"% of Tx allocated to a 20MW Project",null,null,null,null,615.38461538461547,null,615.38461538461547,0,null,{"$f":"Input!S42","v":615.38461538461547},615.38461538461547,615.38461538461547,615.38461538461547,615.38461538461547,615.38461538461547,615.38461538461547,615.38461538461547,615.38461538461547,615.38461538461547,615.38461538461547,615.38461538461547,615.38461538461547]
[]
[]
[null,"Capital Costs -",null,null,null,null,{"$f":"OFFSET($L66,0,$G$6)","v":0}]
[null,"Land Costs",null,null,null,null,0,null,{"$f":"OFFSET($L67,0,$I$6)","v":0},{"$f":"G67-I67","v":0},null,{"$f":"Input!R14","v":0},{"$f":"$L67","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Development Costs",null,null,null,null,884.72863713013521,null,884.72863713013521,0,"waiting ",{"$f":"Input!R15","v":884.72863713013521},884.72863713013521,884.72863713013521,884.72863713013521,884.72863713013521,884.72863713013521,884.72863713013521,884.72863713013521,884.72863713013521,884.72863713013521,884.72863713013521,884.72863713013521,884.72863713013521]
[null,"Equipment",null,null,null,null,53748.250324030283,null,53748.250324030283,0,"for E&C ",{"$f":"Input!R16","v":53748.250324030283},53748.250324030283,53748.250324030283,53748.250324030283,53748.250324030283,53748.250324030283,53748.250324030283,53748.250324030283,53748.250324030283,53748.250324030283,53748.250324030283,53748.250324030283,53748.250324030283]
[null,"Construction",null,null,null,null,18172.326206652975,null,18172.326206652975,0,"data ",{"$f":"Input!R17","v":18172.326206652975},18172.326206652975,18172.326206652975,18172.326206652975,18172.326206652975,18172.326206652975,18172.326206652975,18172.326206652975,18172.326206652975,18172.326206652975,18172.326206652975,18172.326206652975,18172.326206652975]
[null,"Transmission",null,null,null,null,1857.5436219153253,null,1857.5436219153253,0,null,{"$f":"Input!R18","v":1857.5436219153253},1857.5436219153253,1857.5436219153253,1857.5436219153253,1857.5436219153253,1857.5436219153253,1857.5436219153253,1857.5436219153253,1857.5436219153253,1857.5436219153253,1857.5436219153253,1857.5436219153253,1857.5436219153253]
[null,"Indirects",null,null,null,null,1139.8667333476435,null,1139.8667333476435,0,null,{"$f":"Input!R19","v":1139.8667333476435},1139.8667333476435,1139.8667333476435,1139.8667333476435,1139.8667333476435,1139.8667333476435,1139.8667333476435,1139.8667333476435,1139.8667333476435,1139.8667333476435,1139.8667333476435,1139.8667333476435,1139.8667333476435]
[null,"Startup",null,null,null,null,1034.8368699653586,null,1034.8368699653586,0,null,{"$f":"Input!R20","v":1034.8368699653586},1034.8368699653586,1034.8368699653586,1034.8368699653586,1034.8368699653586,1034.8368699653586,1034.8368699653586,1034.8368699653586,1034.8368699653586,1034.8368699653586,1034.8368699653586,1034.8368699653586,1034.8368699653586]
[null,"Other",null,null,null,null,2100.3457845469406,null,2100.3457845469406,0,null,{"$f":"Input!R21","v":2100.3457845469406},2100.3457845469406,2100.3457845469406,2100.3457845469406,2100.3457845469406,2100.3457845469406,2100.3457845469406,2100.3457845469406,2100.3457845469406,2100.3457845469406,2100.3457845469406,2100.3457845469406,2100.3457845469406]
[null,"Contingency",null,null,null,null,2477.2401839643785,null,2477.2401839643785,0,null,{"$f":"Input!R22","v":2477.2401839643785},2477.2401839643785,2477.2401839643785,2477.2401839643785,2477.2401839643785,2477.2401839643785,2477.2401839643785,2477.2401839643785,2477.2401839643785,2477.2401839643785,2477.2401839643785,2477.2401839643785,2477.2401839643785]
[]
[]
[null,"CapEx Sensitivity as a %",null,null,null,"Percent :",{"$f":"OFFSET($L78,0,$G$6)","v":0},null,0,{"$f":"G78-I78","v":0},null,{"$f":"Input!T30","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CapEx Sensitivity as $/KW",null,null,null,"$/kW :",3800,null,3800,0,null,{"$f":"Input!S28","v":3800},3800,3800,3800,3800,3800,3800,3800,3800,3800,3800,3800,3800]
[]
[]
[null,"Operating Cost Toggles"]
[null,"Fuel",null,null,"VOM","on/off :",{"$f":"OFFSET($L83,0,$G$6)","v":1},null,{"$f":"OFFSET($L83,0,$I$6)","v":1},{"$f":"G83-I83","v":0},null,{"$f":"Input!AG36","v":1},{"$f":"$L83","v":1},1,1,1,1,1,1,1,1,1,1,1]
[null,"VOM",null,null,"VOM","on/off :",{"$f":"OFFSET($L84,0,$G$6)","v":1},null,{"$f":"OFFSET($L84,0,$I$6)","v":1},{"$f":"G84-I84","v":0},null,{"$f":"Input!AG37","v":1},1,1,1,1,1,1,1,1,1,1,1,1]
[null,"FOM - Labor",null,null,"FOM","on/off :",1,null,{"$f":"OFFSET($L85,0,$I$6)","v":1},{"$f":"G85-I85","v":0},null,{"$f":"Input!AG38","v":1},1,1,1,1,1,1,1,1,1,1,1,1]
[null,"FOM - Other",null,null,"FOM","on/off :",1,null,1,0,null,{"$f":"Input!AG39","v":1},1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Major Maint",null,null,"FOM","on/off :",1,null,1,0,null,{"$f":"Input!AG40","v":1},1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Other Operating Costs",null,null,"FOM","on/off :",1,null,1,0,null,{"$f":"Input!AG41","v":1},1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Property Taxes",null,null,"GA","on/off :",1,null,1,0,null,{"$f":"Input!AG42","v":1},1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Insurance",null,null,"GA","on/off :",1,null,1,0,null,{"$f":"Input!AG43","v":1},1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Fees",null,null,"GA","on/off :",1,null,1,0,null,{"$f":"Input!AG44","v":1},1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Land Royalty",null,null,"GA","on/off :",1,null,1,0,null,{"$f":"Input!AG45","v":1},1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Performance Bond",null,null,"GA","on/off :",1,null,1,0,null,{"$f":"Input!AG46","v":1},1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,"Generation"]
[null,"Degradation - Yingli Sensitivity",null,null,null,null,{"$f":"OFFSET($L96,0,$G$6)","v":0},null,0,{"$f":"G96-I96","v":0},null,{"$f":"Input!L16","v":0},{"$f":"$L96","v":0},0,0,0,0,0,0,0,0,0,0,1]
[null,"Yingli 50MW Generation Sensitivity",null,null,null,null,{"$f":"OFFSET($L97,0,$G$6)","v":0},null,{"$f":"OFFSET($L97,0,$I$6)","v":0},{"$f":"G97-I97","v":0},null,{"$f":"Input!L13","v":0},{"$f":"$L97","v":0},0,0,0,0,0,0,0,0,0,0,1]
[null,"Line Loss",null,null,null,null,{"$f":"OFFSET($L98,0,$G$6)","v":0},null,0,{"$f":"G98-I98","v":0},null,{"$f":"Input!K23","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"EFOR",null,null,null,null,1.2999999999999999E-2,null,1.2999999999999999E-2,{"$f":"G99-I99","v":0},null,{"$f":"Input!K19","v":1.2999999999999999E-2},1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2]
[null,"EPOF",null,null,null,null,1,null,1,{"$f":"G100-I100","v":0},null,{"$f":"Input!K20","v":1},1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,0,0]
[]
[]
[null,"RESULTS"]
[]
[null,"IRR",null,null,null,null,{"$f":"FS!$E$240","v":7.9999998211860726E-2},null,{"$f":"OFFSET($L108,0,$I$6)","v":8.1357350945472737E-2},{"$f":"G108-I108","v":-1.3573527336120106E-3},null,8.1357350945472737E-2,8.1357350945472737E-2,8.0706652998924266E-2,8.5674723982810966E-2,9.0643849968910242E-2,8.1357350945472737E-2,8.1357350945472737E-2,8.1357350945472737E-2,8.190592229366303E-2,6.9217333197593697E-2,7.6067176461219799E-2,8.0807593464851404E-2,7.7584406733512884E-2]
[null,"NPV",null,null,null,{"$f":"FS!$F$233","v":0.08},{"$f":"FS!$F$239","v":-0.21948911661589166},"???",-2.564546742498186,2.3450576258822942,null,-2.564546742498186,-2.564546742498186,-1.1596057447604834E-14,7.8443918027915067E-15,1.2505552149377763E-15,-1.6760311306165932E-4,-1.6760311306165932E-4,-1.6760311306165932E-4,-1.6801137902291429E-4,-3.6437160453601792E-4,-8.6536659194734971E-5,-1.6673815608055521E-4,-1.6285218640359745E-4]
[null,"NCF",null,null,null,null,{"$f":"ToD!E73","v":0.2347559224526255},null,0.2347559224526255,0,null,0.2347559224526255,0.2347559224526255,0.2347559224526255,0.2347559224526255,0.2347559224526255,0.2347559224526255,0.2347559224526255,0.2347559224526255,0.2347559224526255,0.2347559224526255,0.2347559224526255,0.2347559224526255,0.22717019870011415]
[null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,0,0]
[null,"CapEx",null,null,null,"$M :",{"$f":"CapEx!Y146/1000","v":82.279682329183501},null,80.808770381122557,1.4709119480609445,null,80.808770381122557,80.808770381122557,80.808770381122557,80.808770381122557,80.808770381122557,80.808770381122557,80.808770381122557,80.808770381122557,80.770693458045628,87.996847304199491,85.796211300126899,80.808770381122557,80.808770381122557]
[null,"CapEx",null,null,null,"$/kW :",{"$f":"G113/G45*1000","v":4113.9841164591753},null,4040.4385190561279,73.545597403047395,null,4040.4385190561279,4040.4385190561279,4040.4385190561279,4040.4385190561279,4040.4385190561279,4040.4385190561279,4040.4385190561279,4040.4385190561279,4038.5346729022817,4399.8423652099746,4289.8105650063453,4040.4385190561279,4040.4385190561279]
[null,"Grant",null,null,null,"$M :",{"$f":"Alloc!R50/1000","v":23.1284745203507},null,23.211645990633457,-8.3171470282756843E-2,null,23.211645990633457,23.211645990633457,23.211645990633457,23.211645990633457,23.211645990633457,23.211645990633457,23.211645990633457,23.211645990633457,23.396261375248841,23.211645990633457,24.70787826633476,23.211645990633457,23.211645990633457]
[null,null,null,null,null,null,null,null,0,0]

{"sheet":"FS","index":2,"n_rows":250,"n_cols":53,"rows_kept":250,"cut":false,"hidden":false,"merged":[]}
[null,"FS",null,null,null,null,null,{"$f":"H13","v":0},0,0,0,0,0,0.6693989071038251,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.33060109289617401,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"H$11","v":"2007-06-30"},"2008-06-30","2009-06-30","2010-06-30","2011-10-01","2012-05-01","2012-09-01","2013-08-15","2014-08-15","2015-08-15","2016-08-15","2017-08-15","2018-08-15","2019-08-15","2020-08-15","2021-08-15","2022-08-15","2023-08-15","2024-08-15","2025-08-15","2026-08-15","2027-08-15","2028-08-15","2029-08-15","2030-08-15","2031-08-15","2032-08-15","2033-08-15","2034-08-15","2035-08-15","2036-08-15","2037-08-15","2038-08-15","2039-08-15","2040-08-15","2041-08-15","2042-08-15","2043-08-15","2044-08-15","2045-08-15","2046-08-15","2047-08-15","2048-08-15","2049-08-15","2050-08-15","2051-08-15"]
[null,null,null,null,null,null,null,{"$f":"H$7","v":-5},-4,-3,-2,-1,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[null,null,null,null,null,null,null,{"$f":"H$8","v":2007},2008,2009,2010,2011,2012,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051]
[null,"PERIOD"]
[]
[null,null,null,null,"COD",null,"Period :",{"$f":"I7-1","v":-5},-4,-3,-2,-1,0,{"$f":"M7+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[null,null,null,null,{"$f":"Input!F8","v":"2012-05-01"},null,"Year :",2007,2008,2009,2010,2011,{"$f":"YEAR(E8)","v":2012},2012,{"$f":"N8+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051]
[null,null,null,null,null,null,"Month :",6,6,6,6,10,{"$f":"MONTH(E8)","v":5},{"$f":"M9+4","v":9},8,{"$f":"O9","v":8},8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,null,null,null,null,null,"Day :",30,30,30,30,1,{"$f":"DAY(E8)","v":1},{"$f":"M10","v":1},15,{"$f":"O10","v":15},15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15]
[null,null,null,null,null,null,"Disc Date :",{"$f":"DATE(H8,H9,H10)","v":"2007-06-30"},"2008-06-30","2009-06-30","2010-06-30","2011-10-01","2012-05-01","2012-09-01","2013-08-15","2014-08-15","2015-08-15","2016-08-15","2017-08-15","2018-08-15","2019-08-15","2020-08-15","2021-08-15","2022-08-15","2023-08-15","2024-08-15","2025-08-15","2026-08-15","2027-08-15","2028-08-15","2029-08-15","2030-08-15","2031-08-15","2032-08-15","2033-08-15","2034-08-15","2035-08-15","2036-08-15","2037-08-15","2038-08-15","2039-08-15","2040-08-15","2041-08-15","2042-08-15","2043-08-15","2044-08-15","2045-08-15","2046-08-15","2047-08-15","2048-08-15","2049-08-15","2050-08-15","2051-08-15"]
[null,null,null,null,"COD","Term","Days :",{"$f":"DATE(H8,12,31)-DATE(H8,1,1)+1","v":365},366,365,365,365,366,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365]
[null,null,null,null,{"$f":"M11","v":"2012-05-01"},{"$f":"Input!L37","v":25},"Par Year :",0,{"$f":"IF(YEAR($E13)>I8,0,IF(YEAR($E13)=I8,(DATE(I8,12,31)-$E13+1)/I12,MIN(1,$F13-SUM($H13:H13))))*(I$7>0)","v":0},{"$f":"IF(YEAR($E13)>J8,0,IF(YEAR($E13)=J8,(DATE(J8,12,31)-$E13+1)/J12,MIN(1,$F13-SUM($H13:I13))))*(J$7>0)","v":0},{"$f":"IF(YEAR($E13)>K8,0,IF(YEAR($E13)=K8,(DATE(K8,12,31)-$E13+1)/K12,MIN(1,$F13-SUM($H13:J13))))*(K$7>0)","v":0},{"$f":"IF(YEAR($E13)>L8,0,IF(YEAR($E13)=L8,(DATE(L8,12,31)-$E13+1)/L12,MIN(1,$F13-SUM($H13:K13))))*(L$7>0)","v":0},{"$f":"IF(YEAR($E13)>M8,0,IF(YEAR($E13)=M8,(DATE(M8,12,31)-$E13+1)/M12,MIN(1,$F13-SUM($H13:L13))))*(M$7>0)","v":0},{"$f":"IF(YEAR($E13)>N8,0,IF(YEAR($E13)=N8,(DATE(N8,12,31)-$E13+1)/N12,MIN(1,$F13-SUM($H13:M13))))*(N$7>0)","v":0.6693989071038251},{"$f":"IF(YEAR($E13)>O8,0,IF(YEAR($E13)=O8,(DATE(O8,12,31)-$E13+1)/O12,MIN(1,$F13-SUM($H13:N13))))*(O$7>0)","v":1},{"$f":"IF(YEAR($E13)>P8,0,IF(YEAR($E13)=P8,(DATE(P8,12,31)-$E13+1)/P12,MIN(1,$F13-SUM($H13:O13))))*(P$7>0)","v":1},{"$f":"IF(YEAR($E13)>Q8,0,IF(YEAR($E13)=Q8,(DATE(Q8,12,31)-$E13+1)/Q12,MIN(1,$F13-SUM($H13:P13))))*(Q$7>0)","v":1},{"$f":"IF(YEAR($E13)>R8,0,IF(YEAR($E13)=R8,(DATE(R8,12,31)-$E13+1)/R12,MIN(1,$F13-SUM($H13:Q13))))*(R$7>0)","v":1},{"$f":"IF(YEAR($E13)>S8,0,IF(YEAR($E13)=S8,(DATE(S8,12,31)-$E13+1)/S12,MIN(1,$F13-SUM($H13:R13))))*(S$7>0)","v":1},{"$f":"IF(YEAR($E13)>T8,0,IF(YEAR($E13)=T8,(DATE(T8,12,31)-$E13+1)/T12,MIN(1,$F13-SUM($H13:S13))))*(T$7>0)","v":1},{"$f":"IF(YEAR($E13)>U8,0,IF(YEAR($E13)=U8,(DATE(U8,12,31)-$E13+1)/U12,MIN(1,$F13-SUM($H13:T13))))*(U$7>0)","v":1},{"$f":"IF(YEAR($E13)>V8,0,IF(YEAR($E13)=V8,(DATE(V8,12,31)-$E13+1)/V12,MIN(1,$F13-SUM($H13:U13))))*(V$7>0)","v":1},{"$f":"IF(YEAR($E13)>W8,0,IF(YEAR($E13)=W8,(DATE(W8,12,31)-$E13+1)/W12,MIN(1,$F13-SUM($H13:V13))))*(W$7>0)","v":1},{"$f":"IF(YEAR($E13)>X8,0,IF(YEAR($E13)=X8,(DATE(X8,12,31)-$E13+1)/X12,MIN(1,$F13-SUM($H13:W13))))*(X$7>0)","v":1},{"$f":"IF(YEAR($E13)>Y8,0,IF(YEAR($E13)=Y8,(DATE(Y8,12,31)-$E13+1)/Y12,MIN(1,$F13-SUM($H13:X13))))*(Y$7>0)","v":1},{"$f":"IF(YEAR($E13)>Z8,0,IF(YEAR($E13)=Z8,(DATE(Z8,12,31)-$E13+1)/Z12,MIN(1,$F13-SUM($H13:Y13))))*(Z$7>0)","v":1},{"$f":"IF(YEAR($E13)>AA8,0,IF(YEAR($E13)=AA8,(DATE(AA8,12,31)-$E13+1)/AA12,MIN(1,$F13-SUM($H13:Z13))))*(AA$7>0)","v":1},{"$f":"IF(YEAR($E13)>AB8,0,IF(YEAR($E13)=AB8,(DATE(AB8,12,31)-$E13+1)/AB12,MIN(1,$F13-SUM($H13:AA13))))*(AB$7>0)","v":1},{"$f":"IF(YEAR($E13)>AC8,0,IF(YEAR($E13)=AC8,(DATE(AC8,12,31)-$E13+1)/AC12,MIN(1,$F13-SUM($H13:AB13))))*(AC$7>0)","v":1},{"$f":"IF(YEAR($E13)>AD8,0,IF(YEAR($E13)=AD8,(DATE(AD8,12,31)-$E13+1)/AD12,MIN(1,$F13-SUM($H13:AC13))))*(AD$7>0)","v":1},{"$f":"IF(YEAR($E13)>AE8,0,IF(YEAR($E13)=AE8,(DATE(AE8,12,31)-$E13+1)/AE12,MIN(1,$F13-SUM($H13:AD13))))*(AE$7>0)","v":1},{"$f":"IF(YEAR($E13)>AF8,0,IF(YEAR($E13)=AF8,(DATE(AF8,12,31)-$E13+1)/AF12,MIN(1,$F13-SUM($H13:AE13))))*(AF$7>0)","v":1},{"$f":"IF(YEAR($E13)>AG8,0,IF(YEAR($E13)=AG8,(DATE(AG8,12,31)-$E13+1)/AG12,MIN(1,$F13-SUM($H13:AF13))))*(AG$7>0)","v":1},{"$f":"IF(YEAR($E13)>AH8,0,IF(YEAR($E13)=AH8,(DATE(AH8,12,31)-$E13+1)/AH12,MIN(1,$F13-SUM($H13:AG13))))*(AH$7>0)","v":1},{"$f":"IF(YEAR($E13)>AI8,0,IF(YEAR($E13)=AI8,(DATE(AI8,12,31)-$E13+1)/AI12,MIN(1,$F13-SUM($H13:AH13))))*(AI$7>0)","v":1},{"$f":"IF(YEAR($E13)>AJ8,0,IF(YEAR($E13)=AJ8,(DATE(AJ8,12,31)-$E13+1)/AJ12,MIN(1,$F13-SUM($H13:AI13))))*(AJ$7>0)","v":1},{"$f":"IF(YEAR($E13)>AK8,0,IF(YEAR($E13)=AK8,(DATE(AK8,12,31)-$E13+1)/AK12,MIN(1,$F13-SUM($H13:AJ13))))*(AK$7>0)","v":1},{"$f":"IF(YEAR($E13)>AL8,0,IF(YEAR($E13)=AL8,(DATE(AL8,12,31)-$E13+1)/AL12,MIN(1,$F13-SUM($H13:AK13))))*(AL$7>0)","v":1},{"$f":"IF(YEAR($E13)>AM8,0,IF(YEAR($E13)=AM8,(DATE(AM8,12,31)-$E13+1)/AM12,MIN(1,$F13-SUM($H13:AL13))))*(AM$7>0)","v":0.33060109289617401},{"$f":"IF(YEAR($E13)>AN8,0,IF(YEAR($E13)=AN8,(DATE(AN8,12,31)-$E13+1)/AN12,MIN(1,$F13-SUM($H13:AM13))))*(AN$7>0)","v":0},{"$f":"IF(YEAR($E13)>AO8,0,IF(YEAR($E13)=AO8,(DATE(AO8,12,31)-$E13+1)/AO12,MIN(1,$F13-SUM($H13:AN13))))*(AO$7>0)","v":0},{"$f":"IF(YEAR($E13)>AP8,0,IF(YEAR($E13)=AP8,(DATE(AP8,12,31)-$E13+1)/AP12,MIN(1,$F13-SUM($H13:AO13))))*(AP$7>0)","v":0},{"$f":"IF(YEAR($E13)>AQ8,0,IF(YEAR($E13)=AQ8,(DATE(AQ8,12,31)-$E13+1)/AQ12,MIN(1,$F13-SUM($H13:AP13))))*(AQ$7>0)","v":0},{"$f":"IF(YEAR($E13)>AR8,0,IF(YEAR($E13)=AR8,(DATE(AR8,12,31)-$E13+1)/AR12,MIN(1,$F13-SUM($H13:AQ13))))*(AR$7>0)","v":0},{"$f":"IF(YEAR($E13)>AS8,0,IF(YEAR($E13)=AS8,(DATE(AS8,12,31)-$E13+1)/AS12,MIN(1,$F13-SUM($H13:AR13))))*(AS$7>0)","v":0},{"$f":"IF(YEAR($E13)>AT8,0,IF(YEAR($E13)=AT8,(DATE(AT8,12,31)-$E13+1)/AT12,MIN(1,$F13-SUM($H13:AS13))))*(AT$7>0)","v":0},{"$f":"IF(YEAR($E13)>AU8,0,IF(YEAR($E13)=AU8,(DATE(AU8,12,31)-$E13+1)/AU12,MIN(1,$F13-SUM($H13:AT13))))*(AU$7>0)","v":0},{"$f":"IF(YEAR($E13)>AV8,0,IF(YEAR($E13)=AV8,(DATE(AV8,12,31)-$E13+1)/AV12,MIN(1,$F13-SUM($H13:AU13))))*(AV$7>0)","v":0},{"$f":"IF(YEAR($E13)>AW8,0,IF(YEAR($E13)=AW8,(DATE(AW8,12,31)-$E13+1)/AW12,MIN(1,$F13-SUM($H13:AV13))))*(AW$7>0)","v":0},{"$f":"IF(YEAR($E13)>AX8,0,IF(YEAR($E13)=AX8,(DATE(AX8,12,31)-$E13+1)/AX12,MIN(1,$F13-SUM($H13:AW13))))*(AX$7>0)","v":0},{"$f":"IF(YEAR($E13)>AY8,0,IF(YEAR($E13)=AY8,(DATE(AY8,12,31)-$E13+1)/AY12,MIN(1,$F13-SUM($H13:AX13))))*(AY$7>0)","v":0},{"$f":"IF(YEAR($E13)>AZ8,0,IF(YEAR($E13)=AZ8,(DATE(AZ8,12,31)-$E13+1)/AZ12,MIN(1,$F13-SUM($H13:AY13))))*(AZ$7>0)","v":0},{"$f":"IF(YEAR($E13)>BA8,0,IF(YEAR($E13)=BA8,(DATE(BA8,12,31)-$E13+1)/BA12,MIN(1,$F13-SUM($H13:AZ13))))*(BA$7>0)","v":0}]
[]
[null,"INCOME STATEMENT"]
[]
[null,"Revenue",null,null,"AR"]
[null,"Contract - Capacity Payments",null,null,1,null,null,0,0,0,0,0,0,{"$f":"RF!N8","v":0},{"$f":"RF!O8","v":0},{"$f":"RF!P8","v":0},{"$f":"RF!Q8","v":0},{"$f":"RF!R8","v":0},{"$f":"RF!S8","v":0},{"$f":"RF!T8","v":0},{"$f":"RF!U8","v":0},{"$f":"RF!V8","v":0},{"$f":"RF!W8","v":0},{"$f":"RF!X8","v":0},{"$f":"RF!Y8","v":0},{"$f":"RF!Z8","v":0},{"$f":"RF!AA8","v":0},{"$f":"RF!AB8","v":0},{"$f":"RF!AC8","v":0},{"$f":"RF!AD8","v":0},{"$f":"RF!AE8","v":0},{"$f":"RF!AF8","v":0},{"$f":"RF!AG8","v":0},{"$f":"RF!AH8","v":0},{"$f":"RF!AI8","v":0},{"$f":"RF!AJ8","v":0},{"$f":"RF!AK8","v":0},{"$f":"RF!AL8","v":0},{"$f":"RF!AM8","v":0},{"$f":"RF!AN8","v":0},{"$f":"RF!AO8","v":0},{"$f":"RF!AP8","v":0},{"$f":"RF!AQ8","v":0},{"$f":"RF!AR8","v":0},{"$f":"RF!AS8","v":0},{"$f":"RF!AT8","v":0},{"$f":"RF!AU8","v":0},{"$f":"RF!AV8","v":0},{"$f":"RF!AW8","v":0},{"$f":"RF!AX8","v":0},{"$f":"RF!AY8","v":0},{"$f":"RF!AZ8","v":0},{"$f":"RF!BA8","v":0}]
[null,"Contract - Energy Payments",null,null,1,null,null,0,0,0,0,0,0,{"$f":"RF!N9","v":3906.1207088584533},{"$f":"RF!O9","v":5892.5807935105349},{"$f":"RF!P9","v":5984.8780901219734},{"$f":"RF!Q9","v":6077.7104033260866},{"$f":"RF!R9","v":6173.0855425540794},{"$f":"RF!S9","v":6267.9374189648106},{"$f":"RF!T9","v":6360.006775943235},{"$f":"RF!U9","v":6453.838139710012},{"$f":"RF!V9","v":6550.8028179863932},{"$f":"RF!W9","v":6651.0105431531838},{"$f":"RF!X9","v":6752.2119073979848},{"$f":"RF!Y9","v":6855.0226525859935},{"$f":"RF!Z9","v":6957.8036859076146},{"$f":"RF!AA9","v":7061.9198408582497},{"$f":"RF!AB9","v":7168.9884597349746},{"$f":"RF!AC9","v":7286.8197723162148},{"$f":"RF!AD9","v":7404.7220411494072},{"$f":"RF!AE9","v":7524.3516912396008},{"$f":"RF!AF9","v":7645.6741562991865},{"$f":"RF!AG9","v":7767.053470663378},{"$f":"RF!AH9","v":7889.8168360468735},{"$f":"RF!AI9","v":8012.5953037119571},{"$f":"RF!AJ9","v":8138.092134959059},{"$f":"RF!AK9","v":8266.2533428804873},{"$f":"RF!AL9","v":8396.9108055673423},{"$f":"RF!AM9","v":2781.297337586921},{"$f":"RF!AN9","v":0},{"$f":"RF!AO9","v":0},{"$f":"RF!AP9","v":0},{"$f":"RF!AQ9","v":0},{"$f":"RF!AR9","v":0},{"$f":"RF!AS9","v":0},{"$f":"RF!AT9","v":0},{"$f":"RF!AU9","v":0},{"$f":"RF!AV9","v":0},{"$f":"RF!AW9","v":0},{"$f":"RF!AX9","v":0},{"$f":"RF!AY9","v":0},{"$f":"RF!AZ9","v":0},{"$f":"RF!BA9","v":0}]
[null,"Merchant - Capacity ",null,null,1,null,null,0,0,0,0,0,0,{"$f":"RF!N12","v":0},{"$f":"RF!O12","v":0},{"$f":"RF!P12","v":0},{"$f":"RF!Q12","v":0},{"$f":"RF!R12","v":0},{"$f":"RF!S12","v":0},{"$f":"RF!T12","v":0},{"$f":"RF!U12","v":0},{"$f":"RF!V12","v":0},{"$f":"RF!W12","v":0},{"$f":"RF!X12","v":0},{"$f":"RF!Y12","v":0},{"$f":"RF!Z12","v":0},{"$f":"RF!AA12","v":0},{"$f":"RF!AB12","v":0},{"$f":"RF!AC12","v":0},{"$f":"RF!AD12","v":0},{"$f":"RF!AE12","v":0},{"$f":"RF!AF12","v":0},{"$f":"RF!AG12","v":0},{"$f":"RF!AH12","v":0},{"$f":"RF!AI12","v":0},{"$f":"RF!AJ12","v":0},{"$f":"RF!AK12","v":0},{"$f":"RF!AL12","v":0},{"$f":"RF!AM12","v":0},{"$f":"RF!AN12","v":0},{"$f":"RF!AO12","v":0},{"$f":"RF!AP12","v":0},{"$f":"RF!AQ12","v":0},{"$f":"RF!AR12","v":0},{"$f":"RF!AS12","v":0},{"$f":"RF!AT12","v":0},{"$f":"RF!AU12","v":0},{"$f":"RF!AV12","v":0},{"$f":"RF!AW12","v":0},{"$f":"RF!AX12","v":0},{"$f":"RF!AY12","v":0},{"$f":"RF!AZ12","v":0},{"$f":"RF!BA12","v":0}]
[null,"Merchant - Energy",null,null,1,null,null,0,0,0,0,0,0,{"$f":"RF!N13","v":0},{"$f":"RF!O13","v":0},{"$f":"RF!P13","v":0},{"$f":"RF!Q13","v":0},{"$f":"RF!R13","v":0},{"$f":"RF!S13","v":0},{"$f":"RF!T13","v":0},{"$f":"RF!U13","v":0},{"$f":"RF!V13","v":0},{"$f":"RF!W13","v":0},{"$f":"RF!X13","v":0},{"$f":"RF!Y13","v":0},{"$f":"RF!Z13","v":0},{"$f":"RF!AA13","v":0},{"$f":"RF!AB13","v":0},{"$f":"RF!AC13","v":0},{"$f":"RF!AD13","v":0},{"$f":"RF!AE13","v":0},{"$f":"RF!AF13","v":0},{"$f":"RF!AG13","v":0},{"$f":"RF!AH13","v":0},{"$f":"RF!AI13","v":0},{"$f":"RF!AJ13","v":0},{"$f":"RF!AK13","v":0},{"$f":"RF!AL13","v":0},{"$f":"RF!AM13","v":0},{"$f":"RF!AN13","v":0},{"$f":"RF!AO13","v":0},{"$f":"RF!AP13","v":0},{"$f":"RF!AQ13","v":0},{"$f":"RF!AR13","v":0},{"$f":"RF!AS13","v":0},{"$f":"RF!AT13","v":0},{"$f":"RF!AU13","v":0},{"$f":"RF!AV13","v":0},{"$f":"RF!AW13","v":0},{"$f":"RF!AX13","v":0},{"$f":"RF!AY13","v":0},{"$f":"RF!AZ13","v":0},{"$f":"RF!BA13","v":0}]
[null,"Merchant - REC Energy Prices ",null,null,1,null,null,0,0,0,0,0,0,{"$f":"RF!N14","v":0},{"$f":"RF!O14","v":0},{"$f":"RF!P14","v":0},{"$f":"RF!Q14","v":0},{"$f":"RF!R14","v":0},{"$f":"RF!S14","v":0},{"$f":"RF!T14","v":0},{"$f":"RF!U14","v":0},{"$f":"RF!V14","v":0},{"$f":"RF!W14","v":0},{"$f":"RF!X14","v":0},{"$f":"RF!Y14","v":0},{"$f":"RF!Z14","v":0},{"$f":"RF!AA14","v":0},{"$f":"RF!AB14","v":0},{"$f":"RF!AC14","v":0},{"$f":"RF!AD14","v":0},{"$f":"RF!AE14","v":0},{"$f":"RF!AF14","v":0},{"$f":"RF!AG14","v":0},{"$f":"RF!AH14","v":0},{"$f":"RF!AI14","v":0},{"$f":"RF!AJ14","v":0},{"$f":"RF!AK14","v":0},{"$f":"RF!AL14","v":0},{"$f":"RF!AM14","v":0},{"$f":"RF!AN14","v":0},{"$f":"RF!AO14","v":0},{"$f":"RF!AP14","v":0},{"$f":"RF!AQ14","v":0},{"$f":"RF!AR14","v":0},{"$f":"RF!AS14","v":0},{"$f":"RF!AT14","v":0},{"$f":"RF!AU14","v":0},{"$f":"RF!AV14","v":0},{"$f":"RF!AW14","v":0},{"$f":"RF!AX14","v":0},{"$f":"RF!AY14","v":0},{"$f":"RF!AZ14","v":0},{"$f":"RF!BA14","v":0}]
[null,"Merchant - Other",null,null,1,null,null,0,0,0,0,0,0,{"$f":"RF!N15","v":0},{"$f":"RF!O15","v":0},{"$f":"RF!P15","v":0},{"$f":"RF!Q15","v":0},{"$f":"RF!R15","v":0},{"$f":"RF!S15","v":0},{"$f":"RF!T15","v":0},{"$f":"RF!U15","v":0},{"$f":"RF!V15","v":0},{"$f":"RF!W15","v":0},{"$f":"RF!X15","v":0},{"$f":"RF!Y15","v":0},{"$f":"RF!Z15","v":0},{"$f":"RF!AA15","v":0},{"$f":"RF!AB15","v":0},{"$f":"RF!AC15","v":0},{"$f":"RF!AD15","v":0},{"$f":"RF!AE15","v":0},{"$f":"RF!AF15","v":0},{"$f":"RF!AG15","v":0},{"$f":"RF!AH15","v":0},{"$f":"RF!AI15","v":0},{"$f":"RF!AJ15","v":0},{"$f":"RF!AK15","v":0},{"$f":"RF!AL15","v":0},{"$f":"RF!AM15","v":0},{"$f":"RF!AN15","v":0},{"$f":"RF!AO15","v":0},{"$f":"RF!AP15","v":0},{"$f":"RF!AQ15","v":0},{"$f":"RF!AR15","v":0},{"$f":"RF!AS15","v":0},{"$f":"RF!AT15","v":0},{"$f":"RF!AU15","v":0},{"$f":"RF!AV15","v":0},{"$f":"RF!AW15","v":0},{"$f":"RF!AX15","v":0},{"$f":"RF!AY15","v":0},{"$f":"RF!AZ15","v":0},{"$f":"RF!BA15","v":0}]
[null,"Other",null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other",null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Revenue",null,null,null,null,null,{"$f":"SUM(H18:H25)","v":0},0,0,0,0,0,3906.1207088584533,5892.5807935105349,5984.8780901219734,6077.7104033260866,6173.0855425540794,6267.9374189648106,6360.006775943235,6453.838139710012,6550.8028179863932,6651.0105431531838,6752.2119073979848,6855.0226525859935,6957.8036859076146,7061.9198408582497,7168.9884597349746,7286.8197723162148,7404.7220411494072,7524.3516912396008,7645.6741562991865,7767.053470663378,7889.8168360468735,8012.5953037119571,8138.092134959059,8266.2533428804873,8396.9108055673423,2781.297337586921,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Operating Costs",null,"on/off","AP","WC"]
[null,"Fuel",null,{"$f":"Scen!G83","v":1},1,0,null,0,0,0,0,0,0,{"$f":"-RF!N93*$D29","v":0},{"$f":"-RF!O93*$D29","v":0},{"$f":"-RF!P93*$D29","v":0},{"$f":"-RF!Q93*$D29","v":0},{"$f":"-RF!R93*$D29","v":0},{"$f":"-RF!S93*$D29","v":0},{"$f":"-RF!T93*$D29","v":0},{"$f":"-RF!U93*$D29","v":0},{"$f":"-RF!V93*$D29","v":0},{"$f":"-RF!W93*$D29","v":0},{"$f":"-RF!X93*$D29","v":0},{"$f":"-RF!Y93*$D29","v":0},{"$f":"-RF!Z93*$D29","v":0},{"$f":"-RF!AA93*$D29","v":0},{"$f":"-RF!AB93*$D29","v":0},{"$f":"-RF!AC93*$D29","v":0},{"$f":"-RF!AD93*$D29","v":0},{"$f":"-RF!AE93*$D29","v":0},{"$f":"-RF!AF93*$D29","v":0},{"$f":"-RF!AG93*$D29","v":0},{"$f":"-RF!AH93*$D29","v":0},{"$f":"-RF!AI93*$D29","v":0},{"$f":"-RF!AJ93*$D29","v":0},{"$f":"-RF!AK93*$D29","v":0},{"$f":"-RF!AL93*$D29","v":0},{"$f":"-RF!AM93*$D29","v":0},{"$f":"-RF!AN93*$D29","v":0},{"$f":"-RF!AO93*$D29","v":0},{"$f":"-RF!AP93*$D29","v":0},{"$f":"-RF!AQ93*$D29","v":0},{"$f":"-RF!AR93*$D29","v":0},{"$f":"-RF!AS93*$D29","v":0},{"$f":"-RF!AT93*$D29","v":0},{"$f":"-RF!AU93*$D29","v":0},{"$f":"-RF!AV93*$D29","v":0},{"$f":"-RF!AW93*$D29","v":0},{"$f":"-RF!AX93*$D29","v":0},{"$f":"-RF!AY93*$D29","v":0},{"$f":"-RF!AZ93*$D29","v":0},{"$f":"-RF!BA93*$D29","v":0}]
[null,"VOM",null,{"$f":"Scen!G84","v":1},1,0,null,0,0,0,0,0,0,{"$f":"-OM!N14*$D30","v":0},{"$f":"-OM!O14*$D30","v":0},{"$f":"-OM!P14*$D30","v":0},{"$f":"-OM!Q14*$D30","v":0},{"$f":"-OM!R14*$D30","v":0},{"$f":"-OM!S14*$D30","v":0},{"$f":"-OM!T14*$D30","v":0},{"$f":"-OM!U14*$D30","v":0},{"$f":"-OM!V14*$D30","v":0},{"$f":"-OM!W14*$D30","v":0},{"$f":"-OM!X14*$D30","v":0},{"$f":"-OM!Y14*$D30","v":0},{"$f":"-OM!Z14*$D30","v":0},{"$f":"-OM!AA14*$D30","v":0},{"$f":"-OM!AB14*$D30","v":0},{"$f":"-OM!AC14*$D30","v":0},{"$f":"-OM!AD14*$D30","v":0},{"$f":"-OM!AE14*$D30","v":0},{"$f":"-OM!AF14*$D30","v":0},{"$f":"-OM!AG14*$D30","v":0},{"$f":"-OM!AH14*$D30","v":0},{"$f":"-OM!AI14*$D30","v":0},{"$f":"-OM!AJ14*$D30","v":0},{"$f":"-OM!AK14*$D30","v":0},{"$f":"-OM!AL14*$D30","v":0},{"$f":"-OM!AM14*$D30","v":0},{"$f":"-OM!AN14*$D30","v":0},{"$f":"-OM!AO14*$D30","v":0},{"$f":"-OM!AP14*$D30","v":0},{"$f":"-OM!AQ14*$D30","v":0},{"$f":"-OM!AR14*$D30","v":0},{"$f":"-OM!AS14*$D30","v":0},{"$f":"-OM!AT14*$D30","v":0},{"$f":"-OM!AU14*$D30","v":0},{"$f":"-OM!AV14*$D30","v":0},{"$f":"-OM!AW14*$D30","v":0},{"$f":"-OM!AX14*$D30","v":0},{"$f":"-OM!AY14*$D30","v":0},{"$f":"-OM!AZ14*$D30","v":0},{"$f":"-OM!BA14*$D30","v":0}]
[null,"FOM - Labor",null,{"$f":"Scen!G85","v":1},0,1,null,0,0,0,0,0,{"$f":"-OM!M23*$D31","v":-39.3915447839831},{"$f":"-OM!N23*$D31","v":-87.053268179907505},{"$f":"-OM!O23*$D31","v":-134.59856538461537},{"$f":"-OM!P23*$D31","v":-139.3095151730769},{"$f":"-OM!Q23*$D31","v":-144.18534820413456},{"$f":"-OM!R23*$D31","v":-149.23183539127928},{"$f":"-OM!S23*$D31","v":-154.45494962997401},{"$f":"-OM!T23*$D31","v":-159.86087286702312},{"$f":"-OM!U23*$D31","v":-165.45600341736892},{"$f":"-OM!V23*$D31","v":-171.24696353697681},{"$f":"-OM!W23*$D31","v":-177.24060726077096},{"$f":"-OM!X23*$D31","v":-183.44402851489792},{"$f":"-OM!Y23*$D31","v":-189.86456951291936},{"$f":"-OM!Z23*$D31","v":-196.50982944587153},{"$f":"-OM!AA23*$D31","v":-203.387673476477},{"$f":"-OM!AB23*$D31","v":-210.50624204815372},{"$f":"-OM!AC23*$D31","v":-217.87396051983907},{"$f":"-OM!AD23*$D31","v":-225.49954913803339},{"$f":"-OM!AE23*$D31","v":-233.39203335786453},{"$f":"-OM!AF23*$D31","v":-241.5607545253898},{"$f":"-OM!AG23*$D31","v":-250.0153809337784},{"$f":"-OM!AH23*$D31","v":-258.76591926646063},{"$f":"-OM!AI23*$D31","v":-267.82272644078671},{"$f":"-OM!AJ23*$D31","v":-277.19652186621425},{"$f":"-OM!AK23*$D31","v":-286.89840013153173},{"$f":"-OM!AL23*$D31","v":-296.93984413613526},{"$f":"-OM!AM23*$D31","v":-101.6045392906798},{"$f":"-OM!AN23*$D31","v":0},{"$f":"-OM!AO23*$D31","v":0},{"$f":"-OM!AP23*$D31","v":0},{"$f":"-OM!AQ23*$D31","v":0},{"$f":"-OM!AR23*$D31","v":0},{"$f":"-OM!AS23*$D31","v":0},{"$f":"-OM!AT23*$D31","v":0},{"$f":"-OM!AU23*$D31","v":0},{"$f":"-OM!AV23*$D31","v":0},{"$f":"-OM!AW23*$D31","v":0},{"$f":"-OM!AX23*$D31","v":0},{"$f":"-OM!AY23*$D31","v":0},{"$f":"-OM!AZ23*$D31","v":0},{"$f":"-OM!BA23*$D31","v":0}]
[null,"FOM - Other",null,{"$f":"Scen!G86","v":1},1,0,null,0,0,0,0,0,0,{"$f":"-OM!N29*$D32","v":-42.093543459149195},{"$f":"-OM!O29*$D32","v":-64.140251608855422},{"$f":"-OM!P29*$D32","v":-65.423056641032531},{"$f":"-OM!Q29*$D32","v":-66.73151777385317},{"$f":"-OM!R29*$D32","v":-68.066148129330244},{"$f":"-OM!S29*$D32","v":-69.427471091916843},{"$f":"-OM!T29*$D32","v":-70.816020513755191},{"$f":"-OM!U29*$D32","v":-72.232340924030282},{"$f":"-OM!V29*$D32","v":-73.676987742510889},{"$f":"-OM!W29*$D32","v":-75.150527497361111},{"$f":"-OM!X29*$D32","v":-76.653538047308331},{"$f":"-OM!Y29*$D32","v":-78.186608808254491},{"$f":"-OM!Z29*$D32","v":-79.75034098441958},{"$f":"-OM!AA29*$D32","v":-81.345347804107973},{"$f":"-OM!AB29*$D32","v":-82.97225476019014},{"$f":"-OM!AC29*$D32","v":-84.631699855393919},{"$f":"-OM!AD29*$D32","v":-86.324333852501809},{"$f":"-OM!AE29*$D32","v":-88.050820529551856},{"$f":"-OM!AF29*$D32","v":-89.811836940142882},{"$f":"-OM!AG29*$D32","v":-91.608073678945743},{"$f":"-OM!AH29*$D32","v":-93.440235152524664},{"$f":"-OM!AI29*$D32","v":-95.309039855575151},{"$f":"-OM!AJ29*$D32","v":-97.215220652686654},{"$f":"-OM!AK29*$D32","v":-99.159525065740368},{"$f":"-OM!AL29*$D32","v":-101.14271556705519},{"$f":"-OM!AM29*$D32","v":-34.106650151054424},{"$f":"-OM!AN29*$D32","v":0},{"$f":"-OM!AO29*$D32","v":0},{"$f":"-OM!AP29*$D32","v":0},{"$f":"-OM!AQ29*$D32","v":0},{"$f":"-OM!AR29*$D32","v":0},{"$f":"-OM!AS29*$D32","v":0},{"$f":"-OM!AT29*$D32","v":0},{"$f":"-OM!AU29*$D32","v":0},{"$f":"-OM!AV29*$D32","v":0},{"$f":"-OM!AW29*$D32","v":0},{"$f":"-OM!AX29*$D32","v":0},{"$f":"-OM!AY29*$D32","v":0},{"$f":"-OM!AZ29*$D32","v":0},{"$f":"-OM!BA29*$D32","v":0}]
[null,"Major Maint",null,{"$f":"Scen!G87","v":1},1,0,null,0,0,0,0,0,{"$f":"-OM!M36*$D33","v":-150.4},{"$f":"-OM!N36*$D33","v":-74.705025821917317},{"$f":"-OM!O36*$D33","v":-165.56626569345127},{"$f":"-OM!P36*$D33","v":-152.53573220382754},{"$f":"-OM!Q36*$D33","v":-127.46021615229645},{"$f":"-OM!R36*$D33","v":-137.51655889500151},{"$f":"-OM!S36*$D33","v":-189.54299343772547},{"$f":"-OM!T36*$D33","v":-163.41921608068628},{"$f":"-OM!U36*$D33","v":-204.41643099602013},{"$f":"-OM!V36*$D33","v":-217.63359494571503},{"$f":"-OM!W36*$D33","v":-332.14928784465349},{"$f":"-OM!X36*$D33","v":-240.53187562529769},{"$f":"-OM!Y36*$D33","v":-275.23510247168821},{"$f":"-OM!Z36*$D33","v":-309.50252866236326},{"$f":"-OM!AA36*$D33","v":-335.31684962208482},{"$f":"-OM!AB36*$D33","v":-328.96172085601933},{"$f":"-OM!AC36*$D33","v":-326.13431602553976},{"$f":"-OM!AD36*$D33","v":-336.11862545068993},{"$f":"-OM!AE36*$D33","v":-442.2810810897609},{"$f":"-OM!AF36*$D33","v":-353.6790233279807},{"$f":"-OM!AG36*$D33","v":-471.52395623664484},{"$f":"-OM!AH36*$D33","v":-395.64582065607567},{"$f":"-OM!AI36*$D33","v":-440.96375935531131},{"$f":"-OM!AJ36*$D33","v":-454.49472015151048},{"$f":"-OM!AK36*$D33","v":-461.56929177156354},{"$f":"-OM!AL36*$D33","v":-470.22996367823521},{"$f":"-OM!AM36*$D33","v":-185.85214063798662},{"$f":"-OM!AN36*$D33","v":0},{"$f":"-OM!AO36*$D33","v":0},{"$f":"-OM!AP36*$D33","v":0},{"$f":"-OM!AQ36*$D33","v":0},{"$f":"-OM!AR36*$D33","v":0},{"$f":"-OM!AS36*$D33","v":0},{"$f":"-OM!AT36*$D33","v":0},{"$f":"-OM!AU36*$D33","v":0},{"$f":"-OM!AV36*$D33","v":0},{"$f":"-OM!AW36*$D33","v":0},{"$f":"-OM!AX36*$D33","v":0},{"$f":"-OM!AY36*$D33","v":0},{"$f":"-OM!AZ36*$D33","v":0},{"$f":"-OM!BA36*$D33","v":0}]
[null,"Other Oper Costs",null,{"$f":"Scen!G88","v":1},1,0,null,0,0,0,0,0,0,{"$f":"-OM!N38*$D34","v":-39.303076923076922},{"$f":"-OM!O38*$D34","v":-39.303076923076922},{"$f":"-OM!P38*$D34","v":-39.303076923076922},{"$f":"-OM!Q38*$D34","v":-39.303076923076922},{"$f":"-OM!R38*$D34","v":-47.803076923076922},{"$f":"-OM!S38*$D34","v":-39.303076923076922},{"$f":"-OM!T38*$D34","v":-39.303076923076922},{"$f":"-OM!U38*$D34","v":-39.303076923076922},{"$f":"-OM!V38*$D34","v":-39.303076923076922},{"$f":"-OM!W38*$D34","v":-47.803076923076922},{"$f":"-OM!X38*$D34","v":-39.303076923076922},{"$f":"-OM!Y38*$D34","v":-39.303076923076922},{"$f":"-OM!Z38*$D34","v":-39.303076923076922},{"$f":"-OM!AA38*$D34","v":-39.303076923076922},{"$f":"-OM!AB38*$D34","v":-47.803076923076922},{"$f":"-OM!AC38*$D34","v":-39.303076923076922},{"$f":"-OM!AD38*$D34","v":-39.303076923076922},{"$f":"-OM!AE38*$D34","v":-39.303076923076922},{"$f":"-OM!AF38*$D34","v":-39.303076923076922},{"$f":"-OM!AG38*$D34","v":-47.803076923076922},{"$f":"-OM!AH38*$D34","v":-39.303076923076922},{"$f":"-OM!AI38*$D34","v":-39.303076923076922},{"$f":"-OM!AJ38*$D34","v":-39.303076923076922},{"$f":"-OM!AK38*$D34","v":-39.303076923076922},{"$f":"-OM!AL38*$D34","v":-47.803076923076922},{"$f":"-OM!AM38*$D34","v":-39.303076923076922},{"$f":"-OM!AN38*$D34","v":0},{"$f":"-OM!AO38*$D34","v":0},{"$f":"-OM!AP38*$D34","v":0},{"$f":"-OM!AQ38*$D34","v":0},{"$f":"-OM!AR38*$D34","v":0},{"$f":"-OM!AS38*$D34","v":0},{"$f":"-OM!AT38*$D34","v":0},{"$f":"-OM!AU38*$D34","v":0},{"$f":"-OM!AV38*$D34","v":0},{"$f":"-OM!AW38*$D34","v":0},{"$f":"-OM!AX38*$D34","v":0},{"$f":"-OM!AY38*$D34","v":0},{"$f":"-OM!AZ38*$D34","v":0},{"$f":"-OM!BA38*$D34","v":0}]
[null,"Property Taxes",null,{"$f":"Scen!G89","v":1},1,0,null,0,0,0,0,0,0,{"$f":"-GA!N12*$D35","v":-9.3239407703243362},{"$f":"-GA!O12*$D35","v":-13.348458062005147},{"$f":"-GA!P12*$D35","v":-12.768090320178835},{"$f":"-GA!Q12*$D35","v":-12.187722578352522},{"$f":"-GA!R12*$D35","v":-11.607354836526213},{"$f":"-GA!S12*$D35","v":-11.026987094699901},{"$f":"-GA!T12*$D35","v":-10.44661935287359},{"$f":"-GA!U12*$D35","v":-9.8662516110472787},{"$f":"-GA!V12*$D35","v":-9.2858838692209673},{"$f":"-GA!W12*$D35","v":-8.705516127394656},{"$f":"-GA!X12*$D35","v":-8.1251483855683446},{"$f":"-GA!Y12*$D35","v":-7.5447806437420333},{"$f":"-GA!Z12*$D35","v":-6.9644129019157228},{"$f":"-GA!AA12*$D35","v":-6.3840451600894133},{"$f":"-GA!AB12*$D35","v":-5.8036774182631028},{"$f":"-GA!AC12*$D35","v":-5.2233096764367914},{"$f":"-GA!AD12*$D35","v":-4.6429419346104819},{"$f":"-GA!AE12*$D35","v":-4.3527580636973306},{"$f":"-GA!AF12*$D35","v":-4.3527580636973306},{"$f":"-GA!AG12*$D35","v":-4.3527580636973306},{"$f":"-GA!AH12*$D35","v":-4.3527580636973306},{"$f":"-GA!AI12*$D35","v":-4.3527580636973306},{"$f":"-GA!AJ12*$D35","v":-4.3527580636973306},{"$f":"-GA!AK12*$D35","v":-4.3527580636973306},{"$f":"-GA!AL12*$D35","v":-4.3527580636973306},{"$f":"-GA!AM12*$D35","v":-1.4390265729709717},{"$f":"-GA!AN12*$D35","v":0},{"$f":"-GA!AO12*$D35","v":0},{"$f":"-GA!AP12*$D35","v":0},{"$f":"-GA!AQ12*$D35","v":0},{"$f":"-GA!AR12*$D35","v":0},{"$f":"-GA!AS12*$D35","v":0},{"$f":"-GA!AT12*$D35","v":0},{"$f":"-GA!AU12*$D35","v":0},{"$f":"-GA!AV12*$D35","v":0},{"$f":"-GA!AW12*$D35","v":0},{"$f":"-GA!AX12*$D35","v":0},{"$f":"-GA!AY12*$D35","v":0},{"$f":"-GA!AZ12*$D35","v":0},{"$f":"-GA!BA12*$D35","v":0}]
[null,"Insurance",null,{"$f":"Scen!G90","v":1},1,0,null,0,0,0,0,0,0,{"$f":"-GA!N21*$D36","v":-15.786371808879002},{"$f":"-GA!O21*$D36","v":-34.437300117193104},{"$f":"-GA!P21*$D36","v":-33.598826723035351},{"$f":"-GA!Q21*$D36","v":-32.71303947306442},{"$f":"-GA!R21*$D36","v":-31.778381202405438},{"$f":"-GA!S21*$D36","v":-30.793251385130869},{"$f":"-GA!T21*$D36","v":-29.756005022684349},{"$f":"-GA!U21*$D36","v":-28.664951505185922},{"$f":"-GA!V21*$D36","v":-27.518353444978484},{"$f":"-GA!W21*$D36","v":-26.314425481760672},{"$f":"-GA!X21*$D36","v":-25.051333058636153},{"$f":"-GA!Y21*$D36","v":-23.727191168393958},{"$f":"-GA!Z21*$D36","v":-22.340063069318617},{"$f":"-GA!AA21*$D36","v":-20.887958969812907},{"$f":"-GA!AB21*$D36","v":-19.368834681099234},{"$f":"-GA!AC21*$D36","v":-17.7805902372491},{"$f":"-GA!AD21*$D36","v":-16.121068481772518},{"$f":"-GA!AE21*$D36","v":-15.415771735694983},{"$f":"-GA!AF21*$D36","v":-15.724087170408882},{"$f":"-GA!AG21*$D36","v":-16.038568913817063},{"$f":"-GA!AH21*$D36","v":-16.359340292093403},{"$f":"-GA!AI21*$D36","v":-16.686527097935272},{"$f":"-GA!AJ21*$D36","v":-17.020257639893973},{"$f":"-GA!AK21*$D36","v":-17.360662792691855},{"$f":"-GA!AL21*$D36","v":-17.707876048545689},{"$f":"-GA!AM21*$D36","v":-1.9741275754075311},{"$f":"-GA!AN21*$D36","v":0},{"$f":"-GA!AO21*$D36","v":0},{"$f":"-GA!AP21*$D36","v":0},{"$f":"-GA!AQ21*$D36","v":0},{"$f":"-GA!AR21*$D36","v":0},{"$f":"-GA!AS21*$D36","v":0},{"$f":"-GA!AT21*$D36","v":0},{"$f":"-GA!AU21*$D36","v":0},{"$f":"-GA!AV21*$D36","v":0},{"$f":"-GA!AW21*$D36","v":0},{"$f":"-GA!AX21*$D36","v":0},{"$f":"-GA!AY21*$D36","v":0},{"$f":"-GA!AZ21*$D36","v":0},{"$f":"-GA!BA21*$D36","v":0}]
[null,"Fees",null,{"$f":"Scen!G91","v":1},1,0,null,0,0,0,0,0,0,{"$f":"-GA!N32*$D37","v":0},{"$f":"-GA!O32*$D37","v":0},{"$f":"-GA!P32*$D37","v":0},{"$f":"-GA!Q32*$D37","v":0},{"$f":"-GA!R32*$D37","v":0},{"$f":"-GA!S32*$D37","v":0},{"$f":"-GA!T32*$D37","v":0},{"$f":"-GA!U32*$D37","v":0},{"$f":"-GA!V32*$D37","v":0},{"$f":"-GA!W32*$D37","v":0},{"$f":"-GA!X32*$D37","v":0},{"$f":"-GA!Y32*$D37","v":0},{"$f":"-GA!Z32*$D37","v":0},{"$f":"-GA!AA32*$D37","v":0},{"$f":"-GA!AB32*$D37","v":0},{"$f":"-GA!AC32*$D37","v":0},{"$f":"-GA!AD32*$D37","v":0},{"$f":"-GA!AE32*$D37","v":0},{"$f":"-GA!AF32*$D37","v":0},{"$f":"-GA!AG32*$D37","v":0},{"$f":"-GA!AH32*$D37","v":0},{"$f":"-GA!AI32*$D37","v":0},{"$f":"-GA!AJ32*$D37","v":0},{"$f":"-GA!AK32*$D37","v":0},{"$f":"-GA!AL32*$D37","v":0},{"$f":"-GA!AM32*$D37","v":0},{"$f":"-GA!AN32*$D37","v":0},{"$f":"-GA!AO32*$D37","v":0},{"$f":"-GA!AP32*$D37","v":0},{"$f":"-GA!AQ32*$D37","v":0},{"$f":"-GA!AR32*$D37","v":0},{"$f":"-GA!AS32*$D37","v":0},{"$f":"-GA!AT32*$D37","v":0},{"$f":"-GA!AU32*$D37","v":0},{"$f":"-GA!AV32*$D37","v":0},{"$f":"-GA!AW32*$D37","v":0},{"$f":"-GA!AX32*$D37","v":0},{"$f":"-GA!AY32*$D37","v":0},{"$f":"-GA!AZ32*$D37","v":0},{"$f":"-GA!BA32*$D37","v":0}]
[null,"Land Royalty",null,{"$f":"Scen!G92","v":1},1,0,null,0,0,0,0,0,0,{"$f":"-GA!N39*$D38","v":0},{"$f":"-GA!O39*$D38","v":0},{"$f":"-GA!P39*$D38","v":0},{"$f":"-GA!Q39*$D38","v":0},{"$f":"-GA!R39*$D38","v":0},{"$f":"-GA!S39*$D38","v":0},{"$f":"-GA!T39*$D38","v":0},{"$f":"-GA!U39*$D38","v":0},{"$f":"-GA!V39*$D38","v":0},{"$f":"-GA!W39*$D38","v":0},{"$f":"-GA!X39*$D38","v":0},{"$f":"-GA!Y39*$D38","v":0},{"$f":"-GA!Z39*$D38","v":0},{"$f":"-GA!AA39*$D38","v":0},{"$f":"-GA!AB39*$D38","v":0},{"$f":"-GA!AC39*$D38","v":0},{"$f":"-GA!AD39*$D38","v":0},{"$f":"-GA!AE39*$D38","v":0},{"$f":"-GA!AF39*$D38","v":0},{"$f":"-GA!AG39*$D38","v":0},{"$f":"-GA!AH39*$D38","v":0},{"$f":"-GA!AI39*$D38","v":0},{"$f":"-GA!AJ39*$D38","v":0},{"$f":"-GA!AK39*$D38","v":0},{"$f":"-GA!AL39*$D38","v":0},{"$f":"-GA!AM39*$D38","v":0},{"$f":"-GA!AN39*$D38","v":0},{"$f":"-GA!AO39*$D38","v":0},{"$f":"-GA!AP39*$D38","v":0},{"$f":"-GA!AQ39*$D38","v":0},{"$f":"-GA!AR39*$D38","v":0},{"$f":"-GA!AS39*$D38","v":0},{"$f":"-GA!AT39*$D38","v":0},{"$f":"-GA!AU39*$D38","v":0},{"$f":"-GA!AV39*$D38","v":0},{"$f":"-GA!AW39*$D38","v":0},{"$f":"-GA!AX39*$D38","v":0},{"$f":"-GA!AY39*$D38","v":0},{"$f":"-GA!AZ39*$D38","v":0},{"$f":"-GA!BA39*$D38","v":0}]
[null,"Performance Bond",null,{"$f":"Scen!G93","v":1},1,0,null,0,0,0,0,0,0,{"$f":"-GA!N51*$D39","v":-68.278688524590166},{"$f":"-GA!O51*$D39","v":-104.03999999999999},{"$f":"-GA!P51*$D39","v":-106.12079999999999},{"$f":"-GA!Q51*$D39","v":-108.243216},{"$f":"-GA!R51*$D39","v":-110.40808032},{"$f":"-GA!S51*$D39","v":-112.61624192640001},{"$f":"-GA!T51*$D39","v":-114.86856676492798},{"$f":"-GA!U51*$D39","v":-117.16593810022655},{"$f":"-GA!V51*$D39","v":-119.50925686223108},{"$f":"-GA!W51*$D39","v":-121.89944199947571},{"$f":"-GA!X51*$D39","v":-124.3374308394652},{"$f":"-GA!Y51*$D39","v":-126.82417945625453},{"$f":"-GA!Z51*$D39","v":-129.3606630453796},{"$f":"-GA!AA51*$D39","v":-131.94787630628721},{"$f":"-GA!AB51*$D39","v":-134.58683383241294},{"$f":"-GA!AC51*$D39","v":-137.27857050906121},{"$f":"-GA!AD51*$D39","v":-140.02414191924245},{"$f":"-GA!AE51*$D39","v":-142.82462475762728},{"$f":"-GA!AF51*$D39","v":-145.68111725277981},{"$f":"-GA!AG51*$D39","v":-148.59473959783543},{"$f":"-GA!AH51*$D39","v":-151.56663438979211},{"$f":"-GA!AI51*$D39","v":-154.59796707758798},{"$f":"-GA!AJ51*$D39","v":-157.68992641913971},{"$f":"-GA!AK51*$D39","v":-160.8437249475225},{"$f":"-GA!AL51*$D39","v":-164.06059944647296},{"$f":"-GA!AM51*$D39","v":-55.323385747769514},{"$f":"-GA!AN51*$D39","v":0},{"$f":"-GA!AO51*$D39","v":0},{"$f":"-GA!AP51*$D39","v":0},{"$f":"-GA!AQ51*$D39","v":0},{"$f":"-GA!AR51*$D39","v":0},{"$f":"-GA!AS51*$D39","v":0},{"$f":"-GA!AT51*$D39","v":0},{"$f":"-GA!AU51*$D39","v":0},{"$f":"-GA!AV51*$D39","v":0},{"$f":"-GA!AW51*$D39","v":0},{"$f":"-GA!AX51*$D39","v":0},{"$f":"-GA!AY51*$D39","v":0},{"$f":"-GA!AZ51*$D39","v":0},{"$f":"-GA!BA51*$D39","v":0}]
[null,"Land Lease",null,null,1,0,null,0,0,0,0,0,0,{"$f":"OM!N47","v":57.749999999999993},{"$f":"OM!O47","v":58.904999999999994},{"$f":"OM!P47","v":60.083099999999995},{"$f":"OM!Q47","v":61.284761999999986},{"$f":"OM!R47","v":62.510457239999994},{"$f":"OM!S47","v":91.086666264000002},{"$f":"OM!T47","v":92.908399589280009},{"$f":"OM!U47","v":94.766567581065587},{"$f":"OM!V47","v":96.66189893268691},{"$f":"OM!W47","v":98.595136911340646},{"$f":"OM!X47","v":100.56703964956746},{"$f":"OM!Y47","v":104.56840102314445},{"$f":"OM!Z47","v":108.72896856305333},{"$f":"OM!AA47","v":113.05507676424011},{"$f":"OM!AB47","v":117.5533121585357},{"$f":"OM!AC47","v":122.23052334269953},{"$f":"OM!AD47","v":127.09383140545887},{"$f":"OM!AE47","v":132.15064076941928},{"$f":"OM!AF47","v":137.40865046435295},{"$f":"OM!AG47","v":142.87586584902863},{"$f":"OM!AH47","v":148.56061079942981},{"$f":"OM!AI47","v":154.47154038191752},{"$f":"OM!AJ47","v":160.61765403063325},{"$f":"OM!AK47","v":167.00830924920407},{"$f":"OM!AL47","v":173.65323585761143},{"$f":"OM!AM47","v":180.56255080591407},{"$f":"OM!AN47","v":0},{"$f":"OM!AO47","v":0},{"$f":"OM!AP47","v":0},{"$f":"OM!AQ47","v":0},{"$f":"OM!AR47","v":0},{"$f":"OM!AS47","v":0},{"$f":"OM!AT47","v":0},{"$f":"OM!AU47","v":0},{"$f":"OM!AV47","v":0},{"$f":"OM!AW47","v":0},{"$f":"OM!AX47","v":0},{"$f":"OM!AY47","v":0},{"$f":"OM!AZ47","v":0},{"$f":"OM!BA47","v":0}]
[null,"Other",null,null,1,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other",null,null,1,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sub-total",null,null,null,null,null,{"$f":"SUM(H29:H42)","v":0},0,0,0,0,-189.79154478398311,-278.79391548784446,-496.52891778919718,-488.97599798422806,-469.53937510477806,-493.9009784576196,-516.07830522492407,-495.56197793574739,-542.3384258958904,-561.51221839202321,-690.66774622315279,-596.87939174468306,-636.11710796118496,-675.00194646929197,-705.51775149769605,-712.4493283606796,-705.99500040389728,-720.93990629446853,-833.46952568785457,-752.70400373912344,-887.06068849876704,-810.8731739442909,-864.56431443205315,-886.65482768558604,-902.47913044662027,-928.5835980056072,-239.04039609303172,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"EBITDA",null,null,null,null,null,{"$f":"H26+H43","v":0},0,0,0,0,-189.79154478398311,3627.3267933706088,5396.0518757213376,5495.9020921377451,5608.1710282213089,5679.1845640964602,5751.8591137398862,5864.4447980074874,5911.4997138141216,5989.2905995943702,5960.342796930031,6155.3325156533019,6218.9055446248085,6282.8017394383223,6356.4020893605539,6456.5391313742948,6580.8247719123174,6683.7821348549387,6690.8821655517459,6892.9701525600631,6879.9927821646106,7078.9436621025825,7148.0309892799041,7251.4373072734725,7363.7742124338674,7468.3272075617351,2542.2569414938894,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation",null,null,null,null,null,0,0,0,0,0,{"$f":"-Depr!M10","v":0},{"$f":"-Depr!N10","v":-1828.4375},{"$f":"-Depr!O10","v":-2742.6562999999996},{"$f":"-Depr!P10","v":-2742.6562999999996},{"$f":"-Depr!Q10","v":-2742.6562999999996},{"$f":"-Depr!R10","v":-2742.6562999999996},{"$f":"-Depr!S10","v":-2742.6562999999996},{"$f":"-Depr!T10","v":-2742.6562999999996},{"$f":"-Depr!U10","v":-2742.6562999999996},{"$f":"-Depr!V10","v":-2742.6562999999996},{"$f":"-Depr!W10","v":-2742.6562999999996},{"$f":"-Depr!X10","v":-2742.6562999999996},{"$f":"-Depr!Y10","v":-2742.6562999999996},{"$f":"-Depr!Z10","v":-2742.6562999999996},{"$f":"-Depr!AA10","v":-2742.6562999999996},{"$f":"-Depr!AB10","v":-2742.6562999999996},{"$f":"-Depr!AC10","v":-2742.6562999999996},{"$f":"-Depr!AD10","v":-2742.6562999999996},{"$f":"-Depr!AE10","v":-2742.6562999999996},{"$f":"-Depr!AF10","v":-2742.6562999999996},{"$f":"-Depr!AG10","v":-2742.6562999999996},{"$f":"-Depr!AH10","v":-2742.6562999999996},{"$f":"-Depr!AI10","v":-2742.6562999999996},{"$f":"-Depr!AJ10","v":-2742.6562999999996},{"$f":"-Depr!AK10","v":-2742.6562999999996},{"$f":"-Depr!AL10","v":-17370.155200000001},{"$f":"-Depr!AM10","v":0},{"$f":"-Depr!AN10","v":0},{"$f":"-Depr!AO10","v":0},{"$f":"-Depr!AP10","v":0},{"$f":"-Depr!AQ10","v":0},{"$f":"-Depr!AR10","v":0},{"$f":"-Depr!AS10","v":0},{"$f":"-Depr!AT10","v":0},{"$f":"-Depr!AU10","v":0},{"$f":"-Depr!AV10","v":0},{"$f":"-Depr!AW10","v":0},{"$f":"-Depr!AX10","v":0},{"$f":"-Depr!AY10","v":0},{"$f":"-Depr!AZ10","v":0},{"$f":"-Depr!BA10","v":0}]
[null,"Pre-Tax Income",null,null,null,null,null,{"$f":"H45+H46","v":0},0,0,0,0,-189.79154478398311,1798.8892933706088,2653.395575721338,2753.2457921377454,2865.5147282213093,2936.5282640964606,3009.2028137398866,3121.7884980074878,3168.843413814122,3246.6342995943705,3217.6864969300314,3412.6762156533023,3476.2492446248089,3540.1454394383227,3613.7457893605542,3713.8828313742952,3838.1684719123177,3941.1258348549391,3948.2258655517462,4150.3138525600634,4137.336482164611,4336.2873621025828,4405.3746892799045,4508.7810072734728,4621.1179124338678,-9901.8279924382659,2542.2569414938894,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"BALANCE SHEET"]
[]
[null,"Cash",null,null,"Days",null,null,{"$f":"H104","v":0},0,0,0,0,0,5.5314478925184396,5.7250485687565851,5.925425268663064,6.1328151530662716,6.3474636834235891,6.5696249123434152,6.7995617842754346,7.0375464467250737,7.2838605723604495,7.538795692393065,7.8026535416268228,8.0757464155837617,8.3583975401291912,8.6509414540337133,8.953724404924893,9.2671047590972613,9.5914534256656658,9.9271542955639642,10.274604695908701,10.634215860265504,11.006413415374796,11.391637884912914,11.790345210884865,12.203007293265832,12.630112548530137,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Accounts Receivable",null,null,30,null,null,0,0,0,0,0,0,{"$f":"IF(O$13=0,0,SUMPRODUCT($E$18:$E$25,N$18:N$25)*($E53/(365*N$13)))","v":479.61090727722473},484.32170905566039,491.90778822920328,499.53784136926737,507.37689390855445,515.17293854505294,522.74028295423841,530.45244983917905,538.42214942353917,546.65840080711098,554.97632115599868,563.42651939062955,571.87427555405054,580.43176774177391,589.23192819739518,598.91669361503136,608.60729105337589,618.43986503339181,628.41157449034404,638.38795649288033,648.47809611344167,658.56947701742104,668.8842850651281,679.41808297647833,690.15705251238421,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sub-total",null,null,null,null,null,{"$f":"SUM(H52:H55)","v":0},0,0,0,0,0,485.14235516974315,490.04675762441695,497.83321349786632,505.67065652233362,513.72435759197799,521.74256345739639,529.53984473851381,537.48999628590411,545.70600999589965,554.197196499504,562.77897469762547,571.50226580621336,580.23267309417975,589.08270919580764,598.18565260232003,608.18379837412863,618.19874447904158,628.36701932895573,638.68617918625273,649.02217235314583,659.48450952881649,669.96111490233397,680.67463027601298,691.62109026974417,702.78716506091439,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Property, Plant & Equipment",null,null,null,null,null,{"$f":"F58-H91","v":1E-8},{"$f":"G58-I91","v":0},{"$f":"I58-J91","v":0},0,41249.427454857687,82279.682329183503,82279.682329183503,82279.682329183503,82279.682329183503,82279.682329183503,82279.682329183503,82279.682329183503,82279.682329183503,82279.682329183503,82279.682329183503,82279.682329183503,82279.682329183503,82279.682329183503,82279.682329183503,82279.682329183503,82279.682329183503,82279.682329183503,82279.682329183503,82279.682329183503,82279.682329183503,82279.682329183503,82279.682329183503,82279.682329183503,82279.682329183503,82279.682329183503,82279.682329183503,82279.682329183503,82279.682329183503,82279.682329183503,82279.682329183503,82279.682329183503,82279.682329183503,82279.682329183503,82279.682329183503,82279.682329183503,82279.682329183503,82279.682329183503,82279.682329183503,82279.682329183503,82279.682329183503,82279.682329183503]
[null,"Accumulated Depreciation",null,null,null,null,null,{"$f":"F59+H46","v":0},{"$f":"G59+I46","v":0},{"$f":"I59+J46","v":0},0,0,{"$f":"L59+M46","v":0},-1828.4375,-4571.0937999999996,-7313.7500999999993,-10056.4064,-12799.062699999999,-15541.718999999997,-18284.375299999996,-21027.031599999995,-23769.687899999994,-26512.344199999992,-29255.000499999991,-31997.65679999999,-34740.313099999992,-37482.969399999994,-40225.625699999997,-42968.281999999999,-45710.938300000002,-48453.594600000004,-51196.250900000006,-53938.907200000009,-56681.563500000011,-59424.219800000013,-62166.876100000016,-64909.532400000018,-82279.687600000019,-82279.687600000019,-82279.687600000019,-82279.687600000019,-82279.687600000019,-82279.687600000019,-82279.687600000019,-82279.687600000019,-82279.687600000019,-82279.687600000019,-82279.687600000019,-82279.687600000019,-82279.687600000019,-82279.687600000019,-82279.687600000019,-82279.687600000019]
[null,"Net PP&E",null,null,null,null,null,{"$f":"SUM(H58:H59)","v":1E-8},0,0,0,41249.427454857687,82279.682329183503,80451.244829183503,77708.5885291835,74965.932229183498,72223.275929183495,69480.619629183508,66737.963329183505,63995.307029183503,61252.650729183508,58509.994429183513,55767.33812918351,53024.681829183508,50282.025529183513,47539.36922918351,44796.712929183508,42054.056629183506,39311.400329183503,36568.744029183501,33826.087729183499,31083.431429183496,28340.775129183494,25598.118829183491,22855.462529183489,20112.806229183487,17370.149929183484,-5.2708165167132393E-3,-5.2708165167132393E-3,-5.2708165167132393E-3,-5.2708165167132393E-3,-5.2708165167132393E-3,-5.2708165167132393E-3,-5.2708165167132393E-3,-5.2708165167132393E-3,-5.2708165167132393E-3,-5.2708165167132393E-3,-5.2708165167132393E-3,-5.2708165167132393E-3,-5.2708165167132393E-3,-5.2708165167132393E-3,-5.2708165167132393E-3,-5.2708165167132393E-3]
[]
[null,"Total Assets",null,null,null,null,null,{"$f":"H56+H60","v":1E-8},0,0,0,41249.427454857687,82279.682329183503,80936.38718435324,78198.635286807912,75463.765442681368,72728.946585705824,69994.343986775479,67259.705892640908,64524.846873922019,61790.140725469413,59055.700439179411,56321.535325683013,53587.460803881135,50853.527794989728,48119.601902277689,45385.795638379313,42652.242281785824,39919.584127557631,37186.942773662544,34454.454748512457,31722.11760836975,28989.797301536641,26257.60333871231,23525.423644085822,20793.480859459502,18061.77101945323,702.78189424439768,-5.2708165167132393E-3,-5.2708165167132393E-3,-5.2708165167132393E-3,-5.2708165167132393E-3,-5.2708165167132393E-3,-5.2708165167132393E-3,-5.2708165167132393E-3,-5.2708165167132393E-3,-5.2708165167132393E-3,-5.2708165167132393E-3,-5.2708165167132393E-3,-5.2708165167132393E-3,-5.2708165167132393E-3,-5.2708165167132393E-3,-5.2708165167132393E-3]
[]
[null,null,null,null,"Days"]
[null,"Accounts Payable",null,null,30,null,null,0,0,0,0,0,0,{"$f":"IF(O$13=0,0,SUMPRODUCT($E$29:$E$42,-N$29:N$42)*($E65/(365*N$13)))","v":23.542771120393041},29.747700197636863,28.739710915985022,26.741426868546043,28.32897066298688,29.722467583146575,27.591871649484187,30.976637463988062,32.076596289455871,42.199490873620434,33.980988758612483,36.678290831364301,39.328119207404413,41.270965316812529,41.2555961352761,40.119537524717103,40.721125245734399,49.321437725752595,42.011773907978103,52.359888293012766,45.378678466670991,49.047253807501349,50.092463492003162,50.595676464253842,51.915924975573034,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sub-total",null,null,null,null,null,{"$f":"SUM(H65:H66)","v":0},0,0,0,0,0,23.542771120393041,29.747700197636863,28.739710915985022,26.741426868546043,28.32897066298688,29.722467583146575,27.591871649484187,30.976637463988062,32.076596289455871,42.199490873620434,33.980988758612483,36.678290831364301,39.328119207404413,41.270965316812529,41.2555961352761,40.119537524717103,40.721125245734399,49.321437725752595,42.011773907978103,52.359888293012766,45.378678466670991,49.047253807501349,50.092463492003162,50.595676464253842,51.915924975573034,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Initial Investment",null,null,null,null,null,{"$f":"-SUM($H91:H91)","v":1E-8},{"$f":"-SUM($H91:I91)","v":1E-8},{"$f":"-SUM($H91:J91)","v":1E-8},{"$f":"-SUM($H91:K91)","v":1E-8},{"$f":"-SUM($H91:L91)","v":41249.427454867684},{"$f":"-SUM($H91:M91)","v":82279.682329193485},{"$f":"-SUM($H91:N91)","v":82279.682329193485},{"$f":"-SUM($H91:O91)","v":82279.682329193485},{"$f":"-SUM($H91:P91)","v":82279.682329193485},{"$f":"-SUM($H91:Q91)","v":82279.682329193485},{"$f":"-SUM($H91:R91)","v":82279.682329193485},{"$f":"-SUM($H91:S91)","v":82279.682329193485},{"$f":"-SUM($H91:T91)","v":82279.682329193485},{"$f":"-SUM($H91:U91)","v":82279.682329193485},{"$f":"-SUM($H91:V91)","v":82279.682329193485},{"$f":"-SUM($H91:W91)","v":82279.682329193485},{"$f":"-SUM($H91:X91)","v":82279.682329193485},{"$f":"-SUM($H91:Y91)","v":82279.682329193485},{"$f":"-SUM($H91:Z91)","v":82279.682329193485},{"$f":"-SUM($H91:AA91)","v":82279.682329193485},{"$f":"-SUM($H91:AB91)","v":82279.682329193485},{"$f":"-SUM($H91:AC91)","v":82279.682329193485},{"$f":"-SUM($H91:AD91)","v":82279.682329193485},{"$f":"-SUM($H91:AE91)","v":82279.682329193485},{"$f":"-SUM($H91:AF91)","v":82279.682329193485},{"$f":"-SUM($H91:AG91)","v":82279.682329193485},{"$f":"-SUM($H91:AH91)","v":82279.682329193485},{"$f":"-SUM($H91:AI91)","v":82279.682329193485},{"$f":"-SUM($H91:AJ91)","v":82279.682329193485},{"$f":"-SUM($H91:AK91)","v":82279.682329193485},{"$f":"-SUM($H91:AL91)","v":82279.682329193485},{"$f":"-SUM($H91:AM91)","v":82279.682329193485},{"$f":"-SUM($H91:AN91)","v":82279.682329193485},{"$f":"-SUM($H91:AO91)","v":82279.682329193485},{"$f":"-SUM($H91:AP91)","v":82279.682329193485},{"$f":"-SUM($H91:AQ91)","v":82279.682329193485},{"$f":"-SUM($H91:AR91)","v":82279.682329193485},{"$f":"-SUM($H91:AS91)","v":82279.682329193485},{"$f":"-SUM($H91:AT91)","v":82279.682329193485},{"$f":"-SUM($H91:AU91)","v":82279.682329193485},{"$f":"-SUM($H91:AV91)","v":82279.682329193485},{"$f":"-SUM($H91:AW91)","v":82279.682329193485},{"$f":"-SUM($H91:AX91)","v":82279.682329193485},{"$f":"-SUM($H91:AY91)","v":82279.682329193485},{"$f":"-SUM($H91:AZ91)","v":82279.682329193485},{"$f":"-SUM($H91:BA91)","v":82279.682329193485}]
[null,"Accumulated Earnings",null,null,null,null,null,{"$f":"F70+H47","v":0},{"$f":"G70+I47","v":0},{"$f":"I70+J47","v":0},0,0,-189.79154478398311,1609.0977485866256,4262.4933243079631,7015.7391164457085,9881.2538446670187,12817.78210876348,15826.984922503367,18948.773420510854,22117.616834324974,25364.251133919344,28581.937630849374,31994.613846502674,35470.863091127481,39011.008530565807,42624.75431992636,46338.637151300652,50176.805623212967,54117.931458067906,58066.157323619649,62216.471176179715,66353.807658344333,70690.095020446912,75095.469709726822,79604.250717000294,84225.368629434161,74323.540636995895,76865.797578489786,76865.797578489786,76865.797578489786,76865.797578489786,76865.797578489786,76865.797578489786,76865.797578489786,76865.797578489786,76865.797578489786,76865.797578489786,76865.797578489786,76865.797578489786,76865.797578489786,76865.797578489786,76865.797578489786]
[null,"Accumulated Distributions",null,null,null,null,null,{"$f":"F71+H97","v":0},{"$f":"G71+I97","v":0},{"$f":"I71+J97","v":0},0,0,189.79154478398414,-2975.9356645372745,-8373.2880668811813,-13860.395713863825,-19458.731015013229,-25131.449421834484,-30876.683826629112,-36731.200747421819,-42638.135075503058,-48620.309620212902,-54582.284125223494,-60720.816360563666,-66933.695916152632,-73210.417076679034,-79559.91197604737,-86007.332794833608,-92577.023362363558,-99251.392138834606,-105940.70634201646,-112816.04767090145,-119696.0525742842,-126757.55268938477,-133898.775648632,-141140.5446502163,-148493.87561562867,-155952.35699691056,-159145.48517848979,-159145.48517848979,-159145.48517848979,-159145.48517848979,-159145.48517848979,-159145.48517848979,-159145.48517848979,-159145.48517848979,-159145.48517848979,-159145.48517848979,-159145.48517848979,-159145.48517848979,-159145.48517848979,-159145.48517848979,-159145.48517848979]
[null,"Sub-total",null,null,null,null,null,{"$f":"SUM(H69:H71)","v":1E-8},1E-8,1E-8,1E-8,41249.427454867684,82279.682329193485,80912.844413242841,78168.887586620258,75435.025731775371,72702.205158847282,69966.015016122488,67229.983425067738,64497.255002282523,61759.164088015401,59023.623842899928,56279.335834819358,53553.479815132494,50816.849504168335,48080.273783080251,45344.524673072476,42610.986685660522,39879.464590042902,37146.221648426785,34405.133310796664,31680.105834471746,28937.437413253618,26212.224660255612,23476.376390288322,20743.388395977498,18011.175342998991,650.86596927882056,-5.2708065195474774E-3,-5.2708065195474774E-3,-5.2708065195474774E-3,-5.2708065195474774E-3,-5.2708065195474774E-3,-5.2708065195474774E-3,-5.2708065195474774E-3,-5.2708065195474774E-3,-5.2708065195474774E-3,-5.2708065195474774E-3,-5.2708065195474774E-3,-5.2708065195474774E-3,-5.2708065195474774E-3,-5.2708065195474774E-3,-5.2708065195474774E-3]
[]
[null,"Total Liabilities and Equity",null,null,null,null,null,{"$f":"H67+H72","v":1E-8},1E-8,1E-8,1E-8,41249.427454867684,82279.682329193485,80936.387184363237,78198.635286817895,75463.76544269135,72728.946585715821,69994.343986785476,67259.705892650891,64524.846873932009,61790.140725479388,59055.700439189386,56321.535325692981,53587.460803891103,50853.527794999696,48119.601902287657,45385.795638389289,42652.242281795799,39919.584127567621,37186.942773672519,34454.454748522418,31722.117608379725,28989.79730154663,26257.603338722281,23525.423644095823,20793.480859469502,18061.771019463245,702.78189425439359,-5.2708065195474774E-3,-5.2708065195474774E-3,-5.2708065195474774E-3,-5.2708065195474774E-3,-5.2708065195474774E-3,-5.2708065195474774E-3,-5.2708065195474774E-3,-5.2708065195474774E-3,-5.2708065195474774E-3,-5.2708065195474774E-3,-5.2708065195474774E-3,-5.2708065195474774E-3,-5.2708065195474774E-3,-5.2708065195474774E-3,-5.2708065195474774E-3]
[null,null,null,null,"Zero Check"]
[null,"Check Total",null,null,{"$f":"SUM(M76:BA76)","v":0},null,null,{"$f":"ROUND(H62-H74,2)","v":0},{"$f":"ROUND(I62-I74,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"CASH FLOW STATEMENT"]
[]
[null,"Pre-Tax Income",null,null,null,null,null,{"$f":"H47","v":0},0,0,0,0,{"$f":"M47","v":-189.79154478398311},1798.8892933706088,2653.395575721338,2753.2457921377454,2865.5147282213093,2936.5282640964606,3009.2028137398866,3121.7884980074878,3168.843413814122,3246.6342995943705,3217.6864969300314,3412.6762156533023,3476.2492446248089,3540.1454394383227,3613.7457893605542,3713.8828313742952,3838.1684719123177,3941.1258348549391,3948.2258655517462,4150.3138525600634,4137.336482164611,4336.2873621025828,4405.3746892799045,4508.7810072734728,4621.1179124338678,-9901.8279924382659,2542.2569414938894,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Addback Depreciation",null,null,null,null,null,{"$f":"-H46","v":0},0,0,0,0,0,1828.4375,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,17370.155200000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Changes in Working Capital",null,null,"Zero Check"]
[null,"Accounts Receivable",null,null,{"$f":"SUM(M84:BA84)","v":0},null,null,{"$f":"F53-H53","v":0},{"$f":"G53-I53","v":0},{"$f":"I53-J53","v":0},0,0,0,-479.61090727722473,-4.7108017784356662,-7.5860791735428847,-7.6300531400640921,-7.8390525392870813,-7.7960446364984932,-7.5673444091854662,-7.7121668849406433,-7.9696995843601144,-8.2362513835718119,-8.3179203488876965,-8.450198234630875,-8.4477561634209906,-8.5574921877233692,-8.8001604556212669,-9.6847654176361857,-9.6905974383445255,-9.8325739800159226,-9.971709456952226,-9.9763820025362975,-10.090139620561331,-10.09138090397937,-10.314808047707061,-10.533797911350234,-10.738969535905881,690.15705251238421,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Assets",null,null,{"$f":"SUM(M85:BA85)","v":0},null,null,{"$f":"F55-H55","v":0},{"$f":"G55-I55","v":0},{"$f":"I55-J55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Accounts Payable",null,null,{"$f":"SUM(M86:BA86)","v":0},null,null,{"$f":"H65-F65","v":0},{"$f":"I65-G65","v":0},{"$f":"J65-I65","v":0},0,0,0,23.542771120393041,6.2049290772438219,-1.0079892816518417,-1.9982840474389789,1.5875437944408368,1.393496920159695,-2.1305959336623879,3.3847658145038757,1.0999588254678088,10.122894584164563,-8.2185021150079507,2.6973020727518175,2.6498283760401122,1.9428461094081158,-1.53691815364283E-2,-1.1360586105589974,0.60158772101729596,8.6003124800181965,-7.3096638177744921,10.348114385034663,-6.9812098263417752,3.6685753408303583,1.0452096845018133,0.50321297225067951,1.3202485113191926,-51.915924975573034,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Liabilities",null,null,{"$f":"SUM(M87:BA87)","v":0},null,null,{"$f":"H66-F66","v":0},{"$f":"I66-G66","v":0},{"$f":"J66-I66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other",null,null,{"$f":"SUM(M88:BA88)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash Flow from Operations",null,null,null,null,null,{"$f":"SUM(H81:H88)","v":0},0,0,0,0,-189.79154478398311,3171.258657213777,5397.5460030201457,5487.3080236825499,5598.5426910338065,5672.9330553516138,5745.4565660235476,5854.7468576646397,5907.1723127436853,5982.4208588354786,5962.2294401306244,6138.7960931894058,6213.1526484629294,6277.0038116509413,6349.7874432822391,6447.723601737137,6570.0039478841218,6674.6931251376118,6689.6499040517483,6875.6887792853358,6880.3645145471091,7061.8723126556788,7141.6081837167549,7242.1677089102677,7353.7436274947677,7458.9084865371478,3180.4980690307007,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Capital Additions",null,null,null,null,null,-1E-8,{"$f":"-CapEx!E165","v":0},{"$f":"-CapEx!F165","v":0},{"$f":"-CapEx!G165","v":0},{"$f":"-CapEx!H165","v":-41249.427454857687},{"$f":"-CapEx!I165","v":-41030.254874325808},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash Flows from Investment",null,null,null,null,null,{"$f":"SUM(H91:H93)","v":-1E-8},0,0,0,-41249.427454857687,-41030.254874325808,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Contributions",null,null,null,null,null,{"$f":"-H91","v":1E-8},0,0,0,41249.427454857687,41030.254874325808,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Distributions",null,null,null,null,null,{"$f":"-H106-H96","v":0},0,0,0,0,189.79154478398414,-3165.7272093212587,-5397.3524023439077,-5487.107646982643,-5598.3353011494037,-5672.7184068212564,-5745.2344047946281,-5854.5169207927074,-5906.9343280812354,-5982.1745447098438,-5961.9745050105912,-6138.5322353401725,-6212.8795555889719,-6276.7211605263965,-6349.4948993683347,-6447.420818786245,-6569.6905675299495,-6674.3687764710439,-6689.3142031818497,-6875.3413288849906,-6880.0049033827527,-7061.5001151005699,-7141.2229592472167,-7241.7690015842954,-7353.3309654123868,-7458.4813812818838,-3193.1281815792304,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash Flows from Financing",null,null,null,null,null,{"$f":"SUM(H96:H97)","v":1E-8},0,0,0,41249.427454857687,41220.046419109793,-3165.7272093212587,-5397.3524023439077,-5487.107646982643,-5598.3353011494037,-5672.7184068212564,-5745.2344047946281,-5854.5169207927074,-5906.9343280812354,-5982.1745447098438,-5961.9745050105912,-6138.5322353401725,-6212.8795555889719,-6276.7211605263965,-6349.4948993683347,-6447.420818786245,-6569.6905675299495,-6674.3687764710439,-6689.3142031818497,-6875.3413288849906,-6880.0049033827527,-7061.5001151005699,-7141.2229592472167,-7241.7690015842954,-7353.3309654123868,-7458.4813812818838,-3193.1281815792304,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Beginning Cash Balance",null,null,null,null,null,0,{"$f":"G102","v":0},{"$f":"I102","v":0},0,0,0,0,5.5314478925183721,5.7250485687563923,5.9254252686632753,6.1328151530660762,6.3474636834234843,6.569624912342988,6.7995617842752836,7.0375464467251732,7.2838605723600267,7.5387956923932506,7.8026535416265688,8.0757464155840353,8.3583975401288626,8.6509414540332727,8.9537244049251967,9.2671047590974922,9.5914534256653496,9.9271542955639234,10.274604695909147,10.634215860265613,11.006413415374482,11.391637884912598,11.79034521088488,12.203007293265728,12.630112548529723,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Net Change in Cash",null,null,null,null,null,{"$f":"H89+H94+H98","v":0},0,0,0,0,0,5.5314478925183721,0.19360067623802024,0.200376699906883,0.20738988440280082,0.21464853035740816,0.22216122891950363,0.22993687193229562,0.23798466244988958,0.24631412563485355,0.25493512003322394,0.26385784923331812,0.27309287395746651,0.28265112454482733,0.29254391390441015,0.30278295089192397,0.31338035417229548,0.32434866656785744,0.33570086989857373,0.3474504003452239,0.35961116435646545,0.37219755510886898,0.38522446953811595,0.39870732597228198,0.41266208238084801,0.42710525526399579,-12.630112548529723,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending Cash Balance",null,null,null,null,null,{"$f":"SUM(H100:H101)","v":0},0,0,0,0,0,5.5314478925183721,5.7250485687563923,5.9254252686632753,6.1328151530660762,6.3474636834234843,6.569624912342988,6.7995617842752836,7.0375464467251732,7.2838605723600267,7.5387956923932506,7.8026535416265688,8.0757464155840353,8.3583975401288626,8.6509414540332727,8.9537244049251967,9.2671047590974922,9.5914534256653496,9.9271542955639234,10.274604695909147,10.634215860265613,11.006413415374482,11.391637884912598,11.79034521088488,12.203007293265728,12.630112548529723,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Days","$000's"]
[null,"Target Working Capital",null,null,15,0,null,0,0,0,0,0,0,{"$f":"IF(O$13=0,0,SUMPRODUCT($F$29:$F$42,-O$29:O$42)*($E104/(365*O$13)))+$F104","v":5.5314478925184396},5.7250485687565851,5.925425268663064,6.1328151530662716,6.3474636834235891,6.5696249123434152,6.7995617842754346,7.0375464467250737,7.2838605723604495,7.538795692393065,7.8026535416268228,8.0757464155837617,8.3583975401291912,8.6509414540337133,8.953724404924893,9.2671047590972613,9.5914534256656658,9.9271542955639642,10.274604695908701,10.634215860265504,11.006413415374796,11.391637884912914,11.790345210884865,12.203007293265832,12.630112548530137,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Pre-Tax Cash Available / (Required)",null,null,null,null,null,{"$f":"H89+H94+H100-H104","v":-1E-8},0,0,0,-41249.427454857687,-41220.046419109793,3165.7272093212587,5397.3524023439077,5487.107646982643,5598.3353011494037,5672.7184068212564,5745.2344047946281,5854.5169207927074,5906.9343280812354,5982.1745447098438,5961.9745050105912,6138.5322353401725,6212.8795555889719,6276.7211605263965,6349.4948993683347,6447.420818786245,6569.6905675299495,6674.3687764710439,6689.3142031818497,6875.3413288849906,6880.0049033827527,7061.5001151005699,7141.2229592472167,7241.7690015842954,7353.3309654123868,7458.4813812818838,3193.1281815792304,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"INCOME TAX"]
[]
[null,null,null,"Fed","State","Eff"]
[null,"Effective Tax Rate",null,0.35,4.2000000000000003E-2,{"$f":"D112+E112*(1-D112)","v":0.37729999999999997},null,{"$f":"$F112","v":0.37729999999999997},0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997]
[null,null,null,null,"(unitary)"]
[null,"State"]
[null,"Pre-Tax Income",null,null,null,null,null,{"$f":"H$81","v":0},0,0,0,0,-189.79154478398311,1798.8892933706088,2653.395575721338,2753.2457921377454,2865.5147282213093,2936.5282640964606,3009.2028137398866,3121.7884980074878,3168.843413814122,3246.6342995943705,3217.6864969300314,3412.6762156533023,3476.2492446248089,3540.1454394383227,3613.7457893605542,3713.8828313742952,3838.1684719123177,3941.1258348549391,3948.2258655517462,4150.3138525600634,4137.336482164611,4336.2873621025828,4405.3746892799045,4508.7810072734728,4621.1179124338678,-9901.8279924382659,2542.2569414938894,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Addback:  Book Depreciation",null,null,null,null,null,{"$f":"-H$46","v":0},0,0,0,0,0,1828.4375,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,17370.155200000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Deduct: Tax Depreciation - State",null,null,null,null,null,0,0,0,0,0,{"$f":"-Depr!M9","v":0},{"$f":"-Depr!N9","v":-35112.564603830157},{"$f":"-Depr!O9","v":-4403.5137000000004},{"$f":"-Depr!P9","v":-3857.7591000000002},{"$f":"-Depr!Q9","v":-3379.7554},{"$f":"-Depr!R9","v":-2961.0805999999998},{"$f":"-Depr!S9","v":-2759.1215999999995},{"$f":"-Depr!T9","v":-2752.6509999999998},{"$f":"-Depr!U9","v":-2752.6509999999998},{"$f":"-Depr!V9","v":-2752.6509999999998},{"$f":"-Depr!W9","v":-2752.6509999999998},{"$f":"-Depr!X9","v":-2752.6509999999998},{"$f":"-Depr!Y9","v":-2752.6509999999998},{"$f":"-Depr!Z9","v":-1434.5619999999999},{"$f":"-Depr!AA9","v":-116.47300000000001},{"$f":"-Depr!AB9","v":-116.47300000000001},{"$f":"-Depr!AC9","v":-58.236400000000003},{"$f":"-Depr!AD9","v":0},{"$f":"-Depr!AE9","v":0},{"$f":"-Depr!AF9","v":0},{"$f":"-Depr!AG9","v":0},{"$f":"-Depr!AH9","v":0},{"$f":"-Depr!AI9","v":0},{"$f":"-Depr!AJ9","v":0},{"$f":"-Depr!AK9","v":0},{"$f":"-Depr!AL9","v":0},{"$f":"-Depr!AM9","v":0},{"$f":"-Depr!AN9","v":0},{"$f":"-Depr!AO9","v":0},{"$f":"-Depr!AP9","v":0},{"$f":"-Depr!AQ9","v":0},{"$f":"-Depr!AR9","v":0},{"$f":"-Depr!AS9","v":0},{"$f":"-Depr!AT9","v":0},{"$f":"-Depr!AU9","v":0},{"$f":"-Depr!AV9","v":0},{"$f":"-Depr!AW9","v":0},{"$f":"-Depr!AX9","v":0},{"$f":"-Depr!AY9","v":0},{"$f":"-Depr!AZ9","v":0},{"$f":"-Depr!BA9","v":0}]
[null,"State Taxable Income",null,null,null,null,null,{"$f":"SUM(H115:H117)","v":0},0,0,0,0,-189.79154478398311,-31485.237810459548,992.53817572133721,1638.1429921377448,2228.4156282213089,2718.1039640964605,2992.7375137398867,3111.7937980074876,3158.8487138141218,3236.6395995943703,3207.6917969300312,3402.6815156533021,3466.2545446248087,4848.2397394383224,6239.9290893605539,6340.0661313742949,6522.5883719123176,6683.7821348549387,6690.8821655517459,6892.9701525600631,6879.9927821646106,7078.9436621025825,7148.0309892799041,7251.4373072734725,7363.7742124338674,7468.3272075617351,2542.2569414938894,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"NOL - Roll Forward"]
[null,"Beg Balance",null,null,"on/off","Roll Off","Beg :",0,{"$f":"H125","v":0},0,0,0,0,189.79154478398311,31675.029355243532,30682.491179522196,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Additions",null,null,{"$f":"Scen!G21","v":1},2014,"Addn's :",{"$f":"-MIN(H118,0)*($F122>H$4)*$E122","v":0},0,0,0,0,189.79154478398311,31485.237810459548,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Utilization Group",null,null,{"$f":"E122","v":1},{"$f":"F122","v":2014},"Util :",{"$f":"($F123=H$4)*-(H121+H122)","v":0},0,0,0,0,0,0,0,-30682.491179522196,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Utilization",null,null,null,null,"Util :",{"$f":"-MIN(MAX(H118,0),SUM(H121:H123))","v":0},0,0,0,0,0,0,-992.53817572133721,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending Balance",null,null,null,null,"End :",{"$f":"SUM(H121:H124)","v":0},0,0,0,0,189.79154478398311,31675.029355243532,30682.491179522196,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"NOL Adjusted State Taxable Income",null,null,"State",null,null,{"$f":"H118+SUM(H122:H124)","v":0},0,0,0,0,0,0,0,-29044.34818738445,2228.4156282213089,2718.1039640964605,2992.7375137398867,3111.7937980074876,3158.8487138141218,3236.6395995943703,3207.6917969300312,3402.6815156533021,3466.2545446248087,4848.2397394383224,6239.9290893605539,6340.0661313742949,6522.5883719123176,6683.7821348549387,6690.8821655517459,6892.9701525600631,6879.9927821646106,7078.9436621025825,7148.0309892799041,7251.4373072734725,7363.7742124338674,7468.3272075617351,2542.2569414938894,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"State Tax Benefit / (Payment)",null,null,{"$f":"E112","v":4.2000000000000003E-2},null,null,{"$f":"-H127*$E128","v":0},0,0,0,0,0,0,0,1219.862623870147,-93.593456385294985,-114.16036649205135,-125.69497557707525,-130.69533951631448,-132.67164598019312,-135.93886318296356,-134.72305547106131,-142.9126236574387,-145.58269087424196,-203.62606905640956,-262.0770217531433,-266.28277751772038,-273.94871162031734,-280.71884966390746,-281.01705095317334,-289.50474640752265,-288.95969685091364,-297.31563380830846,-300.21730154975597,-304.56036690548586,-309.27851692222248,-313.6697427175929,-106.77479154274336,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"State Investment Tax Credit",null,null,"on/off","Thru"]
[null,"Qualified State Tax Income",null,null,0,2022,null,{"$f":"MAX(H118,0)*($F131>=H$4)*$E131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"State State Tax Rate",null,null,7.0000000000000007E-2," ",null,{"$f":"$E132","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,"State Tax Credit Adjustment",null,null,null,null,null,{"$f":"H131*H132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Kansas Investment Tax Credit - Roll Forward"]
[null,"Beg Balance",null,null,null,null,null,0,{"$f":"H139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Additions",null,null,null,null,null,{"$f":"H133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Utilization",null,null,null,null,null,{"$f":"IF(SUM(H136:H137)>-H128, MIN(H128,0),-SUM(H136:H137))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending Balance",null,null,null,null,null,{"$f":"SUM(H136:H138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"State Tax Benefit / (Payment)",null,null,null,null,null,{"$f":"H128+H133","v":0},0,0,0,0,0,0,0,1219.862623870147,-93.593456385294985,-114.16036649205135,-125.69497557707525,-130.69533951631448,-132.67164598019312,-135.93886318296356,-134.72305547106131,-142.9126236574387,-145.58269087424196,-203.62606905640956,-262.0770217531433,-266.28277751772038,-273.94871162031734,-280.71884966390746,-281.01705095317334,-289.50474640752265,-288.95969685091364,-297.31563380830846,-300.21730154975597,-304.56036690548586,-309.27851692222248,-313.6697427175929,-106.77479154274336,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Federal"]
[null,"Pre-Tax Income",null,null,null,null,null,{"$f":"H$81","v":0},0,0,0,0,-189.79154478398311,1798.8892933706088,2653.395575721338,2753.2457921377454,2865.5147282213093,2936.5282640964606,3009.2028137398866,3121.7884980074878,3168.843413814122,3246.6342995943705,3217.6864969300314,3412.6762156533023,3476.2492446248089,3540.1454394383227,3613.7457893605542,3713.8828313742952,3838.1684719123177,3941.1258348549391,3948.2258655517462,4150.3138525600634,4137.336482164611,4336.2873621025828,4405.3746892799045,4508.7810072734728,4621.1179124338678,-9901.8279924382659,2542.2569414938894,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Addback:  Book Depreciation",null,null,null,null,null,{"$f":"-H$46","v":0},0,0,0,0,0,1828.4375,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,17370.155200000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Deduct: State Tax Benefit / (Payment)",null,null,null,null,null,{"$f":"H141","v":0},0,0,0,0,0,0,0,1219.862623870147,-93.593456385294985,-114.16036649205135,-125.69497557707525,-130.69533951631448,-132.67164598019312,-135.93886318296356,-134.72305547106131,-142.9126236574387,-145.58269087424196,-203.62606905640956,-262.0770217531433,-266.28277751772038,-273.94871162031734,-280.71884966390746,-281.01705095317334,-289.50474640752265,-288.95969685091364,-297.31563380830846,-300.21730154975597,-304.56036690548586,-309.27851692222248,-313.6697427175929,-106.77479154274336,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Deduct: Tax Depreciation - Federal",null,null,null,null,null,0,0,0,0,0,{"$f":"-Depr!M8","v":0},{"$f":"-Depr!N8","v":-40059.488303830156},{"$f":"-Depr!O8","v":-11700.226099999998},{"$f":"-Depr!P8","v":-7076.3513999999996},{"$f":"-Depr!Q8","v":-4296.4049000000005},{"$f":"-Depr!R8","v":-4281.2267000000002},{"$f":"-Depr!S8","v":-2195.2548999999995},{"$f":"-Depr!T8","v":-116.47300000000001},{"$f":"-Depr!U8","v":-116.47300000000001},{"$f":"-Depr!V8","v":-116.47300000000001},{"$f":"-Depr!W8","v":-116.47300000000001},{"$f":"-Depr!X8","v":-116.47300000000001},{"$f":"-Depr!Y8","v":-116.47300000000001},{"$f":"-Depr!Z8","v":-116.47300000000001},{"$f":"-Depr!AA8","v":-116.47300000000001},{"$f":"-Depr!AB8","v":-116.47300000000001},{"$f":"-Depr!AC8","v":-58.236400000000003},{"$f":"-Depr!AD8","v":0},{"$f":"-Depr!AE8","v":0},{"$f":"-Depr!AF8","v":0},{"$f":"-Depr!AG8","v":0},{"$f":"-Depr!AH8","v":0},{"$f":"-Depr!AI8","v":0},{"$f":"-Depr!AJ8","v":0},{"$f":"-Depr!AK8","v":0},{"$f":"-Depr!AL8","v":0},{"$f":"-Depr!AM8","v":0},{"$f":"-Depr!AN8","v":0},{"$f":"-Depr!AO8","v":0},{"$f":"-Depr!AP8","v":0},{"$f":"-Depr!AQ8","v":0},{"$f":"-Depr!AR8","v":0},{"$f":"-Depr!AS8","v":0},{"$f":"-Depr!AT8","v":0},{"$f":"-Depr!AU8","v":0},{"$f":"-Depr!AV8","v":0},{"$f":"-Depr!AW8","v":0},{"$f":"-Depr!AX8","v":0},{"$f":"-Depr!AY8","v":0},{"$f":"-Depr!AZ8","v":0},{"$f":"-Depr!BA8","v":0}]
[null,"Fed Taxable Income",null,null,"Fed",null,null,{"$f":"SUM(H146:H149)","v":0},0,0,0,0,-189.79154478398311,-36432.161510459548,-6304.1742242786604,-360.58668399210728,1218.1726718360133,1283.7974976044088,3430.9092381628111,5617.2764584911729,5662.3550678339288,5736.8787364114069,5709.1467414589697,5895.9468919958636,5956.8498537505666,5962.7026703819129,5977.8520676074104,6073.7833538565746,6248.6396602920004,6403.0632851910314,6409.8651145985723,6603.4654061525407,6591.0330853136966,6781.6280282942744,6847.8136877301486,6946.8769403679862,7054.495695511645,7154.6574648441419,2435.4821499511459,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Beg NOL Balance",null,null,"on/off","Roll Off","Beg :",0,{"$f":"H156","v":0},0,0,0,0,189.79154478398311,36621.953055243532,42926.127279522188,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NOL Additions",null,null,{"$f":"E122","v":1},{"$f":"F122","v":2014},"Addn's :",{"$f":"-MIN(H150,0)*($F153>H$4)*$E153","v":0},0,0,0,0,189.79154478398311,36432.161510459548,6304.1742242786604,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NOL Utilization Group",null,null,{"$f":"E153","v":1},{"$f":"F153","v":2014},"Util :",{"$f":"($F154=H$4)*-(H152+H153)","v":0},0,0,0,0,0,0,0,-42926.127279522188,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NOL Utilization",null,null,null,null,"Util :",{"$f":"-MIN(MAX(H150,0),SUM(H152:H154))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending NOL Balance",null,null,null,null,"End :",{"$f":"SUM(H152:H155)","v":0},0,0,0,0,189.79154478398311,36621.953055243532,42926.127279522188,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"NOL Adjusted Federal Taxable Income",null,null,null,"Fed",null,{"$f":"H150+SUM(H153:H155)","v":0},0,0,0,0,0,0,0,-43286.713963514296,1218.1726718360133,1283.7974976044088,3430.9092381628111,5617.2764584911729,5662.3550678339288,5736.8787364114069,5709.1467414589697,5895.9468919958636,5956.8498537505666,5962.7026703819129,5977.8520676074104,6073.7833538565746,6248.6396602920004,6403.0632851910314,6409.8651145985723,6603.4654061525407,6591.0330853136966,6781.6280282942744,6847.8136877301486,6946.8769403679862,7054.495695511645,7154.6574648441419,2435.4821499511459,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fed Tax Benefit / (Payment)",null,null,null,{"$f":"D112","v":0.35},null,{"$f":"-H158*$F159","v":0},0,0,0,0,0,0,0,15150.349887230002,-426.36043514260462,-449.32912416154306,-1200.8182333569839,-1966.0467604719104,-1981.824273741875,-2007.9075577439924,-1998.2013595106393,-2063.5814121985522,-2084.8974488126983,-2086.9459346336694,-2092.2482236625933,-2125.8241738498009,-2187.0238811022,-2241.0721498168609,-2243.4527901095003,-2311.212892153389,-2306.8615798597934,-2373.569809902996,-2396.7347907055519,-2431.4069291287951,-2469.0734934290754,-2504.1301126954495,-852.41875248290103,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tax Benefit / (Payment)",null,null,null,null,null,{"$f":"H141+H159","v":0},0,0,0,0,0,0,0,{"$f":"P141+P159","v":16370.21251110015},-519.9538915278996,-563.48949065359443,-1326.5132089340591,-2096.7420999882247,-2114.4959197220683,-2143.8464209269559,-2132.9244149817005,-2206.4940358559911,-2230.4801396869402,-2290.5720036900789,-2354.3252454157364,-2392.1069513675211,-2460.9725927225172,-2521.7909994807683,-2524.4698410626734,-2600.7176385609118,-2595.821276710707,-2670.8854437113046,-2696.9520922553079,-2735.9672960342809,-2778.3520103512978,-2817.7998554130422,-959.19354402564443,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"PTC/ITC Deferral Penalty"]
[]
[null,null,null,null,null,"Check"]
[null,"PTC Utilization Profile",null,null,null,{"$f":"SUM(H167:BA167)","v":1},"Percent :",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Rate","Roll Off"]
[null,"Super PTC Deferral Logic",null,null,0.26250000000000001,2016,"Pct Def :",{"$f":"$E170 * (H$4<$F170)","v":0.26250000000000001},0.26250000000000001,0.26250000000000001,0.26250000000000001,0.26250000000000001,0.26250000000000001,0.26250000000000001,0.26250000000000001,0.26250000000000001,0.26250000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Income :",{"$f":"H$158*H170","v":0},0,0,0,0,0,0,0,-11362.762415422503,319.77032635695349,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Logic :",{"$f":"--(H170=0)","v":0},0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,"Logic :",{"$f":"SUM($H172:H172)","v":0},{"$f":"SUM($H172:I172)","v":0},{"$f":"SUM($H172:J172)","v":0},{"$f":"SUM($H172:K172)","v":0},{"$f":"SUM($H172:L172)","v":0},{"$f":"SUM($H172:M172)","v":0},{"$f":"SUM($H172:N172)","v":0},{"$f":"SUM($H172:O172)","v":0},{"$f":"SUM($H172:P172)","v":0},{"$f":"SUM($H172:Q172)","v":0},{"$f":"SUM($H172:R172)","v":1},{"$f":"SUM($H172:S172)","v":2},{"$f":"SUM($H172:T172)","v":3},{"$f":"SUM($H172:U172)","v":4},{"$f":"SUM($H172:V172)","v":5},{"$f":"SUM($H172:W172)","v":6},{"$f":"SUM($H172:X172)","v":7},{"$f":"SUM($H172:Y172)","v":8},{"$f":"SUM($H172:Z172)","v":9},{"$f":"SUM($H172:AA172)","v":10},{"$f":"SUM($H172:AB172)","v":11},{"$f":"SUM($H172:AC172)","v":12},{"$f":"SUM($H172:AD172)","v":13},{"$f":"SUM($H172:AE172)","v":14},{"$f":"SUM($H172:AF172)","v":15},{"$f":"SUM($H172:AG172)","v":16},{"$f":"SUM($H172:AH172)","v":17},{"$f":"SUM($H172:AI172)","v":18},{"$f":"SUM($H172:AJ172)","v":19},{"$f":"SUM($H172:AK172)","v":20},{"$f":"SUM($H172:AL172)","v":21},{"$f":"SUM($H172:AM172)","v":22},{"$f":"SUM($H172:AN172)","v":23},{"$f":"SUM($H172:AO172)","v":24},{"$f":"SUM($H172:AP172)","v":25},{"$f":"SUM($H172:AQ172)","v":26},{"$f":"SUM($H172:AR172)","v":27},{"$f":"SUM($H172:AS172)","v":28},{"$f":"SUM($H172:AT172)","v":29},{"$f":"SUM($H172:AU172)","v":30},{"$f":"SUM($H172:AV172)","v":31},{"$f":"SUM($H172:AW172)","v":32},{"$f":"SUM($H172:AX172)","v":33},{"$f":"SUM($H172:AY172)","v":34},{"$f":"SUM($H172:AZ172)","v":35},{"$f":"SUM($H172:BA172)","v":36}]
[null,null,null,null,null,null,"Pct Util :",{"$f":"IF(H173>0, OFFSET($H$167,0,H173-1),0)","v":0},0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Check","Util :",{"$f":"-SUM($H171:H171)*H174","v":0},{"$f":"-SUM($H171:I171)*I174","v":0},{"$f":"-SUM($H171:J171)*J174","v":0},{"$f":"-SUM($H171:K171)*K174","v":0},{"$f":"-SUM($H171:L171)*L174","v":0},{"$f":"-SUM($H171:M171)*M174","v":0},{"$f":"-SUM($H171:N171)*N174","v":0},{"$f":"-SUM($H171:O171)*O174","v":0},{"$f":"-SUM($H171:P171)*P174","v":0},{"$f":"-SUM($H171:Q171)*Q174","v":0},{"$f":"-SUM($H171:R171)*R174","v":11042.99208906555},{"$f":"-SUM($H171:S171)*S174","v":0},{"$f":"-SUM($H171:T171)*T174","v":0},{"$f":"-SUM($H171:U171)*U174","v":0},{"$f":"-SUM($H171:V171)*V174","v":0},{"$f":"-SUM($H171:W171)*W174","v":0},{"$f":"-SUM($H171:X171)*X174","v":0},{"$f":"-SUM($H171:Y171)*Y174","v":0},{"$f":"-SUM($H171:Z171)*Z174","v":0},{"$f":"-SUM($H171:AA171)*AA174","v":0},{"$f":"-SUM($H171:AB171)*AB174","v":0},{"$f":"-SUM($H171:AC171)*AC174","v":0},{"$f":"-SUM($H171:AD171)*AD174","v":0},{"$f":"-SUM($H171:AE171)*AE174","v":0},{"$f":"-SUM($H171:AF171)*AF174","v":0},{"$f":"-SUM($H171:AG171)*AG174","v":0},{"$f":"-SUM($H171:AH171)*AH174","v":0},{"$f":"-SUM($H171:AI171)*AI174","v":0},{"$f":"-SUM($H171:AJ171)*AJ174","v":0},{"$f":"-SUM($H171:AK171)*AK174","v":0},{"$f":"-SUM($H171:AL171)*AL174","v":0},{"$f":"-SUM($H171:AM171)*AM174","v":0},{"$f":"-SUM($H171:AN171)*AN174","v":0},{"$f":"-SUM($H171:AO171)*AO174","v":0},{"$f":"-SUM($H171:AP171)*AP174","v":0},{"$f":"-SUM($H171:AQ171)*AQ174","v":0},{"$f":"-SUM($H171:AR171)*AR174","v":0},{"$f":"-SUM($H171:AS171)*AS174","v":0},{"$f":"-SUM($H171:AT171)*AT174","v":0},{"$f":"-SUM($H171:AU171)*AU174","v":0},{"$f":"-SUM($H171:AV171)*AV174","v":0},{"$f":"-SUM($H171:AW171)*AW174","v":0},{"$f":"-SUM($H171:AX171)*AX174","v":0},{"$f":"-SUM($H171:AY171)*AY174","v":0},{"$f":"-SUM($H171:AZ171)*AZ174","v":0},{"$f":"-SUM($H171:BA171)*BA174","v":0}]
[null,null,null,null,null,{"$f":"SUM(H176:BA176)","v":0},"Mk Wh :",{"$f":"H171+H175","v":0},0,0,0,0,0,0,0,-11362.762415422503,319.77032635695349,11042.99208906555,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Rate","Roll Off"]
[null,"Regular PTC Deferral Logic",null,null,0.15,2018,"Pct Def :",{"$f":"$E179 * (H$4<$F179)* (H170=0)","v":0},0,0,0,0,0,0,0,0,0,0.15,0.15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Income :",{"$f":"H$158*H179","v":0},0,0,0,0,0,0,0,0,0,192.56962464066132,514.63638572442164,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Logic :",{"$f":"--((H179+H170)=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,"Logic :",{"$f":"SUM($H181:H181)","v":0},{"$f":"SUM($H181:I181)","v":0},{"$f":"SUM($H181:J181)","v":0},{"$f":"SUM($H181:K181)","v":0},{"$f":"SUM($H181:L181)","v":0},{"$f":"SUM($H181:M181)","v":0},{"$f":"SUM($H181:N181)","v":0},{"$f":"SUM($H181:O181)","v":0},{"$f":"SUM($H181:P181)","v":0},{"$f":"SUM($H181:Q181)","v":0},{"$f":"SUM($H181:R181)","v":0},{"$f":"SUM($H181:S181)","v":0},{"$f":"SUM($H181:T181)","v":1},{"$f":"SUM($H181:U181)","v":2},{"$f":"SUM($H181:V181)","v":3},{"$f":"SUM($H181:W181)","v":4},{"$f":"SUM($H181:X181)","v":5},{"$f":"SUM($H181:Y181)","v":6},{"$f":"SUM($H181:Z181)","v":7},{"$f":"SUM($H181:AA181)","v":8},{"$f":"SUM($H181:AB181)","v":9},{"$f":"SUM($H181:AC181)","v":10},{"$f":"SUM($H181:AD181)","v":11},{"$f":"SUM($H181:AE181)","v":12},{"$f":"SUM($H181:AF181)","v":13},{"$f":"SUM($H181:AG181)","v":14},{"$f":"SUM($H181:AH181)","v":15},{"$f":"SUM($H181:AI181)","v":16},{"$f":"SUM($H181:AJ181)","v":17},{"$f":"SUM($H181:AK181)","v":18},{"$f":"SUM($H181:AL181)","v":19},{"$f":"SUM($H181:AM181)","v":20},{"$f":"SUM($H181:AN181)","v":21},{"$f":"SUM($H181:AO181)","v":22},{"$f":"SUM($H181:AP181)","v":23},{"$f":"SUM($H181:AQ181)","v":24},{"$f":"SUM($H181:AR181)","v":25},{"$f":"SUM($H181:AS181)","v":26},{"$f":"SUM($H181:AT181)","v":27},{"$f":"SUM($H181:AU181)","v":28},{"$f":"SUM($H181:AV181)","v":29},{"$f":"SUM($H181:AW181)","v":30},{"$f":"SUM($H181:AX181)","v":31},{"$f":"SUM($H181:AY181)","v":32},{"$f":"SUM($H181:AZ181)","v":33},{"$f":"SUM($H181:BA181)","v":34}]
[null,null,null,null,null,null,"Pct Util :",{"$f":"IF(H182>0, OFFSET($H$167,0,H182-1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Check","Util :",{"$f":"-SUM($H180:H180)*H183","v":0},{"$f":"-SUM($H180:I180)*I183","v":0},{"$f":"-SUM($H180:J180)*J183","v":0},{"$f":"-SUM($H180:K180)*K183","v":0},{"$f":"-SUM($H180:L180)*L183","v":0},{"$f":"-SUM($H180:M180)*M183","v":0},{"$f":"-SUM($H180:N180)*N183","v":0},{"$f":"-SUM($H180:O180)*O183","v":0},{"$f":"-SUM($H180:P180)*P183","v":0},{"$f":"-SUM($H180:Q180)*Q183","v":0},{"$f":"-SUM($H180:R180)*R183","v":0},{"$f":"-SUM($H180:S180)*S183","v":0},{"$f":"-SUM($H180:T180)*T183","v":-707.20601036508299},{"$f":"-SUM($H180:U180)*U183","v":0},{"$f":"-SUM($H180:V180)*V183","v":0},{"$f":"-SUM($H180:W180)*W183","v":0},{"$f":"-SUM($H180:X180)*X183","v":0},{"$f":"-SUM($H180:Y180)*Y183","v":0},{"$f":"-SUM($H180:Z180)*Z183","v":0},{"$f":"-SUM($H180:AA180)*AA183","v":0},{"$f":"-SUM($H180:AB180)*AB183","v":0},{"$f":"-SUM($H180:AC180)*AC183","v":0},{"$f":"-SUM($H180:AD180)*AD183","v":0},{"$f":"-SUM($H180:AE180)*AE183","v":0},{"$f":"-SUM($H180:AF180)*AF183","v":0},{"$f":"-SUM($H180:AG180)*AG183","v":0},{"$f":"-SUM($H180:AH180)*AH183","v":0},{"$f":"-SUM($H180:AI180)*AI183","v":0},{"$f":"-SUM($H180:AJ180)*AJ183","v":0},{"$f":"-SUM($H180:AK180)*AK183","v":0},{"$f":"-SUM($H180:AL180)*AL183","v":0},{"$f":"-SUM($H180:AM180)*AM183","v":0},{"$f":"-SUM($H180:AN180)*AN183","v":0},{"$f":"-SUM($H180:AO180)*AO183","v":0},{"$f":"-SUM($H180:AP180)*AP183","v":0},{"$f":"-SUM($H180:AQ180)*AQ183","v":0},{"$f":"-SUM($H180:AR180)*AR183","v":0},{"$f":"-SUM($H180:AS180)*AS183","v":0},{"$f":"-SUM($H180:AT180)*AT183","v":0},{"$f":"-SUM($H180:AU180)*AU183","v":0},{"$f":"-SUM($H180:AV180)*AV183","v":0},{"$f":"-SUM($H180:AW180)*AW183","v":0},{"$f":"-SUM($H180:AX180)*AX183","v":0},{"$f":"-SUM($H180:AY180)*AY183","v":0},{"$f":"-SUM($H180:AZ180)*AZ183","v":0},{"$f":"-SUM($H180:BA180)*BA183","v":0}]
[null,null,null,null,null,{"$f":"SUM(H185:BA185)","v":0},"Mk Wh :",{"$f":"H180+H184","v":0},0,0,0,0,0,0,0,0,0,192.56962464066132,514.63638572442164,-707.20601036508299,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total PTC Make Whole",null,null,null,null,"Mk Wh :",{"$f":"H176+H185","v":0},0,0,0,0,0,0,0,-11362.762415422503,319.77032635695349,11235.561713706211,514.63638572442164,-707.20601036508299,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"PTC Deferral Penalty"]
[null,"Active"]
[null,{"$f":"Scen!$G$37","v":1},{"$f":"OFFSET(C192,$B191,0)","v":"PTC Deferral Calculation"},null,null,null,null,{"$f":"OFFSET(H192,$B191,0)","v":0},0,0,0,0,0,0,0,-11362.762415422503,319.77032635695349,11235.561713706211,514.63638572442164,-707.20601036508299,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,"No Penalty",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,"PTC Deferral Calculation",null,null,null,null,{"$f":"H187","v":0},0,0,0,0,0,0,0,-11362.762415422503,319.77032635695349,11235.561713706211,514.63638572442164,-707.20601036508299,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Building Wind Assets thru 2012",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"ITC Deferral Penalty"]
[null,"Active"]
[null,0,{"$f":"OFFSET(C199,$B198,0)","v":"No Penalty"},null,null,null,null,{"$f":"OFFSET(H199,$B198,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,"No Penalty",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,"No Penalty",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"No Penalty",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Total PTC/ITC Deferral Penalty",null,null,null,null,null,{"$f":"H191+H198","v":0},0,0,0,0,0,0,0,-11362.762415422503,319.77032635695349,11235.561713706211,514.63638572442164,-707.20601036508299,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"PROJECT RETURN - Unlevered"]
[]
[null,"Project Cash Flow"]
[null,"Capital Investment",null,null,null,null,null,{"$f":"-H96","v":-1E-8},0,0,0,-41249.427454857687,-41030.254874325808,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pre-Tax Distributions",null,null,null,null,null,{"$f":"H106-H211","v":0},0,0,0,0,-189.79154478398414,3165.7272093212587,5397.3524023439077,5487.107646982643,5598.3353011494037,5672.7184068212564,5745.2344047946281,5854.5169207927074,5906.9343280812354,5982.1745447098438,5961.9745050105912,6138.5322353401725,6212.8795555889719,6276.7211605263965,6349.4948993683347,6447.420818786245,6569.6905675299495,6674.3687764710439,6689.3142031818497,6875.3413288849906,6880.0049033827527,7061.5001151005699,7141.2229592472167,7241.7690015842954,7353.3309654123868,7458.4813812818838,3193.1281815792304,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax Benefit / (Payment)",null,null,null,"ITC/CITC",null,{"$f":"H161","v":0},0,0,0,0,0,0,0,16370.21251110015,-519.9538915278996,-563.48949065359443,-1326.5132089340591,-2096.7420999882247,-2114.4959197220683,-2143.8464209269559,-2132.9244149817005,-2206.4940358559911,-2230.4801396869402,-2290.5720036900789,-2354.3252454157364,-2392.1069513675211,-2460.9725927225172,-2521.7909994807683,-2524.4698410626734,-2600.7176385609118,-2595.821276710707,-2670.8854437113046,-2696.9520922553079,-2735.9672960342809,-2778.3520103512978,-2817.7998554130422,-959.19354402564443,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ITC/CITC",null,null,null,{"$f":"Alloc!R50","v":23128.474520350701},null,{"$f":"$F214*(H3=1)","v":0},0,0,0,0,0,23128.474520350701,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PTC/ITC Deferral Penalty",null,null,null,null,null,{"$f":"H204","v":0},0,0,0,0,0,0,0,-11362.762415422503,319.77032635695349,11235.561713706211,514.63638572442164,-707.20601036508299,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"After-Tax Cash Flow",null,null,null,null,null,{"$f":"SUM(H211:H215)","v":-1E-8},0,0,0,-41249.427454857687,-41220.046419109793,26294.20172967196,5397.3524023439077,10494.557742660289,5398.1517359784575,16344.790629873873,4933.3575815849908,3050.5688104393998,3792.4384083591672,3838.3281237828878,3829.0500900288907,3932.0381994841814,3982.3994159020317,3986.1491568363176,3995.1696539525983,4055.3138674187239,4108.7179748074323,4152.5777769902761,4164.8443621191764,4274.6236903240788,4284.1836266720456,4390.6146713892649,4444.2708669919084,4505.801705550015,4574.9789550610894,4640.6815258688421,2233.9346375535861,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Weighted Average Discount Date (WADD)"]
[null,null,null,"COD","Days","Receipt"]
[null,"Grant Funding",null,{"$f":"FS!E13","v":"2012-05-01"},90,{"$f":"D221+E221","v":"2012-07-30"},"Disc Date :",{"$f":"IF(H214>0,$F221,H2)","v":"2007-06-30"},"2008-06-30","2009-06-30","2010-06-30","2011-10-01","2012-05-01","2012-07-30","2013-08-15","2014-08-15","2015-08-15","2016-08-15","2017-08-15","2018-08-15","2019-08-15","2020-08-15","2021-08-15","2022-08-15","2023-08-15","2024-08-15","2025-08-15","2026-08-15","2027-08-15","2028-08-15","2029-08-15","2030-08-15","2031-08-15","2032-08-15","2033-08-15","2034-08-15","2035-08-15","2036-08-15","2037-08-15","2038-08-15","2039-08-15","2040-08-15","2041-08-15","2042-08-15","2043-08-15","2044-08-15","2045-08-15","2046-08-15","2047-08-15","2048-08-15","2049-08-15","2050-08-15","2051-08-15"]
[null,"Investment / Ops",null,null,null,null,"Disc Date :",{"$f":"H2","v":"2007-06-30"},"2008-06-30","2009-06-30","2010-06-30","2011-10-01","2012-05-01","2012-09-01","2013-08-15","2014-08-15","2015-08-15","2016-08-15","2017-08-15","2018-08-15","2019-08-15","2020-08-15","2021-08-15","2022-08-15","2023-08-15","2024-08-15","2025-08-15","2026-08-15","2027-08-15","2028-08-15","2029-08-15","2030-08-15","2031-08-15","2032-08-15","2033-08-15","2034-08-15","2035-08-15","2036-08-15","2037-08-15","2038-08-15","2039-08-15","2040-08-15","2041-08-15","2042-08-15","2043-08-15","2044-08-15","2045-08-15","2046-08-15","2047-08-15","2048-08-15","2049-08-15","2050-08-15","2051-08-15"]
[]
[null,"Grant Funding",null,null,null,null,"Abs $000's :",{"$f":"ABS(H214)","v":0},0,0,0,0,0,23128.474520350701,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Investment",null,null,null,null,"Abs $000's :",{"$f":"ABS(H211)","v":1E-8},0,0,0,41249.427454857687,41030.254874325808,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Operations",null,null,null,null,"Abs $000's :",{"$f":"ABS(SUM(H212:H213,H215))","v":0},0,0,0,0,189.79154478398414,3165.7272093212587,5397.3524023439077,10494.557742660289,5398.1517359784575,16344.790629873873,4933.3575815849908,3050.5688104393998,3792.4384083591672,3838.3281237828878,3829.0500900288907,3932.0381994841814,3982.3994159020317,3986.1491568363176,3995.1696539525983,4055.3138674187239,4108.7179748074323,4152.5777769902761,4164.8443621191764,4274.6236903240788,4284.1836266720456,4390.6146713892649,4444.2708669919084,4505.801705550015,4574.9789550610894,4640.6815258688421,2233.9346375535861,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"SUM(H224:H226)","v":1E-8},0,0,0,41249.427454857687,41220.046419109793,26294.20172967196,5397.3524023439077,10494.557742660289,5398.1517359784575,16344.790629873873,4933.3575815849908,3050.5688104393998,3792.4384083591672,3838.3281237828878,3829.0500900288907,3932.0381994841814,3982.3994159020317,3986.1491568363176,3995.1696539525983,4055.3138674187239,4108.7179748074323,4152.5777769902761,4164.8443621191764,4274.6236903240788,4284.1836266720456,4390.6146713892649,4444.2708669919084,4505.801705550015,4574.9789550610894,4640.6815258688421,2233.9346375535861,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Grant Funding",null,null,null,null,"Wt Factors :",{"$f":"IF(H227=0,0,H224/H227)","v":0},0,0,0,0,0,0.87960360075320854,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Investment / Ops",null,null,null,null,"Wt Factors :",{"$f":"1-H229","v":1},1,1,1,1,1,0.12039639924679146,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,null,null,"Disc Rate"]
[null,null,null,null,null,{"$f":"Scen!G17","v":0.08},"WADD :",{"$f":"SUMPRODUCT(H221:H222,H229:H230)","v":"2007-06-30"},"2008-06-30","2009-06-30","2010-06-30","2011-10-01","2012-05-01","2012-08-02T23:21:14.214","2013-08-15","2014-08-15","2015-08-15","2016-08-15","2017-08-15","2018-08-15","2019-08-15","2020-08-15","2021-08-15","2022-08-15","2023-08-15","2024-08-15","2025-08-15","2026-08-15","2027-08-15","2028-08-15","2029-08-15","2030-08-15","2031-08-15","2032-08-15","2033-08-15","2034-08-15","2035-08-15","2036-08-15","2037-08-15","2038-08-15","2039-08-15","2040-08-15","2041-08-15","2042-08-15","2043-08-15","2044-08-15","2045-08-15","2046-08-15","2047-08-15","2048-08-15","2049-08-15","2050-08-15","2051-08-15"]
[null,null,null,"Year","xIRR","xNPV","xIRR :",0,0,0,0,0,0,{"$f":"XIRR($H216:N216,$H233:N233)","v":2.9802322387695314E-9},{"$f":"XIRR($H216:O216,$H233:O233)","v":2.9802322387695314E-9},{"$f":"XIRR($H216:P216,$H233:P233)","v":2.9802322387695314E-9},{"$f":"XIRR($H216:Q216,$H233:Q233)","v":2.9802322387695314E-9},{"$f":"XIRR($H216:R216,$H233:R233)","v":2.9802322387695314E-9},{"$f":"XIRR($H216:S216,$H233:S233)","v":2.9802322387695314E-9},{"$f":"XIRR($H216:T216,$H233:T233)","v":2.9802322387695314E-9},{"$f":"XIRR($H216:U216,$H233:U233)","v":2.9802322387695314E-9},{"$f":"XIRR($H216:V216,$H233:V233)","v":2.9802322387695314E-9},{"$f":"XIRR($H216:W216,$H233:W233)","v":3.1433671712875364E-3},{"$f":"XIRR($H216:X216,$H233:X233)","v":1.5382739901542663E-2},{"$f":"XIRR($H216:Y216,$H233:Y233)","v":2.5720039010047914E-2},{"$f":"XIRR($H216:Z216,$H233:Z233)","v":3.4381428360939034E-2},{"$f":"XIRR($H216:AA216,$H233:AA233)","v":4.1687795519828805E-2},{"$f":"XIRR($H216:AB216,$H233:AB233)","v":4.7958925366401672E-2},{"$f":"XIRR($H216:AC216,$H233:AC233)","v":5.3353539109230047E-2},{"$f":"XIRR($H216:AD216,$H233:AD233)","v":5.8002290129661557E-2},{"$f":"XIRR($H216:AE216,$H233:AE233)","v":6.1997005343437203E-2},{"$f":"XIRR($H216:AF216,$H233:AF233)","v":6.5523150563240054E-2},{"$f":"XIRR($H216:AG216,$H233:AG233)","v":6.8573442101478574E-2},{"$f":"XIRR($H216:AH216,$H233:AH233)","v":7.1280655264854442E-2},{"$f":"XIRR($H216:AI216,$H233:AI233)","v":7.3661163449287428E-2},{"$f":"XIRR($H216:AJ216,$H233:AJ233)","v":7.5764378905296331E-2},{"$f":"XIRR($H216:AK216,$H233:AK233)","v":7.763067781925205E-2},{"$f":"XIRR($H216:AL216,$H233:AL233)","v":7.928918302059175E-2},{"$f":"XIRR($H216:AM216,$H233:AM233)","v":7.9999998211860726E-2},{"$f":"XIRR($H216:AN216,$H233:AN233)","v":7.9999998211860726E-2},{"$f":"XIRR($H216:AO216,$H233:AO233)","v":7.9999998211860726E-2},{"$f":"XIRR($H216:AP216,$H233:AP233)","v":7.9999998211860726E-2},{"$f":"XIRR($H216:AQ216,$H233:AQ233)","v":7.9999998211860726E-2},{"$f":"XIRR($H216:AR216,$H233:AR233)","v":7.9999998211860726E-2},{"$f":"XIRR($H216:AS216,$H233:AS233)","v":7.9999998211860726E-2},{"$f":"XIRR($H216:AT216,$H233:AT233)","v":7.9999998211860726E-2},{"$f":"XIRR($H216:AU216,$H233:AU233)","v":7.9999998211860726E-2},{"$f":"XIRR($H216:AV216,$H233:AV233)","v":7.9999998211860726E-2},{"$f":"XIRR($H216:AW216,$H233:AW233)","v":7.9999998211860726E-2},{"$f":"XIRR($H216:AX216,$H233:AX233)","v":7.9999998211860726E-2},{"$f":"XIRR($H216:AY216,$H233:AY233)","v":7.9999998211860726E-2},{"$f":"XIRR($H216:AZ216,$H233:AZ233)","v":7.9999998211860726E-2},{"$f":"XIRR($H216:BA216,$H233:BA233)","v":7.9999998211860726E-2}]
[null,null,null,5,{"$f":"OFFSET($M$234,0,$D235)","v":2.9802322387695314E-9},{"$f":"OFFSET($M$235,0,$D235)/1000","v":-19.951268464293502},"xNPV :",{"$f":"XNPV($F$233,$H216:H216,$H233:H233)","v":-1E-8},{"$f":"XNPV($F$233,$H216:I216,$H233:I233)","v":-1E-8},{"$f":"XNPV($F$233,$H216:J216,$H233:J233)","v":-1E-8},{"$f":"XNPV($F$233,$H216:K216,$H233:K233)","v":-1E-8},{"$f":"XNPV($F$233,$H216:L216,$H233:L233)","v":-29724.539918121762},{"$f":"XNPV($F$233,$H216:M216,$H233:M233)","v":-58123.397592543501},{"$f":"XNPV($F$233,$H216:N216,$H233:N233)","v":-40359.58448034912},{"$f":"XNPV($F$233,$H216:O216,$H233:O233)","v":-36992.587017590937},{"$f":"XNPV($F$233,$H216:P216,$H233:P233)","v":-30930.775894789069},{"$f":"XNPV($F$233,$H216:Q216,$H233:Q233)","v":-28043.690755738109},{"$f":"XNPV($F$233,$H216:R216,$H233:R233)","v":-19951.268464293502},{"$f":"XNPV($F$233,$H216:S216,$H233:S233)","v":-17689.656902263236},{"$f":"XNPV($F$233,$H216:T216,$H233:T233)","v":-16394.768054334414},{"$f":"XNPV($F$233,$H216:U216,$H233:U233)","v":-14904.218408303395},{"$f":"XNPV($F$233,$H216:V216,$H233:V233)","v":-13507.674225398341},{"$f":"XNPV($F$233,$H216:W216,$H233:W233)","v":-12217.703441622778},{"$f":"XNPV($F$233,$H216:X216,$H233:X233)","v":-10991.160381970662},{"$f":"XNPV($F$233,$H216:Y216,$H233:Y233)","v":-9840.92656661617},{"$f":"XNPV($F$233,$H216:Z216,$H233:Z233)","v":-8775.1171976247515},{"$f":"XNPV($F$233,$H216:AA216,$H233:AA233)","v":-7786.0234446304139},{"$f":"XNPV($F$233,$H216:AB216,$H233:AB233)","v":-6856.4088145661963},{"$f":"XNPV($F$233,$H216:AC216,$H233:AC233)","v":-5984.3193223817007},{"$f":"XNPV($F$233,$H216:AD216,$H233:AD233)","v":-5168.3813034368777},{"$f":"XNPV($F$233,$H216:AE216,$H233:AE233)","v":-4410.6514197489487},{"$f":"XNPV($F$233,$H216:AF216,$H233:AF233)","v":-3690.5564591743014},{"$f":"XNPV($F$233,$H216:AG216,$H233:AG233)","v":-3022.3107098843693},{"$f":"XNPV($F$233,$H216:AH216,$H233:AH233)","v":-2388.3269623852993},{"$f":"XNPV($F$233,$H216:AI216,$H233:AI233)","v":-1794.1311796304258},{"$f":"XNPV($F$233,$H216:AJ216,$H233:AJ233)","v":-1236.3326508147991},{"$f":"XNPV($F$233,$H216:AK216,$H233:AK233)","v":-711.92304941705743},{"$f":"XNPV($F$233,$H216:AL216,$H233:AL233)","v":-219.48911661589165},{"$f":"XNPV($F$233,$H216:AM216,$H233:AM233)","v":-3.9207617703596043E-5},{"$f":"XNPV($F$233,$H216:AN216,$H233:AN233)","v":-3.9207617703596043E-5},{"$f":"XNPV($F$233,$H216:AO216,$H233:AO233)","v":-3.9207617703596043E-5},{"$f":"XNPV($F$233,$H216:AP216,$H233:AP233)","v":-3.9207617703596043E-5},{"$f":"XNPV($F$233,$H216:AQ216,$H233:AQ233)","v":-3.9207617703596043E-5},{"$f":"XNPV($F$233,$H216:AR216,$H233:AR233)","v":-3.9207617703596043E-5},{"$f":"XNPV($F$233,$H216:AS216,$H233:AS233)","v":-3.9207617703596043E-5},{"$f":"XNPV($F$233,$H216:AT216,$H233:AT233)","v":-3.9207617703596043E-5},{"$f":"XNPV($F$233,$H216:AU216,$H233:AU233)","v":-3.9207617703596043E-5},{"$f":"XNPV($F$233,$H216:AV216,$H233:AV233)","v":-3.9207617703596043E-5},{"$f":"XNPV($F$233,$H216:AW216,$H233:AW233)","v":-3.9207617703596043E-5},{"$f":"XNPV($F$233,$H216:AX216,$H233:AX233)","v":-3.9207617703596043E-5},{"$f":"XNPV($F$233,$H216:AY216,$H233:AY233)","v":-3.9207617703596043E-5},{"$f":"XNPV($F$233,$H216:AZ216,$H233:AZ233)","v":-3.9207617703596043E-5},{"$f":"XNPV($F$233,$H216:BA216,$H233:BA233)","v":-3.9207617703596043E-5}]
[null,null,null,10,3.1433671712875364E-3,-12.217703441622778]
[null,null,null,15,4.7958925366401672E-2,-6.8564088145661959]
[null,null,null,20,6.8573442101478574E-2,-3.0223107098843691]
[null,null,null,25,7.928918302059175E-2,-0.21948911661589166]
[null,null,null,31,7.9999998211860726E-2,-3.920761770359604E-8]
[]
[]
[null,"Basic Impairment Test"]
[]
[null,"EBITDA",null,null,null,null,null,{"$f":"H45","v":0},0,0,0,0,-189.79154478398311,3627.3267933706088,5396.0518757213376,5495.9020921377451,5608.1710282213089,5679.1845640964602,5751.8591137398862,5864.4447980074874,5911.4997138141216,5989.2905995943702,5960.342796930031,6155.3325156533019,6218.9055446248085,6282.8017394383223,6356.4020893605539,6456.5391313742948,6580.8247719123174,6683.7821348549387,6690.8821655517459,6892.9701525600631,6879.9927821646106,7078.9436621025825,7148.0309892799041,7251.4373072734725,7363.7742124338674,7468.3272075617351,2542.2569414938894,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Remaining EBITDA - Nominal",null,null,null,null,null,{"$f":"SUM(H245:$BA245)","v":159145.48517848979},{"$f":"SUM(I245:$BA245)","v":159145.48517848979},{"$f":"SUM(J245:$BA245)","v":159145.48517848979},{"$f":"SUM(K245:$BA245)","v":159145.48517848979},{"$f":"SUM(L245:$BA245)","v":159145.48517848979},{"$f":"SUM(M245:$BA245)","v":159145.48517848979},{"$f":"SUM(N245:$BA245)","v":159335.27672327377},{"$f":"SUM(O245:$BA245)","v":155707.94992990317},{"$f":"SUM(P245:$BA245)","v":150311.8980541818},{"$f":"SUM(Q245:$BA245)","v":144815.99596204405},{"$f":"SUM(R245:$BA245)","v":139207.82493382279},{"$f":"SUM(S245:$BA245)","v":133528.64036972632},{"$f":"SUM(T245:$BA245)","v":127776.78125598643},{"$f":"SUM(U245:$BA245)","v":121912.33645797893},{"$f":"SUM(V245:$BA245)","v":116000.83674416482},{"$f":"SUM(W245:$BA245)","v":110011.54614457043},{"$f":"SUM(X245:$BA245)","v":104051.2033476404},{"$f":"SUM(Y245:$BA245)","v":97895.870831987122},{"$f":"SUM(Z245:$BA245)","v":91676.965287362313},{"$f":"SUM(AA245:$BA245)","v":85394.163547923992},{"$f":"SUM(AB245:$BA245)","v":79037.761458563415},{"$f":"SUM(AC245:$BA245)","v":72581.222327189142},{"$f":"SUM(AD245:$BA245)","v":66000.39755527681},{"$f":"SUM(AE245:$BA245)","v":59316.615420421876},{"$f":"SUM(AF245:$BA245)","v":52625.733254870131},{"$f":"SUM(AG245:$BA245)","v":45732.763102310069},{"$f":"SUM(AH245:$BA245)","v":38852.770320145457},{"$f":"SUM(AI245:$BA245)","v":31773.826658042864},{"$f":"SUM(AJ245:$BA245)","v":24625.795668762963},{"$f":"SUM(AK245:$BA245)","v":17374.358361489492},{"$f":"SUM(AL245:$BA245)","v":10010.584149055625},{"$f":"SUM(AM245:$BA245)","v":2542.2569414938894},{"$f":"SUM(AN245:$BA245)","v":0},{"$f":"SUM(AO245:$BA245)","v":0},{"$f":"SUM(AP245:$BA245)","v":0},{"$f":"SUM(AQ245:$BA245)","v":0},{"$f":"SUM(AR245:$BA245)","v":0},{"$f":"SUM(AS245:$BA245)","v":0},{"$f":"SUM(AT245:$BA245)","v":0},{"$f":"SUM(AU245:$BA245)","v":0},{"$f":"SUM(AV245:$BA245)","v":0},{"$f":"SUM(AW245:$BA245)","v":0},{"$f":"SUM(AX245:$BA245)","v":0},{"$f":"SUM(AY245:$BA245)","v":0},{"$f":"SUM(AZ245:$BA245)","v":0},{"$f":"SUM(BA245:$BA245)","v":0}]
[null,"Remaining Book Basis - Beginning",null,null,null,"Max Impairment",null,{"$f":"H60-H46","v":1E-8},0,0,0,41249.427454857687,82279.682329183503,82279.682329183503,80451.244829183503,77708.5885291835,74965.932229183498,72223.27592918351,69480.619629183508,66737.963329183505,63995.30702918351,61252.650729183515,58509.994429183513,55767.33812918351,53024.681829183515,50282.025529183513,47539.36922918351,44796.712929183508,42054.056629183506,39311.400329183503,36568.744029183501,33826.087729183499,31083.431429183493,28340.77512918349,25598.118829183488,22855.462529183485,20112.806229183483,17370.149929183484,-5.2708165167132393E-3,-5.2708165167132393E-3,-5.2708165167132393E-3,-5.2708165167132393E-3,-5.2708165167132393E-3,-5.2708165167132393E-3,-5.2708165167132393E-3,-5.2708165167132393E-3,-5.2708165167132393E-3,-5.2708165167132393E-3,-5.2708165167132393E-3,-5.2708165167132393E-3,-5.2708165167132393E-3,-5.2708165167132393E-3,-5.2708165167132393E-3]
[null,null,null,null,null,{"$f":"MIN(H248:BA248)","v":-7359.5657801278594},null,{"$f":"H246-H247","v":159145.48517847978},159145.48517848979,159145.48517848979,159145.48517848979,117896.05772363211,76865.802849306288,77055.594394090265,75256.705100719671,72603.309524998302,69850.063732860552,66984.549004639281,64048.020740542808,61038.81792680292,57917.029428795424,54748.1860149813,51501.551715386915,48283.865218456893,44871.189002803607,41394.9397581788,37854.794318740482,34241.048529379907,30527.165698005636,26688.997226093306,22747.871391238376,18799.645525686632,14649.331673126577,10511.995190961967,6175.7078288593766,1770.3331395794776,-2738.4478676939907,-7359.5657801278594,2542.2622123104061,5.2708165167132393E-3,5.2708165167132393E-3,5.2708165167132393E-3,5.2708165167132393E-3,5.2708165167132393E-3,5.2708165167132393E-3,5.2708165167132393E-3,5.2708165167132393E-3,5.2708165167132393E-3,5.2708165167132393E-3,5.2708165167132393E-3,5.2708165167132393E-3,5.2708165167132393E-3,5.2708165167132393E-3]
[]
[null,"Impaired (1=Impaired, 0=OK)",null,null,null,{"$f":"--(SUM(H250:BA250)>0)","v":1},null,{"$f":"--(ROUND(H248,0)<0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Ret","index":3,"n_rows":37,"n_cols":53,"rows_kept":37,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,{"$f":"FS!H1","v":0},{"$f":"FS!I1","v":0},{"$f":"FS!J1","v":0},{"$f":"FS!K1","v":0},{"$f":"FS!L1","v":0},{"$f":"FS!M1","v":0},{"$f":"FS!N1","v":0.6693989071038251},{"$f":"FS!O1","v":1},{"$f":"FS!P1","v":1},{"$f":"FS!Q1","v":1},{"$f":"FS!R1","v":1},{"$f":"FS!S1","v":1},{"$f":"FS!T1","v":1},{"$f":"FS!U1","v":1},{"$f":"FS!V1","v":1},{"$f":"FS!W1","v":1},{"$f":"FS!X1","v":1},{"$f":"FS!Y1","v":1},{"$f":"FS!Z1","v":1},{"$f":"FS!AA1","v":1},{"$f":"FS!AB1","v":1},{"$f":"FS!AC1","v":1},{"$f":"FS!AD1","v":1},{"$f":"FS!AE1","v":1},{"$f":"FS!AF1","v":1},{"$f":"FS!AG1","v":1},{"$f":"FS!AH1","v":1},{"$f":"FS!AI1","v":1},{"$f":"FS!AJ1","v":1},{"$f":"FS!AK1","v":1},{"$f":"FS!AL1","v":1},{"$f":"FS!AM1","v":0.33060109289617401},{"$f":"FS!AN1","v":0},{"$f":"FS!AO1","v":0},{"$f":"FS!AP1","v":0},{"$f":"FS!AQ1","v":0},{"$f":"FS!AR1","v":0},{"$f":"FS!AS1","v":0},{"$f":"FS!AT1","v":0},{"$f":"FS!AU1","v":0},{"$f":"FS!AV1","v":0},{"$f":"FS!AW1","v":0},{"$f":"FS!AX1","v":0},{"$f":"FS!AY1","v":0},{"$f":"FS!AZ1","v":0},{"$f":"FS!BA1","v":0}]
[null,null,null,null,null,null,null,{"$f":"FS!H2","v":"2007-06-30"},{"$f":"FS!I2","v":"2008-06-30"},{"$f":"FS!J2","v":"2009-06-30"},{"$f":"FS!K2","v":"2010-06-30"},{"$f":"FS!L2","v":"2011-10-01"},{"$f":"FS!M2","v":"2012-05-01"},{"$f":"FS!N2","v":"2012-09-01"},{"$f":"FS!O2","v":"2013-08-15"},{"$f":"FS!P2","v":"2014-08-15"},{"$f":"FS!Q2","v":"2015-08-15"},{"$f":"FS!R2","v":"2016-08-15"},{"$f":"FS!S2","v":"2017-08-15"},{"$f":"FS!T2","v":"2018-08-15"},{"$f":"FS!U2","v":"2019-08-15"},{"$f":"FS!V2","v":"2020-08-15"},{"$f":"FS!W2","v":"2021-08-15"},{"$f":"FS!X2","v":"2022-08-15"},{"$f":"FS!Y2","v":"2023-08-15"},{"$f":"FS!Z2","v":"2024-08-15"},{"$f":"FS!AA2","v":"2025-08-15"},{"$f":"FS!AB2","v":"2026-08-15"},{"$f":"FS!AC2","v":"2027-08-15"},{"$f":"FS!AD2","v":"2028-08-15"},{"$f":"FS!AE2","v":"2029-08-15"},{"$f":"FS!AF2","v":"2030-08-15"},{"$f":"FS!AG2","v":"2031-08-15"},{"$f":"FS!AH2","v":"2032-08-15"},{"$f":"FS!AI2","v":"2033-08-15"},{"$f":"FS!AJ2","v":"2034-08-15"},{"$f":"FS!AK2","v":"2035-08-15"},{"$f":"FS!AL2","v":"2036-08-15"},{"$f":"FS!AM2","v":"2037-08-15"},{"$f":"FS!AN2","v":"2038-08-15"},{"$f":"FS!AO2","v":"2039-08-15"},{"$f":"FS!AP2","v":"2040-08-15"},{"$f":"FS!AQ2","v":"2041-08-15"},{"$f":"FS!AR2","v":"2042-08-15"},{"$f":"FS!AS2","v":"2043-08-15"},{"$f":"FS!AT2","v":"2044-08-15"},{"$f":"FS!AU2","v":"2045-08-15"},{"$f":"FS!AV2","v":"2046-08-15"},{"$f":"FS!AW2","v":"2047-08-15"},{"$f":"FS!AX2","v":"2048-08-15"},{"$f":"FS!AY2","v":"2049-08-15"},{"$f":"FS!AZ2","v":"2050-08-15"},{"$f":"FS!BA2","v":"2051-08-15"}]
[null,null,null,null,null,null,null,{"$f":"FS!H3","v":-5},{"$f":"FS!I3","v":-4},{"$f":"FS!J3","v":-3},{"$f":"FS!K3","v":-2},{"$f":"FS!L3","v":-1},{"$f":"FS!M3","v":0},{"$f":"FS!N3","v":1},{"$f":"FS!O3","v":2},{"$f":"FS!P3","v":3},{"$f":"FS!Q3","v":4},{"$f":"FS!R3","v":5},{"$f":"FS!S3","v":6},{"$f":"FS!T3","v":7},{"$f":"FS!U3","v":8},{"$f":"FS!V3","v":9},{"$f":"FS!W3","v":10},{"$f":"FS!X3","v":11},{"$f":"FS!Y3","v":12},{"$f":"FS!Z3","v":13},{"$f":"FS!AA3","v":14},{"$f":"FS!AB3","v":15},{"$f":"FS!AC3","v":16},{"$f":"FS!AD3","v":17},{"$f":"FS!AE3","v":18},{"$f":"FS!AF3","v":19},{"$f":"FS!AG3","v":20},{"$f":"FS!AH3","v":21},{"$f":"FS!AI3","v":22},{"$f":"FS!AJ3","v":23},{"$f":"FS!AK3","v":24},{"$f":"FS!AL3","v":25},{"$f":"FS!AM3","v":26},{"$f":"FS!AN3","v":27},{"$f":"FS!AO3","v":28},{"$f":"FS!AP3","v":29},{"$f":"FS!AQ3","v":30},{"$f":"FS!AR3","v":31},{"$f":"FS!AS3","v":32},{"$f":"FS!AT3","v":33},{"$f":"FS!AU3","v":34},{"$f":"FS!AV3","v":35},{"$f":"FS!AW3","v":36},{"$f":"FS!AX3","v":37},{"$f":"FS!AY3","v":38},{"$f":"FS!AZ3","v":39},{"$f":"FS!BA3","v":40}]
[null,null,null,null,null,null,null,{"$f":"FS!H4","v":2007},{"$f":"FS!I4","v":2008},{"$f":"FS!J4","v":2009},{"$f":"FS!K4","v":2010},{"$f":"FS!L4","v":2011},{"$f":"FS!M4","v":2012},{"$f":"FS!N4","v":2012},{"$f":"FS!O4","v":2013},{"$f":"FS!P4","v":2014},{"$f":"FS!Q4","v":2015},{"$f":"FS!R4","v":2016},{"$f":"FS!S4","v":2017},{"$f":"FS!T4","v":2018},{"$f":"FS!U4","v":2019},{"$f":"FS!V4","v":2020},{"$f":"FS!W4","v":2021},{"$f":"FS!X4","v":2022},{"$f":"FS!Y4","v":2023},{"$f":"FS!Z4","v":2024},{"$f":"FS!AA4","v":2025},{"$f":"FS!AB4","v":2026},{"$f":"FS!AC4","v":2027},{"$f":"FS!AD4","v":2028},{"$f":"FS!AE4","v":2029},{"$f":"FS!AF4","v":2030},{"$f":"FS!AG4","v":2031},{"$f":"FS!AH4","v":2032},{"$f":"FS!AI4","v":2033},{"$f":"FS!AJ4","v":2034},{"$f":"FS!AK4","v":2035},{"$f":"FS!AL4","v":2036},{"$f":"FS!AM4","v":2037},{"$f":"FS!AN4","v":2038},{"$f":"FS!AO4","v":2039},{"$f":"FS!AP4","v":2040},{"$f":"FS!AQ4","v":2041},{"$f":"FS!AR4","v":2042},{"$f":"FS!AS4","v":2043},{"$f":"FS!AT4","v":2044},{"$f":"FS!AU4","v":2045},{"$f":"FS!AV4","v":2046},{"$f":"FS!AW4","v":2047},{"$f":"FS!AX4","v":2048},{"$f":"FS!AY4","v":2049},{"$f":"FS!AZ4","v":2050},{"$f":"FS!BA4","v":2051}]
[null,"PROJECT RETURN - Unlevered"]
[]
[null,"Project Cash Flow"]
[null,"Capital Investment",null,null,null,null,null,{"$f":"-FS!H96","v":-1E-8},{"$f":"-FS!I96","v":0},{"$f":"-FS!J96","v":0},{"$f":"-FS!K96","v":0},{"$f":"-FS!L96","v":-41249.427454857687},{"$f":"-FS!M96","v":-41030.254874325808},{"$f":"-FS!N96","v":0},{"$f":"-FS!O96","v":0},{"$f":"-FS!P96","v":0},{"$f":"-FS!Q96","v":0},{"$f":"-FS!R96","v":0},{"$f":"-FS!S96","v":0},{"$f":"-FS!T96","v":0},{"$f":"-FS!U96","v":0},{"$f":"-FS!V96","v":0},{"$f":"-FS!W96","v":0},{"$f":"-FS!X96","v":0},{"$f":"-FS!Y96","v":0},{"$f":"-FS!Z96","v":0},{"$f":"-FS!AA96","v":0},{"$f":"-FS!AB96","v":0},{"$f":"-FS!AC96","v":0},{"$f":"-FS!AD96","v":0},{"$f":"-FS!AE96","v":0},{"$f":"-FS!AF96","v":0},{"$f":"-FS!AG96","v":0},{"$f":"-FS!AH96","v":0},{"$f":"-FS!AI96","v":0},{"$f":"-FS!AJ96","v":0},{"$f":"-FS!AK96","v":0},{"$f":"-FS!AL96","v":0},{"$f":"-FS!AM96","v":0},{"$f":"-FS!AN96","v":0},{"$f":"-FS!AO96","v":0},{"$f":"-FS!AP96","v":0},{"$f":"-FS!AQ96","v":0},{"$f":"-FS!AR96","v":0},{"$f":"-FS!AS96","v":0},{"$f":"-FS!AT96","v":0},{"$f":"-FS!AU96","v":0},{"$f":"-FS!AV96","v":0},{"$f":"-FS!AW96","v":0},{"$f":"-FS!AX96","v":0},{"$f":"-FS!AY96","v":0},{"$f":"-FS!AZ96","v":0},{"$f":"-FS!BA96","v":0}]
[null,"Pre-Tax Distributions",null,null,null,null,null,{"$f":"FS!H106-H8","v":0},{"$f":"FS!I106-I8","v":0},{"$f":"FS!J106-J8","v":0},{"$f":"FS!K106-K8","v":0},{"$f":"FS!L106-L8","v":0},{"$f":"FS!M106-M8","v":-189.79154478398414},{"$f":"FS!N106-N8","v":3165.7272093212587},{"$f":"FS!O106-O8","v":5397.3524023439077},{"$f":"FS!P106-P8","v":5487.107646982643},{"$f":"FS!Q106-Q8","v":5598.3353011494037},{"$f":"FS!R106-R8","v":5672.7184068212564},{"$f":"FS!S106-S8","v":5745.2344047946281},{"$f":"FS!T106-T8","v":5854.5169207927074},{"$f":"FS!U106-U8","v":5906.9343280812354},{"$f":"FS!V106-V8","v":5982.1745447098438},{"$f":"FS!W106-W8","v":5961.9745050105912},{"$f":"FS!X106-X8","v":6138.5322353401725},{"$f":"FS!Y106-Y8","v":6212.8795555889719},{"$f":"FS!Z106-Z8","v":6276.7211605263965},{"$f":"FS!AA106-AA8","v":6349.4948993683347},{"$f":"FS!AB106-AB8","v":6447.420818786245},{"$f":"FS!AC106-AC8","v":6569.6905675299495},{"$f":"FS!AD106-AD8","v":6674.3687764710439},{"$f":"FS!AE106-AE8","v":6689.3142031818497},{"$f":"FS!AF106-AF8","v":6875.3413288849906},{"$f":"FS!AG106-AG8","v":6880.0049033827527},{"$f":"FS!AH106-AH8","v":7061.5001151005699},{"$f":"FS!AI106-AI8","v":7141.2229592472167},{"$f":"FS!AJ106-AJ8","v":7241.7690015842954},{"$f":"FS!AK106-AK8","v":7353.3309654123868},{"$f":"FS!AL106-AL8","v":7458.4813812818838},{"$f":"FS!AM106-AM8","v":3193.1281815792304},{"$f":"FS!AN106-AN8","v":0},{"$f":"FS!AO106-AO8","v":0},{"$f":"FS!AP106-AP8","v":0},{"$f":"FS!AQ106-AQ8","v":0},{"$f":"FS!AR106-AR8","v":0},{"$f":"FS!AS106-AS8","v":0},{"$f":"FS!AT106-AT8","v":0},{"$f":"FS!AU106-AU8","v":0},{"$f":"FS!AV106-AV8","v":0},{"$f":"FS!AW106-AW8","v":0},{"$f":"FS!AX106-AX8","v":0},{"$f":"FS!AY106-AY8","v":0},{"$f":"FS!AZ106-AZ8","v":0},{"$f":"FS!BA106-BA8","v":0}]
[null,"Tax Benefit / (Payment)",null,null,null,"ITC/CITC",null,{"$f":"Tax!H57","v":0},{"$f":"Tax!I57","v":0},{"$f":"Tax!J57","v":0},{"$f":"Tax!K57","v":0},{"$f":"Tax!L57","v":0},{"$f":"Tax!M57","v":0},{"$f":"Tax!N57","v":0},{"$f":"Tax!O57","v":0},{"$f":"Tax!P57","v":16370.21251110015},{"$f":"Tax!Q57","v":-519.9538915278996},{"$f":"Tax!R57","v":-563.48949065359443},{"$f":"Tax!S57","v":-1326.5132089340591},{"$f":"Tax!T57","v":-2096.7420999882247},{"$f":"Tax!U57","v":-2114.4959197220683},{"$f":"Tax!V57","v":-2143.8464209269559},{"$f":"Tax!W57","v":-2132.9244149817005},{"$f":"Tax!X57","v":-2206.4940358559911},{"$f":"Tax!Y57","v":-2230.4801396869402},{"$f":"Tax!Z57","v":-2290.5720036900789},{"$f":"Tax!AA57","v":-2354.3252454157364},{"$f":"Tax!AB57","v":-2392.1069513675211},{"$f":"Tax!AC57","v":-2460.9725927225172},{"$f":"Tax!AD57","v":-2521.7909994807683},{"$f":"Tax!AE57","v":-2524.4698410626734},{"$f":"Tax!AF57","v":-2600.7176385609118},{"$f":"Tax!AG57","v":-2595.821276710707},{"$f":"Tax!AH57","v":-2670.8854437113046},{"$f":"Tax!AI57","v":-2696.9520922553079},{"$f":"Tax!AJ57","v":-2735.9672960342809},{"$f":"Tax!AK57","v":-2778.3520103512978},{"$f":"Tax!AL57","v":-2817.7998554130422},{"$f":"Tax!AM57","v":-959.19354402564443},{"$f":"Tax!AN57","v":0},{"$f":"Tax!AO57","v":0},{"$f":"Tax!AP57","v":0},{"$f":"Tax!AQ57","v":0},{"$f":"Tax!AR57","v":0},{"$f":"Tax!AS57","v":0},{"$f":"Tax!AT57","v":0},{"$f":"Tax!AU57","v":0},{"$f":"Tax!AV57","v":0},{"$f":"Tax!AW57","v":0},{"$f":"Tax!AX57","v":0},{"$f":"Tax!AY57","v":0},{"$f":"Tax!AZ57","v":0},{"$f":"Tax!BA57","v":0}]
[null,"ITC/CITC",null,null,null,{"$f":"Alloc!R50","v":23128.474520350701},null,{"$f":"$F11*(H3=1)","v":0},0,0,0,0,0,{"$f":"$F11*(N3=1)","v":23128.474520350701},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PTC/ITC Deferral Penalty",null,null,null,null,null,{"$f":"Tax!H100","v":0},{"$f":"Tax!I100","v":0},{"$f":"Tax!J100","v":0},{"$f":"Tax!K100","v":0},{"$f":"Tax!L100","v":0},{"$f":"Tax!M100","v":0},{"$f":"Tax!N100","v":0},{"$f":"Tax!O100","v":0},{"$f":"Tax!P100","v":-11362.762415422503},{"$f":"Tax!Q100","v":319.77032635695349},{"$f":"Tax!R100","v":11235.561713706211},{"$f":"Tax!S100","v":514.63638572442164},{"$f":"Tax!T100","v":-707.20601036508299},{"$f":"Tax!U100","v":0},{"$f":"Tax!V100","v":0},{"$f":"Tax!W100","v":0},{"$f":"Tax!X100","v":0},{"$f":"Tax!Y100","v":0},{"$f":"Tax!Z100","v":0},{"$f":"Tax!AA100","v":0},{"$f":"Tax!AB100","v":0},{"$f":"Tax!AC100","v":0},{"$f":"Tax!AD100","v":0},{"$f":"Tax!AE100","v":0},{"$f":"Tax!AF100","v":0},{"$f":"Tax!AG100","v":0},{"$f":"Tax!AH100","v":0},{"$f":"Tax!AI100","v":0},{"$f":"Tax!AJ100","v":0},{"$f":"Tax!AK100","v":0},{"$f":"Tax!AL100","v":0},{"$f":"Tax!AM100","v":0},{"$f":"Tax!AN100","v":0},{"$f":"Tax!AO100","v":0},{"$f":"Tax!AP100","v":0},{"$f":"Tax!AQ100","v":0},{"$f":"Tax!AR100","v":0},{"$f":"Tax!AS100","v":0},{"$f":"Tax!AT100","v":0},{"$f":"Tax!AU100","v":0},{"$f":"Tax!AV100","v":0},{"$f":"Tax!AW100","v":0},{"$f":"Tax!AX100","v":0},{"$f":"Tax!AY100","v":0},{"$f":"Tax!AZ100","v":0},{"$f":"Tax!BA100","v":0}]
[null,"After-Tax Cash Flow",null,null,null,null,null,{"$f":"SUM(H8:H12)","v":-1E-8},0,0,0,-41249.427454857687,-41220.046419109793,26294.20172967196,5397.3524023439077,10494.557742660289,5398.1517359784575,16344.790629873873,4933.3575815849908,3050.5688104393998,3792.4384083591672,3838.3281237828878,3829.0500900288907,3932.0381994841814,3982.3994159020317,3986.1491568363176,3995.1696539525983,4055.3138674187239,4108.7179748074323,4152.5777769902761,4164.8443621191764,4274.6236903240788,4284.1836266720456,4390.6146713892649,4444.2708669919084,4505.801705550015,4574.9789550610894,4640.6815258688421,2233.9346375535861,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Weighted Average Discount Date (WADD)"]
[null,null,null,"COD","Days","Receipt"]
[null,"Grant Funding",null,{"$f":"FS!E13","v":"2012-05-01"},90,{"$f":"D18+E18","v":"2012-07-30"},"Disc Date :",{"$f":"IF(H11>0,$F18,H2)","v":"2007-06-30"},"2008-06-30","2009-06-30","2010-06-30","2011-10-01","2012-05-01","2012-07-30","2013-08-15","2014-08-15","2015-08-15","2016-08-15","2017-08-15","2018-08-15","2019-08-15","2020-08-15","2021-08-15","2022-08-15","2023-08-15","2024-08-15","2025-08-15","2026-08-15","2027-08-15","2028-08-15","2029-08-15","2030-08-15","2031-08-15","2032-08-15","2033-08-15","2034-08-15","2035-08-15","2036-08-15","2037-08-15","2038-08-15","2039-08-15","2040-08-15","2041-08-15","2042-08-15","2043-08-15","2044-08-15","2045-08-15","2046-08-15","2047-08-15","2048-08-15","2049-08-15","2050-08-15","2051-08-15"]
[null,"Investment / Ops",null,null,null,null,"Disc Date :",{"$f":"H2","v":"2007-06-30"},"2008-06-30","2009-06-30","2010-06-30","2011-10-01","2012-05-01","2012-09-01","2013-08-15","2014-08-15","2015-08-15","2016-08-15","2017-08-15","2018-08-15","2019-08-15","2020-08-15","2021-08-15","2022-08-15","2023-08-15","2024-08-15","2025-08-15","2026-08-15","2027-08-15","2028-08-15","2029-08-15","2030-08-15","2031-08-15","2032-08-15","2033-08-15","2034-08-15","2035-08-15","2036-08-15","2037-08-15","2038-08-15","2039-08-15","2040-08-15","2041-08-15","2042-08-15","2043-08-15","2044-08-15","2045-08-15","2046-08-15","2047-08-15","2048-08-15","2049-08-15","2050-08-15","2051-08-15"]
[]
[null,"Grant Funding",null,null,null,null,"Abs $000's :",{"$f":"ABS(H11)","v":0},0,0,0,0,0,23128.474520350701,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Investment",null,null,null,null,"Abs $000's :",{"$f":"ABS(H8)","v":1E-8},0,0,0,41249.427454857687,41030.254874325808,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Operations",null,null,null,null,"Abs $000's :",{"$f":"ABS(SUM(H9:H10,H12))","v":0},0,0,0,0,189.79154478398414,3165.7272093212587,5397.3524023439077,10494.557742660289,5398.1517359784575,16344.790629873873,4933.3575815849908,3050.5688104393998,3792.4384083591672,3838.3281237828878,3829.0500900288907,3932.0381994841814,3982.3994159020317,3986.1491568363176,3995.1696539525983,4055.3138674187239,4108.7179748074323,4152.5777769902761,4164.8443621191764,4274.6236903240788,4284.1836266720456,4390.6146713892649,4444.2708669919084,4505.801705550015,4574.9789550610894,4640.6815258688421,2233.9346375535861,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"SUM(H21:H23)","v":1E-8},0,0,0,41249.427454857687,41220.046419109793,26294.20172967196,5397.3524023439077,10494.557742660289,5398.1517359784575,16344.790629873873,4933.3575815849908,3050.5688104393998,3792.4384083591672,3838.3281237828878,3829.0500900288907,3932.0381994841814,3982.3994159020317,3986.1491568363176,3995.1696539525983,4055.3138674187239,4108.7179748074323,4152.5777769902761,4164.8443621191764,4274.6236903240788,4284.1836266720456,4390.6146713892649,4444.2708669919084,4505.801705550015,4574.9789550610894,4640.6815258688421,2233.9346375535861,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Grant Funding",null,null,null,null,"Wt Factors :",{"$f":"IF(H24=0,0,H21/H24)","v":0},0,0,0,0,0,0.87960360075320854,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Investment / Ops",null,null,null,null,"Wt Factors :",{"$f":"1-H26","v":1},1,1,1,1,1,0.12039639924679146,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,null,null,"Disc Rate"]
[null,null,null,null,null,{"$f":"Scen!G17","v":0.08},"WADD :",{"$f":"SUMPRODUCT(H18:H19,H26:H27)","v":"2007-06-30"},"2008-06-30","2009-06-30","2010-06-30","2011-10-01","2012-05-01","2012-08-02T23:21:14.214","2013-08-15","2014-08-15","2015-08-15","2016-08-15","2017-08-15","2018-08-15","2019-08-15","2020-08-15","2021-08-15","2022-08-15","2023-08-15","2024-08-15","2025-08-15","2026-08-15","2027-08-15","2028-08-15","2029-08-15","2030-08-15","2031-08-15","2032-08-15","2033-08-15","2034-08-15","2035-08-15","2036-08-15","2037-08-15","2038-08-15","2039-08-15","2040-08-15","2041-08-15","2042-08-15","2043-08-15","2044-08-15","2045-08-15","2046-08-15","2047-08-15","2048-08-15","2049-08-15","2050-08-15","2051-08-15"]
[null,null,null,"Year","xIRR","xNPV","xIRR :",0,0,0,0,0,0,{"$f":"XIRR($H13:N13,$H30:N30)","v":2.9802322387695314E-9},{"$f":"XIRR($H13:O13,$H30:O30)","v":2.9802322387695314E-9},{"$f":"XIRR($H13:P13,$H30:P30)","v":2.9802322387695314E-9},{"$f":"XIRR($H13:Q13,$H30:Q30)","v":2.9802322387695314E-9},{"$f":"XIRR($H13:R13,$H30:R30)","v":2.9802322387695314E-9},{"$f":"XIRR($H13:S13,$H30:S30)","v":2.9802322387695314E-9},{"$f":"XIRR($H13:T13,$H30:T30)","v":2.9802322387695314E-9},{"$f":"XIRR($H13:U13,$H30:U30)","v":2.9802322387695314E-9},{"$f":"XIRR($H13:V13,$H30:V30)","v":2.9802322387695314E-9},{"$f":"XIRR($H13:W13,$H30:W30)","v":3.1433671712875364E-3},{"$f":"XIRR($H13:X13,$H30:X30)","v":1.5382739901542663E-2},{"$f":"XIRR($H13:Y13,$H30:Y30)","v":2.5720039010047914E-2},{"$f":"XIRR($H13:Z13,$H30:Z30)","v":3.4381428360939034E-2},{"$f":"XIRR($H13:AA13,$H30:AA30)","v":4.1687795519828805E-2},{"$f":"XIRR($H13:AB13,$H30:AB30)","v":4.7958925366401672E-2},{"$f":"XIRR($H13:AC13,$H30:AC30)","v":5.3353539109230047E-2},{"$f":"XIRR($H13:AD13,$H30:AD30)","v":5.8002290129661557E-2},{"$f":"XIRR($H13:AE13,$H30:AE30)","v":6.1997005343437203E-2},{"$f":"XIRR($H13:AF13,$H30:AF30)","v":6.5523150563240054E-2},{"$f":"XIRR($H13:AG13,$H30:AG30)","v":6.8573442101478574E-2},{"$f":"XIRR($H13:AH13,$H30:AH30)","v":7.1280655264854442E-2},{"$f":"XIRR($H13:AI13,$H30:AI30)","v":7.3661163449287428E-2},{"$f":"XIRR($H13:AJ13,$H30:AJ30)","v":7.5764378905296331E-2},{"$f":"XIRR($H13:AK13,$H30:AK30)","v":7.763067781925205E-2},{"$f":"XIRR($H13:AL13,$H30:AL30)","v":7.928918302059175E-2},{"$f":"XIRR($H13:AM13,$H30:AM30)","v":7.9999998211860726E-2},{"$f":"XIRR($H13:AN13,$H30:AN30)","v":7.9999998211860726E-2},{"$f":"XIRR($H13:AO13,$H30:AO30)","v":7.9999998211860726E-2},{"$f":"XIRR($H13:AP13,$H30:AP30)","v":7.9999998211860726E-2},{"$f":"XIRR($H13:AQ13,$H30:AQ30)","v":7.9999998211860726E-2},{"$f":"XIRR($H13:AR13,$H30:AR30)","v":7.9999998211860726E-2},{"$f":"XIRR($H13:AS13,$H30:AS30)","v":7.9999998211860726E-2},{"$f":"XIRR($H13:AT13,$H30:AT30)","v":7.9999998211860726E-2},{"$f":"XIRR($H13:AU13,$H30:AU30)","v":7.9999998211860726E-2},{"$f":"XIRR($H13:AV13,$H30:AV30)","v":7.9999998211860726E-2},{"$f":"XIRR($H13:AW13,$H30:AW30)","v":7.9999998211860726E-2},{"$f":"XIRR($H13:AX13,$H30:AX30)","v":7.9999998211860726E-2},{"$f":"XIRR($H13:AY13,$H30:AY30)","v":7.9999998211860726E-2},{"$f":"XIRR($H13:AZ13,$H30:AZ30)","v":7.9999998211860726E-2},{"$f":"XIRR($H13:BA13,$H30:BA30)","v":7.9999998211860726E-2}]
[null,null,null,5,{"$f":"OFFSET($M$31,0,$D32)","v":2.9802322387695314E-9},{"$f":"OFFSET($M$32,0,$D32)/1000","v":-19.951268464293502},"xNPV :",{"$f":"XNPV($F$30,$H13:H13,$H30:H30)","v":-1E-8},{"$f":"XNPV($F$30,$H13:I13,$H30:I30)","v":-1E-8},{"$f":"XNPV($F$30,$H13:J13,$H30:J30)","v":-1E-8},{"$f":"XNPV($F$30,$H13:K13,$H30:K30)","v":-1E-8},{"$f":"XNPV($F$30,$H13:L13,$H30:L30)","v":-29724.539918121762},{"$f":"XNPV($F$30,$H13:M13,$H30:M30)","v":-58123.397592543501},{"$f":"XNPV($F$30,$H13:N13,$H30:N30)","v":-40359.58448034912},{"$f":"XNPV($F$30,$H13:O13,$H30:O30)","v":-36992.587017590937},{"$f":"XNPV($F$30,$H13:P13,$H30:P30)","v":-30930.775894789069},{"$f":"XNPV($F$30,$H13:Q13,$H30:Q30)","v":-28043.690755738109},{"$f":"XNPV($F$30,$H13:R13,$H30:R30)","v":-19951.268464293502},{"$f":"XNPV($F$30,$H13:S13,$H30:S30)","v":-17689.656902263236},{"$f":"XNPV($F$30,$H13:T13,$H30:T30)","v":-16394.768054334414},{"$f":"XNPV($F$30,$H13:U13,$H30:U30)","v":-14904.218408303395},{"$f":"XNPV($F$30,$H13:V13,$H30:V30)","v":-13507.674225398341},{"$f":"XNPV($F$30,$H13:W13,$H30:W30)","v":-12217.703441622778},{"$f":"XNPV($F$30,$H13:X13,$H30:X30)","v":-10991.160381970662},{"$f":"XNPV($F$30,$H13:Y13,$H30:Y30)","v":-9840.92656661617},{"$f":"XNPV($F$30,$H13:Z13,$H30:Z30)","v":-8775.1171976247515},{"$f":"XNPV($F$30,$H13:AA13,$H30:AA30)","v":-7786.0234446304139},{"$f":"XNPV($F$30,$H13:AB13,$H30:AB30)","v":-6856.4088145661963},{"$f":"XNPV($F$30,$H13:AC13,$H30:AC30)","v":-5984.3193223817007},{"$f":"XNPV($F$30,$H13:AD13,$H30:AD30)","v":-5168.3813034368777},{"$f":"XNPV($F$30,$H13:AE13,$H30:AE30)","v":-4410.6514197489487},{"$f":"XNPV($F$30,$H13:AF13,$H30:AF30)","v":-3690.5564591743014},{"$f":"XNPV($F$30,$H13:AG13,$H30:AG30)","v":-3022.3107098843693},{"$f":"XNPV($F$30,$H13:AH13,$H30:AH30)","v":-2388.3269623852993},{"$f":"XNPV($F$30,$H13:AI13,$H30:AI30)","v":-1794.1311796304258},{"$f":"XNPV($F$30,$H13:AJ13,$H30:AJ30)","v":-1236.3326508147991},{"$f":"XNPV($F$30,$H13:AK13,$H30:AK30)","v":-711.92304941705743},{"$f":"XNPV($F$30,$H13:AL13,$H30:AL30)","v":-219.48911661589165},{"$f":"XNPV($F$30,$H13:AM13,$H30:AM30)","v":-3.9207617703596043E-5},{"$f":"XNPV($F$30,$H13:AN13,$H30:AN30)","v":-3.9207617703596043E-5},{"$f":"XNPV($F$30,$H13:AO13,$H30:AO30)","v":-3.9207617703596043E-5},{"$f":"XNPV($F$30,$H13:AP13,$H30:AP30)","v":-3.9207617703596043E-5},{"$f":"XNPV($F$30,$H13:AQ13,$H30:AQ30)","v":-3.9207617703596043E-5},{"$f":"XNPV($F$30,$H13:AR13,$H30:AR30)","v":-3.9207617703596043E-5},{"$f":"XNPV($F$30,$H13:AS13,$H30:AS30)","v":-3.9207617703596043E-5},{"$f":"XNPV($F$30,$H13:AT13,$H30:AT30)","v":-3.9207617703596043E-5},{"$f":"XNPV($F$30,$H13:AU13,$H30:AU30)","v":-3.9207617703596043E-5},{"$f":"XNPV($F$30,$H13:AV13,$H30:AV30)","v":-3.9207617703596043E-5},{"$f":"XNPV($F$30,$H13:AW13,$H30:AW30)","v":-3.9207617703596043E-5},{"$f":"XNPV($F$30,$H13:AX13,$H30:AX30)","v":-3.9207617703596043E-5},{"$f":"XNPV($F$30,$H13:AY13,$H30:AY30)","v":-3.9207617703596043E-5},{"$f":"XNPV($F$30,$H13:AZ13,$H30:AZ30)","v":-3.9207617703596043E-5},{"$f":"XNPV($F$30,$H13:BA13,$H30:BA30)","v":-3.9207617703596043E-5}]
[null,null,null,10,3.1433671712875364E-3,-12.217703441622778]
[null,null,null,15,4.7958925366401672E-2,-6.8564088145661959]
[null,null,null,20,6.8573442101478574E-2,-3.0223107098843691]
[null,null,null,25,7.928918302059175E-2,-0.21948911661589166]
[null,null,null,31,7.9999998211860726E-2,-3.920761770359604E-8]

{"sheet":"RF","index":4,"n_rows":93,"n_cols":53,"rows_kept":93,"cut":false,"hidden":false,"merged":[]}
[null,"RF",null,null,null,null,null,null,null,null,null,"Par Yr :",{"$f":"FS!M1","v":0},{"$f":"FS!N1","v":0.6693989071038251},{"$f":"FS!O1","v":1},{"$f":"FS!P1","v":1},{"$f":"FS!Q1","v":1},{"$f":"FS!R1","v":1},{"$f":"FS!S1","v":1},{"$f":"FS!T1","v":1},{"$f":"FS!U1","v":1},{"$f":"FS!V1","v":1},{"$f":"FS!W1","v":1},{"$f":"FS!X1","v":1},{"$f":"FS!Y1","v":1},{"$f":"FS!Z1","v":1},{"$f":"FS!AA1","v":1},{"$f":"FS!AB1","v":1},{"$f":"FS!AC1","v":1},{"$f":"FS!AD1","v":1},{"$f":"FS!AE1","v":1},{"$f":"FS!AF1","v":1},{"$f":"FS!AG1","v":1},{"$f":"FS!AH1","v":1},{"$f":"FS!AI1","v":1},{"$f":"FS!AJ1","v":1},{"$f":"FS!AK1","v":1},{"$f":"FS!AL1","v":1},{"$f":"FS!AM1","v":0.33060109289617401},{"$f":"FS!AN1","v":0},{"$f":"FS!AO1","v":0},{"$f":"FS!AP1","v":0},{"$f":"FS!AQ1","v":0},{"$f":"FS!AR1","v":0},{"$f":"FS!AS1","v":0},{"$f":"FS!AT1","v":0},{"$f":"FS!AU1","v":0},{"$f":"FS!AV1","v":0},{"$f":"FS!AW1","v":0},{"$f":"FS!AX1","v":0},{"$f":"FS!AY1","v":0},{"$f":"FS!AZ1","v":0},{"$f":"FS!BA1","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Disc Date :",{"$f":"FS!M2","v":"2012-05-01"},{"$f":"FS!N2","v":"2012-09-01"},{"$f":"FS!O2","v":"2013-08-15"},{"$f":"FS!P2","v":"2014-08-15"},{"$f":"FS!Q2","v":"2015-08-15"},{"$f":"FS!R2","v":"2016-08-15"},{"$f":"FS!S2","v":"2017-08-15"},{"$f":"FS!T2","v":"2018-08-15"},{"$f":"FS!U2","v":"2019-08-15"},{"$f":"FS!V2","v":"2020-08-15"},{"$f":"FS!W2","v":"2021-08-15"},{"$f":"FS!X2","v":"2022-08-15"},{"$f":"FS!Y2","v":"2023-08-15"},{"$f":"FS!Z2","v":"2024-08-15"},{"$f":"FS!AA2","v":"2025-08-15"},{"$f":"FS!AB2","v":"2026-08-15"},{"$f":"FS!AC2","v":"2027-08-15"},{"$f":"FS!AD2","v":"2028-08-15"},{"$f":"FS!AE2","v":"2029-08-15"},{"$f":"FS!AF2","v":"2030-08-15"},{"$f":"FS!AG2","v":"2031-08-15"},{"$f":"FS!AH2","v":"2032-08-15"},{"$f":"FS!AI2","v":"2033-08-15"},{"$f":"FS!AJ2","v":"2034-08-15"},{"$f":"FS!AK2","v":"2035-08-15"},{"$f":"FS!AL2","v":"2036-08-15"},{"$f":"FS!AM2","v":"2037-08-15"},{"$f":"FS!AN2","v":"2038-08-15"},{"$f":"FS!AO2","v":"2039-08-15"},{"$f":"FS!AP2","v":"2040-08-15"},{"$f":"FS!AQ2","v":"2041-08-15"},{"$f":"FS!AR2","v":"2042-08-15"},{"$f":"FS!AS2","v":"2043-08-15"},{"$f":"FS!AT2","v":"2044-08-15"},{"$f":"FS!AU2","v":"2045-08-15"},{"$f":"FS!AV2","v":"2046-08-15"},{"$f":"FS!AW2","v":"2047-08-15"},{"$f":"FS!AX2","v":"2048-08-15"},{"$f":"FS!AY2","v":"2049-08-15"},{"$f":"FS!AZ2","v":"2050-08-15"},{"$f":"FS!BA2","v":"2051-08-15"}]
[null,"REVENUES & FUEL COST",null,null,null,null,null,null,null,null,null,"Period :",{"$f":"FS!M3","v":0},{"$f":"FS!N3","v":1},{"$f":"FS!O3","v":2},{"$f":"FS!P3","v":3},{"$f":"FS!Q3","v":4},{"$f":"FS!R3","v":5},{"$f":"FS!S3","v":6},{"$f":"FS!T3","v":7},{"$f":"FS!U3","v":8},{"$f":"FS!V3","v":9},{"$f":"FS!W3","v":10},{"$f":"FS!X3","v":11},{"$f":"FS!Y3","v":12},{"$f":"FS!Z3","v":13},{"$f":"FS!AA3","v":14},{"$f":"FS!AB3","v":15},{"$f":"FS!AC3","v":16},{"$f":"FS!AD3","v":17},{"$f":"FS!AE3","v":18},{"$f":"FS!AF3","v":19},{"$f":"FS!AG3","v":20},{"$f":"FS!AH3","v":21},{"$f":"FS!AI3","v":22},{"$f":"FS!AJ3","v":23},{"$f":"FS!AK3","v":24},{"$f":"FS!AL3","v":25},{"$f":"FS!AM3","v":26},{"$f":"FS!AN3","v":27},{"$f":"FS!AO3","v":28},{"$f":"FS!AP3","v":29},{"$f":"FS!AQ3","v":30},{"$f":"FS!AR3","v":31},{"$f":"FS!AS3","v":32},{"$f":"FS!AT3","v":33},{"$f":"FS!AU3","v":34},{"$f":"FS!AV3","v":35},{"$f":"FS!AW3","v":36},{"$f":"FS!AX3","v":37},{"$f":"FS!AY3","v":38},{"$f":"FS!AZ3","v":39},{"$f":"FS!BA3","v":40}]
[null,null,null,null,null,null,null,null,null,null,null,"Year :",{"$f":"FS!M4","v":2012},{"$f":"FS!N4","v":2012},{"$f":"FS!O4","v":2013},{"$f":"FS!P4","v":2014},{"$f":"FS!Q4","v":2015},{"$f":"FS!R4","v":2016},{"$f":"FS!S4","v":2017},{"$f":"FS!T4","v":2018},{"$f":"FS!U4","v":2019},{"$f":"FS!V4","v":2020},{"$f":"FS!W4","v":2021},{"$f":"FS!X4","v":2022},{"$f":"FS!Y4","v":2023},{"$f":"FS!Z4","v":2024},{"$f":"FS!AA4","v":2025},{"$f":"FS!AB4","v":2026},{"$f":"FS!AC4","v":2027},{"$f":"FS!AD4","v":2028},{"$f":"FS!AE4","v":2029},{"$f":"FS!AF4","v":2030},{"$f":"FS!AG4","v":2031},{"$f":"FS!AH4","v":2032},{"$f":"FS!AI4","v":2033},{"$f":"FS!AJ4","v":2034},{"$f":"FS!AK4","v":2035},{"$f":"FS!AL4","v":2036},{"$f":"FS!AM4","v":2037},{"$f":"FS!AN4","v":2038},{"$f":"FS!AO4","v":2039},{"$f":"FS!AP4","v":2040},{"$f":"FS!AQ4","v":2041},{"$f":"FS!AR4","v":2042},{"$f":"FS!AS4","v":2043},{"$f":"FS!AT4","v":2044},{"$f":"FS!AU4","v":2045},{"$f":"FS!AV4","v":2046},{"$f":"FS!AW4","v":2047},{"$f":"FS!AX4","v":2048},{"$f":"FS!AY4","v":2049},{"$f":"FS!AZ4","v":2050},{"$f":"FS!BA4","v":2051}]
[null,"SUMMARY"]
[]
[null,"Contract"]
[null,{"$f":"B51","v":"Capacity Revenue - $000s"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"N51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT51","v":0},0,0,0,0,0,0,0]
[null,{"$f":"B60","v":"Energy Revenues - $000s"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"N60","v":3906.1207088584533},5892.5807935105349,5984.8780901219734,6077.7104033260866,6173.0855425540794,6267.9374189648106,6360.006775943235,6453.838139710012,6550.8028179863932,6651.0105431531838,6752.2119073979848,6855.0226525859935,6957.8036859076146,7061.9198408582497,7168.9884597349746,7286.8197723162148,7404.7220411494072,7524.3516912396008,7645.6741562991865,7767.053470663378,7889.8168360468735,8012.5953037119571,8138.092134959059,8266.2533428804873,8396.9108055673423,2781.297337586921,0,0,0,0,0,0,{"$f":"AT60","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N8:N9)","v":3906.1207088584533},5892.5807935105349,5984.8780901219734,6077.7104033260866,6173.0855425540794,6267.9374189648106,6360.006775943235,6453.838139710012,6550.8028179863932,6651.0105431531838,6752.2119073979848,6855.0226525859935,6957.8036859076146,7061.9198408582497,7168.9884597349746,7286.8197723162148,7404.7220411494072,7524.3516912396008,7645.6741562991865,7767.053470663378,7889.8168360468735,8012.5953037119571,8138.092134959059,8266.2533428804873,8396.9108055673423,2781.297337586921,0,0,0,0,0,0,{"$f":"SUM(AT8:AT9)","v":0},0,0,0,0,0,0,0]
[null,"Merchant"]
[null,{"$f":"B72","v":"Adjusted Merchant Capacity Revenue - $000s"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"N72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT72","v":0},0,0,0,0,0,0,0]
[null,{"$f":"B77","v":"Adjusted Energy Revenue - $000s"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"N77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT77","v":0},0,0,0,0,0,0,0]
[null,{"$f":"B82","v":"Adjusted REC Energy Revenue - $000s"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"N82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT82","v":0},0,0,0,0,0,0,0]
[null,{"$f":"B85","v":"Merchant Revenue $000s"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"N85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT85","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N12:N15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Revenue",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N10+N16","v":3906.1207088584533},{"$f":"O10+O16","v":5892.5807935105349},5984.8780901219734,6077.7104033260866,6173.0855425540794,6267.9374189648106,6360.006775943235,6453.838139710012,6550.8028179863932,6651.0105431531838,6752.2119073979848,6855.0226525859935,6957.8036859076146,7061.9198408582497,7168.9884597349746,7286.8197723162148,7404.7220411494072,7524.3516912396008,7645.6741562991865,7767.053470663378,7889.8168360468735,8012.5953037119571,8138.092134959059,8266.2533428804873,8396.9108055673423,2781.297337586921,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"PLANT PERFORMANCE"]
[]
[null,"Design Output",null,null,null,null,null,null,"MW :",{"$f":"Scen!G45","v":20},null,null,null,{"$f":"$J23","v":20},20,20,20,20,20,20,20,20,20,{"$f":"$J23","v":20},20,20,20,20,20,20,20,20,20,{"$f":"$J23","v":20},20,20,20,20,20,20,20,20,20,{"$f":"$J23","v":20},20,20,20,20,20,20,20,20,20]
[null,"EFOR Strip from PGD",null,null,null,null,null,null,null,null,null,null,null,1.3261796985191995E-2,1.279109223802408E-2,1.2907906495996534E-2,1.3274059915062534E-2,1.3781097586640284E-2,1.4433627544943413E-2,1.5326088326052071E-2,1.6218549107160727E-2,1.7111009888269385E-2,1.8003470669378043E-2,1.876049448351386E-2,1.951751829764968E-2,2.0274542111785497E-2,2.107505702832389E-2,2.1875571944862282E-2,2.1597165164735473E-2,2.1318758384608665E-2,2.1040351604481856E-2,2.0935489349028318E-2,2.0830627093574781E-2,2.0725764838121243E-2,2.0989388173438851E-2,2.1253011508756456E-2,2.151663484407406E-2,2.1780258179391668E-2,2.1780258179391668E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"EFOR Strip Adjusted for Percentage Change",null,null,null,null,null,null,null,null,null,null,null,0.01,{"$f":"((O24-N24)/N24)","v":-3.5493285539923411E-2},{"$f":"((P24-O24)/O24)","v":9.1324693621706692E-3},2.8366599895929261E-2,3.8197633190008205E-2,4.734963628265039E-2,6.183205007401741E-2,5.8231478386536882E-2,5.5027165205217006E-2,5.2157107437620795E-2,4.2048770930786836E-2,4.0352018162478034E-2,3.8786888916455042E-2,3.9483748245690682E-2,3.7983997645298799E-2,-1.2726834335053611E-2,-1.2890894615252564E-2,-1.3059239900566063E-2,-4.9838642159953511E-3,-5.0088275322976621E-3,-5.0340421813744787E-3,1.2719595024677751E-2,1.2559838959537101E-2,1.240404613760215E-2,1.2252070885062822E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"EFOR Strip Adjusted for Partial Year",null,null,null,null,null,null,null,{"$f":"Scen!G99","v":1.2999999999999999E-2},null,null,null,{"$f":"J26","v":1.2999999999999999E-2},{"$f":"N26*(1+O25)","v":1.2538587287980995E-2},{"$f":"O26*(1+P25)","v":1.2653095552233384E-2},1.3012020851208551E-2,1.3509049250743754E-2,1.4148697819290882E-2,1.5023540811335417E-2,1.5898383803379951E-2,1.6773226795424485E-2,1.7648069787469019E-2,1.8390149431332846E-2,1.9132229075196676E-2,1.9874308719060502E-2,2.0659020921081021E-2,2.1443733123101539E-2,2.1170822284118724E-2,2.0897911445135909E-2,2.0625000606153094E-2,2.0522208403677203E-2,2.0419416201201312E-2,2.0316623998725424E-2,2.0575043228257858E-2,2.0833462457790292E-2,2.1091881687322723E-2,2.135030091685516E-2,2.135030091685516E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Availability",null,null,null,null,null,null,"EPOF Avail % :",{"$f":"Scen!G100","v":1},null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Output (Net of Availability and EFOR)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N23*(1-N26)*N27","v":19.739999999999998},19.749228254240382,19.746938088955332,19.739759582975829,19.729819014985125,19.717026043614183,19.699529183773294,19.6820323239324,19.664535464091511,19.647038604250618,19.632197011373343,19.617355418496068,19.602513825618789,19.586819581578379,19.571125337537968,19.576583554317626,19.582041771097284,19.587499987876939,19.589555831926454,19.591611675975972,19.593667520025491,19.588499135434844,19.583330750844194,19.578162366253547,19.572993981662897,19.572993981662897,20,20,20,20,20,20,20,20,20,20,20,20,20,20]
[]
[null,"Capacity Factor",null,null,null,null,null,null,"CF :",{"$f":"ToD!E73","v":0.2347559224526255},null,null,null,{"$f":"$J30","v":0.2347559224526255},0.2347559224526255,0.2347559224526255,0.2347559224526255,0.2347559224526255,0.2347559224526255,0.2347559224526255,0.2347559224526255,0.2347559224526255,0.2347559224526255,0.2347559224526255,0.2347559224526255,0.2347559224526255,0.2347559224526255,0.2347559224526255,0.2347559224526255,0.2347559224526255,0.2347559224526255,0.2347559224526255,0.2347559224526255,0.2347559224526255,0.2347559224526255,0.2347559224526255,0.2347559224526255,0.2347559224526255,0.2347559224526255,0.2347559224526255,0.2347559224526255,0.2347559224526255,0.2347559224526255,0.2347559224526255,0.2347559224526255,{"$f":"$J30","v":0.2347559224526255},0.2347559224526255,0.2347559224526255,0.2347559224526255,0.2347559224526255,0.2347559224526255,0.2347559224526255,0.2347559224526255]
[null,"Gross Annual Generation - GWh",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N28*8.76*N30","v":40.594557524721885},{"$f":"O28*8.76*O30","v":40.613535077792498},40.608825440183324,40.594063116276217,40.573620717130972,40.54731245916593,40.511330833871455,40.475349208576972,40.43936758328249,40.403385957988007,40.372864787987247,40.342343617986486,40.311822447985712,40.279547833370444,40.247273218755176,40.258497833499057,40.269722448242931,40.280947062986812,40.285174827907269,40.289402592827734,40.293630357748206,40.283001771852824,40.272373185957427,40.261744600062045,40.251116014166655,40.251116014166655,41.129237613699985,41.129237613699985,41.129237613699985,41.129237613699985,41.129237613699985,41.129237613699985,41.129237613699985,41.129237613699985,41.129237613699985,41.129237613699985,41.129237613699985,41.129237613699985,41.129237613699985,41.129237613699985]
[null,"Less:  Line Losses",null,null,null,null,null,null,"LL :",{"$f":"Scen!G98","v":0},null,null,null,{"$f":"-N31*$J32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AT31*$J32","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N31:N32)","v":40.594557524721885},{"$f":"SUM(O31:O32)","v":40.613535077792498},40.608825440183324,40.594063116276217,40.573620717130972,40.54731245916593,40.511330833871455,40.475349208576972,40.43936758328249,40.403385957988007,40.372864787987247,40.342343617986486,40.311822447985712,40.279547833370444,40.247273218755176,40.258497833499057,40.269722448242931,40.280947062986812,40.285174827907269,40.289402592827734,40.293630357748206,40.283001771852824,40.272373185957427,40.261744600062045,40.251116014166655,40.251116014166655,41.129237613699985,41.129237613699985,41.129237613699985,41.129237613699985,41.129237613699985,41.129237613699985,41.129237613699985,41.129237613699985,41.129237613699985,41.129237613699985,41.129237613699985,41.129237613699985,41.129237613699985,41.129237613699985]
[]
[null,"Degradation - Base Case as a Percent",null,null,null,null,null,null,"Degrad % :",5.0000000000000001E-3,null,null,null,{"$f":"$J35","v":5.0000000000000001E-3},5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3]
[null,"Degradation - Yingli Sensitivity",null,null,null,null,null,null,"Manual Overrride :",{"$f":"Scen!G96","v":0},null,null,null,1.9E-2,9.0000000000000011E-3,9.0000000000000011E-3,9.0000000000000011E-3,9.0000000000000011E-3,9.0000000000000011E-3,9.0000000000000011E-3,9.0000000000000011E-3,9.0000000000000011E-3,9.0000000000000011E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,0.01,0.01,0.01,0.01,0.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Degradation",null,null,null,null,null,null,"Check :",{"$f":"IF(Input!F22>25,\"ERROR\",0)","v":0},null,null,null,{"$f":"IF(J37=1,N36,N35)","v":5.0000000000000001E-3},{"$f":"IF(K37=1,O36,O35)","v":5.0000000000000001E-3},{"$f":"IF(L37=1,P36,P35)","v":5.0000000000000001E-3},5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3]
[null,"Degradation Factor",null,null,null,null,null,null,"Base :",{"$f":"N2","v":"2012-09-01"},null,null,null,{"$f":"(1+N37)^((OM!N2-$J38)/365*-1)","v":1},{"$f":"(1+O37)^((OM!O2-$J38)/365*-1)","v":0.99525604322074579},{"$f":"(1+P37)^((OM!P2-$J38)/365*-1)","v":0.99030452061765761},{"$f":"(1+Q37)^((OM!Q2-$J38)/365*-1)","v":0.98537763245538079},{"$f":"(1+R37)^((OM!R2-$J38)/365*-1)","v":0.98046185856456292},{"$f":"(1+S37)^((OM!S2-$J38)/365*-1)","v":0.975583938870212},{"$f":"(1+T37)^((OM!T2-$J38)/365*-1)","v":0.9707302874330469},{"$f":"(1+U37)^((OM!U2-$J38)/365*-1)","v":0.9659007835154696},{"$f":"(1+V37)^((OM!V2-$J38)/365*-1)","v":0.96108217418607544},{"$f":"(1+W37)^((OM!W2-$J38)/365*-1)","v":0.95630067083191594},{"$f":"(1+X37)^((OM!X2-$J38)/365*-1)","v":0.95154295605165773},{"$f":"(1+Y37)^((OM!Y2-$J38)/365*-1)","v":0.946808911494187},{"$f":"(1+Z37)^((OM!Z2-$J38)/365*-1)","v":0.94208554618385498},{"$f":"(1+AA37)^((OM!AA2-$J38)/365*-1)","v":0.93739855341677125},{"$f":"(1+AB37)^((OM!AB2-$J38)/365*-1)","v":0.93273487902166308},{"$f":"(1+AC37)^((OM!AC2-$J38)/365*-1)","v":0.9280944069867294},{"$f":"(1+AD37)^((OM!AD2-$J38)/365*-1)","v":0.92346440311429423},{"$f":"(1+AE37)^((OM!AE2-$J38)/365*-1)","v":0.91887005285004408},{"$f":"(1+AF37)^((OM!AF2-$J38)/365*-1)","v":0.91429856004979515},{"$f":"(1+AG37)^((OM!AG2-$J38)/365*-1)","v":0.90974981099482133},{"$f":"(1+AH37)^((OM!AH2-$J38)/365*-1)","v":0.9052113231899771},{"$f":"(1+AI37)^((OM!AI2-$J38)/365*-1)","v":0.90070778426863407},{"$f":"(1+AJ37)^((OM!AJ2-$J38)/365*-1)","v":0.89622665101356636},{"$f":"(1+AK37)^((OM!AK2-$J38)/365*-1)","v":0.8917678119537974},{"$f":"(1+AL37)^((OM!AL2-$J38)/365*-1)","v":0.88731903132159373},{"$f":"(1+AM37)^((OM!AM2-$J38)/365*-1)","v":0.88290450877770532},{"$f":"(1+AN37)^((OM!AN2-$J38)/365*-1)","v":0.87851194903254282},{"$f":"(1+AO37)^((OM!AO2-$J38)/365*-1)","v":0.87414124281845063},{"$f":"(1+AP37)^((OM!AP2-$J38)/365*-1)","v":0.86978039621832393},{"$f":"(1+AQ37)^((OM!AQ2-$J38)/365*-1)","v":0.86545313056549655},{"$f":"(1+AR37)^((OM!AR2-$J38)/365*-1)","v":0.86114739359750903},{"$f":"(1+AS37)^((OM!AS2-$J38)/365*-1)","v":0.85686307820647667},{"$f":"(1+AT37)^((OM!AT2-$J38)/365*-1)","v":0.85258842754553432},{"$f":"(1+AU37)^((OM!AU2-$J38)/365*-1)","v":0.84834669407515872},{"$f":"(1+AV37)^((OM!AV2-$J38)/365*-1)","v":0.84412606375637678},{"$f":"(1+AW37)^((OM!AW2-$J38)/365*-1)","v":0.83992643159838498},{"$f":"(1+AX37)^((OM!AX2-$J38)/365*-1)","v":0.83573627313865761},{"$f":"(1+AY37)^((OM!AY2-$J38)/365*-1)","v":0.83157838123249517},{"$f":"(1+AZ37)^((OM!AZ2-$J38)/365*-1)","v":0.8274411753557166},{"$f":"(1+BA37)^((OM!BA2-$J38)/365*-1)","v":0.82332455259275295}]
[]
[null,"Annual Net Annual Generation - GWh",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N33*N38","v":40.594557524721885},{"$f":"O33*O38","v":40.420866222730723},40.215103410386888,40.000481805260556,39.780887577011889,39.557306799514322,39.325575824659296,39.095171513626738,38.865555319651037,38.637785095504746,38.416515104635266,38.19649044807025,37.977185268577209,37.757989871283094,37.540035516647428,37.36368667295784,37.187655204244955,37.012955956616523,36.832677336509867,36.653276393919299,36.474250452265082,36.283213269615018,36.093174148819173,35.904127887439948,35.715581271303442,35.537891812242236,36.132526698234145,35.952762883815069,35.773404587801565,35.595427450548826,35.418335771690373,35.242125145960571,35.066312023211111,34.89185275941405,34.718261452153286,34.545533783237104,34.373195760307922,34.202184836127287,34.032024712564464,33.862711156780563]
[]
[]
[null,"CONTRACT REVENUE"]
[null,null,null,null,null,null,null,null,null,null,"Check"]
[null,"Contract Period",null,null,null,null,null,null,"Years :",{"$f":"Scen!G54","v":25},{"$f":"SUM(N45:BA45)-J45","v":0},null,0,{"$f":"(N$3<=$J45)*N$1 + (N$3>$J45)* ($J45-SUM($M45:M45))","v":0.6693989071038251},{"$f":"(O$3<=$J45)*O$1 + (O$3>$J45)* ($J45-SUM($M45:N45))","v":1},{"$f":"(P$3<=$J45)*P$1 + (P$3>$J45)* ($J45-SUM($M45:O45))","v":1},{"$f":"(Q$3<=$J45)*Q$1 + (Q$3>$J45)* ($J45-SUM($M45:P45))","v":1},{"$f":"(R$3<=$J45)*R$1 + (R$3>$J45)* ($J45-SUM($M45:Q45))","v":1},{"$f":"(S$3<=$J45)*S$1 + (S$3>$J45)* ($J45-SUM($M45:R45))","v":1},{"$f":"(T$3<=$J45)*T$1 + (T$3>$J45)* ($J45-SUM($M45:S45))","v":1},{"$f":"(U$3<=$J45)*U$1 + (U$3>$J45)* ($J45-SUM($M45:T45))","v":1},{"$f":"(V$3<=$J45)*V$1 + (V$3>$J45)* ($J45-SUM($M45:U45))","v":1},{"$f":"(W$3<=$J45)*W$1 + (W$3>$J45)* ($J45-SUM($M45:V45))","v":1},{"$f":"(X$3<=$J45)*X$1 + (X$3>$J45)* ($J45-SUM($M45:W45))","v":1},{"$f":"(Y$3<=$J45)*Y$1 + (Y$3>$J45)* ($J45-SUM($M45:X45))","v":1},{"$f":"(Z$3<=$J45)*Z$1 + (Z$3>$J45)* ($J45-SUM($M45:Y45))","v":1},{"$f":"(AA$3<=$J45)*AA$1 + (AA$3>$J45)* ($J45-SUM($M45:Z45))","v":1},{"$f":"(AB$3<=$J45)*AB$1 + (AB$3>$J45)* ($J45-SUM($M45:AA45))","v":1},{"$f":"(AC$3<=$J45)*AC$1 + (AC$3>$J45)* ($J45-SUM($M45:AB45))","v":1},{"$f":"(AD$3<=$J45)*AD$1 + (AD$3>$J45)* ($J45-SUM($M45:AC45))","v":1},{"$f":"(AE$3<=$J45)*AE$1 + (AE$3>$J45)* ($J45-SUM($M45:AD45))","v":1},{"$f":"(AF$3<=$J45)*AF$1 + (AF$3>$J45)* ($J45-SUM($M45:AE45))","v":1},{"$f":"(AG$3<=$J45)*AG$1 + (AG$3>$J45)* ($J45-SUM($M45:AF45))","v":1},{"$f":"(AH$3<=$J45)*AH$1 + (AH$3>$J45)* ($J45-SUM($M45:AG45))","v":1},{"$f":"(AI$3<=$J45)*AI$1 + (AI$3>$J45)* ($J45-SUM($M45:AH45))","v":1},{"$f":"(AJ$3<=$J45)*AJ$1 + (AJ$3>$J45)* ($J45-SUM($M45:AI45))","v":1},{"$f":"(AK$3<=$J45)*AK$1 + (AK$3>$J45)* ($J45-SUM($M45:AJ45))","v":1},{"$f":"(AL$3<=$J45)*AL$1 + (AL$3>$J45)* ($J45-SUM($M45:AK45))","v":1},{"$f":"(AM$3<=$J45)*AM$1 + (AM$3>$J45)* ($J45-SUM($M45:AL45))","v":0.33060109289617401},{"$f":"(AN$3<=$J45)*AN$1 + (AN$3>$J45)* ($J45-SUM($M45:AM45))","v":0},{"$f":"(AO$3<=$J45)*AO$1 + (AO$3>$J45)* ($J45-SUM($M45:AN45))","v":0},{"$f":"(AP$3<=$J45)*AP$1 + (AP$3>$J45)* ($J45-SUM($M45:AO45))","v":0},{"$f":"(AQ$3<=$J45)*AQ$1 + (AQ$3>$J45)* ($J45-SUM($M45:AP45))","v":0},{"$f":"(AR$3<=$J45)*AR$1 + (AR$3>$J45)* ($J45-SUM($M45:AQ45))","v":0},{"$f":"(AS$3<=$J45)*AS$1 + (AS$3>$J45)* ($J45-SUM($M45:AR45))","v":0},{"$f":"(AT$3<=$J45)*AT$1 + (AT$3>$J45)* ($J45-SUM($M45:AS45))","v":0},{"$f":"(AU$3<=$J45)*AU$1 + (AU$3>$J45)* ($J45-SUM($M45:AT45))","v":0},{"$f":"(AV$3<=$J45)*AV$1 + (AV$3>$J45)* ($J45-SUM($M45:AU45))","v":0},{"$f":"(AW$3<=$J45)*AW$1 + (AW$3>$J45)* ($J45-SUM($M45:AV45))","v":0},{"$f":"(AX$3<=$J45)*AX$1 + (AX$3>$J45)* ($J45-SUM($M45:AW45))","v":0},{"$f":"(AY$3<=$J45)*AY$1 + (AY$3>$J45)* ($J45-SUM($M45:AX45))","v":0},{"$f":"(AZ$3<=$J45)*AZ$1 + (AZ$3>$J45)* ($J45-SUM($M45:AY45))","v":0},{"$f":"(BA$3<=$J45)*BA$1 + (BA$3>$J45)* ($J45-SUM($M45:AZ45))","v":0}]
[]
[null,"PPA Capacity Revenue"]
[null,"Available Output",null,null,null,null,null,null,"MW :",{"$f":"J23","v":20},null,null,null,{"$f":"$J48","v":20},20,20,20,20,20,20,20,20,20,{"$f":"$J48","v":20},20,20,20,20,20,20,20,20,20,{"$f":"$J48","v":20},20,20,20,20,20,20,20,20,20,{"$f":"$J48","v":20},20,20,20,20,20,20,20,20,20]
[null,"Contract Price",null,null,null,null,null,null,"$/kWyr :",{"$f":"Scen!G46","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Growth Factor",null,null,null,null,null,null,"G :",{"$f":"Scen!G47","v":0},null,null,null,{"$f":"(1+$J50)^SUM($M$1:M$1)","v":1},{"$f":"(1+$J50)^SUM($M$1:N$1)","v":1},{"$f":"(1+$J50)^SUM($M$1:O$1)","v":1},{"$f":"(1+$J50)^SUM($M$1:P$1)","v":1},{"$f":"(1+$J50)^SUM($M$1:Q$1)","v":1},{"$f":"(1+$J50)^SUM($M$1:R$1)","v":1},{"$f":"(1+$J50)^SUM($M$1:S$1)","v":1},{"$f":"(1+$J50)^SUM($M$1:T$1)","v":1},{"$f":"(1+$J50)^SUM($M$1:U$1)","v":1},{"$f":"(1+$J50)^SUM($M$1:V$1)","v":1},{"$f":"(1+$J50)^SUM($M$1:W$1)","v":1},{"$f":"(1+$J50)^SUM($M$1:X$1)","v":1},{"$f":"(1+$J50)^SUM($M$1:Y$1)","v":1},{"$f":"(1+$J50)^SUM($M$1:Z$1)","v":1},{"$f":"(1+$J50)^SUM($M$1:AA$1)","v":1},{"$f":"(1+$J50)^SUM($M$1:AB$1)","v":1},{"$f":"(1+$J50)^SUM($M$1:AC$1)","v":1},{"$f":"(1+$J50)^SUM($M$1:AD$1)","v":1},{"$f":"(1+$J50)^SUM($M$1:AE$1)","v":1},{"$f":"(1+$J50)^SUM($M$1:AF$1)","v":1},{"$f":"(1+$J50)^SUM($M$1:AG$1)","v":1},{"$f":"(1+$J50)^SUM($M$1:AH$1)","v":1},{"$f":"(1+$J50)^SUM($M$1:AI$1)","v":1},{"$f":"(1+$J50)^SUM($M$1:AJ$1)","v":1},{"$f":"(1+$J50)^SUM($M$1:AK$1)","v":1},{"$f":"(1+$J50)^SUM($M$1:AL$1)","v":1},{"$f":"(1+$J50)^SUM($M$1:AM$1)","v":1},{"$f":"(1+$J50)^SUM($M$1:AN$1)","v":1},{"$f":"(1+$J50)^SUM($M$1:AO$1)","v":1},{"$f":"(1+$J50)^SUM($M$1:AP$1)","v":1},{"$f":"(1+$J50)^SUM($M$1:AQ$1)","v":1},{"$f":"(1+$J50)^SUM($M$1:AR$1)","v":1},{"$f":"(1+$J50)^SUM($M$1:AS$1)","v":1},{"$f":"(1+$J50)^SUM($M$1:AT$1)","v":1},{"$f":"(1+$J50)^SUM($M$1:AU$1)","v":1},{"$f":"(1+$J50)^SUM($M$1:AV$1)","v":1},{"$f":"(1+$J50)^SUM($M$1:AW$1)","v":1},{"$f":"(1+$J50)^SUM($M$1:AX$1)","v":1},{"$f":"(1+$J50)^SUM($M$1:AY$1)","v":1},{"$f":"(1+$J50)^SUM($M$1:AZ$1)","v":1}]
[null,"Capacity Revenue - $000s",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N48*N49*N50*N45","v":0},{"$f":"O48*O49*O50*O45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((O54-N54)/N54)-O53","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1155410903173265E-2,2.0717131474103541E-2,2.1077283372365474E-2,2.1406727828746044E-2,2.0958083832335415E-2,2.0527859237536531E-2,2.0833333333333377E-2,2.1111893033075299E-2,2.1364576154376255E-2,2.091767881241581E-2,2.1150033046926558E-2,2.071197411003229E-2,2.0925808497146554E-2,2.1118012422360284E-2,2.1289537712895375E-2,2.084574151280524E-2,2.1003500583430538E-2,2.1142857142857078E-2,2.0705092333519963E-2,2.0833333333333239E-2,2.0945220193340525E-2,2.1041557075223566E-2,2.1123132405976273E-2,2.1190716448032377E-2,0]
[null,"PPA Energy Revenue",null,null,null,null,null,null,null,null,null,null,null,{"$f":"J56","v":122.9},{"$f":"N54*(1+O53)","v":125.5},{"$f":"O54*(1+P53)","v":128.1},{"$f":"P54*(1+Q53)","v":130.80000000000004},{"$f":"Q54*(1+R53)","v":133.60000000000002},136.40000000000003,139.20000000000005,142.10000000000008,145.10000000000008,148.20000000000007,151.30000000000013,154.50000000000011,157.7000000000001,161.00000000000014,164.40000000000015,167.90000000000015,171.40000000000015,175.00000000000014,178.70000000000013,182.40000000000015,186.20000000000013,190.10000000000014,194.10000000000014,198.20000000000013,202.40000000000012,202.40000000000012]
[null,"Growth Factor",null,null,null,null,null,null,"G :",0,null,null,null,{"$f":"(1+$J55)^SUM($M$1:M$1)","v":1},{"$f":"(1+$J55)^SUM($M$1:N$1)","v":1},{"$f":"(1+$J55)^SUM($M$1:O$1)","v":1},{"$f":"(1+$J55)^SUM($M$1:P$1)","v":1},{"$f":"(1+$J55)^SUM($M$1:Q$1)","v":1},{"$f":"(1+$J55)^SUM($M$1:R$1)","v":1},{"$f":"(1+$J55)^SUM($M$1:S$1)","v":1},{"$f":"(1+$J55)^SUM($M$1:T$1)","v":1},{"$f":"(1+$J55)^SUM($M$1:U$1)","v":1},{"$f":"(1+$J55)^SUM($M$1:V$1)","v":1},{"$f":"(1+$J55)^SUM($M$1:W$1)","v":1},{"$f":"(1+$J55)^SUM($M$1:X$1)","v":1},{"$f":"(1+$J55)^SUM($M$1:Y$1)","v":1},{"$f":"(1+$J55)^SUM($M$1:Z$1)","v":1},{"$f":"(1+$J55)^SUM($M$1:AA$1)","v":1},{"$f":"(1+$J55)^SUM($M$1:AB$1)","v":1},{"$f":"(1+$J55)^SUM($M$1:AC$1)","v":1},{"$f":"(1+$J55)^SUM($M$1:AD$1)","v":1},{"$f":"(1+$J55)^SUM($M$1:AE$1)","v":1},{"$f":"(1+$J55)^SUM($M$1:AF$1)","v":1},{"$f":"(1+$J55)^SUM($M$1:AG$1)","v":1},{"$f":"(1+$J55)^SUM($M$1:AH$1)","v":1},{"$f":"(1+$J55)^SUM($M$1:AI$1)","v":1},{"$f":"(1+$J55)^SUM($M$1:AJ$1)","v":1},{"$f":"(1+$J55)^SUM($M$1:AK$1)","v":1},{"$f":"(1+$J55)^SUM($M$1:AL$1)","v":1},{"$f":"(1+$J55)^SUM($M$1:AM$1)","v":1},{"$f":"(1+$J55)^SUM($M$1:AN$1)","v":1},{"$f":"(1+$J55)^SUM($M$1:AO$1)","v":1},{"$f":"(1+$J55)^SUM($M$1:AP$1)","v":1},{"$f":"(1+$J55)^SUM($M$1:AQ$1)","v":1},{"$f":"(1+$J55)^SUM($M$1:AR$1)","v":1},{"$f":"(1+$J55)^SUM($M$1:AS$1)","v":1},{"$f":"(1+$J55)^SUM($M$1:AT$1)","v":1},{"$f":"(1+$J55)^SUM($M$1:AU$1)","v":1},{"$f":"(1+$J55)^SUM($M$1:AV$1)","v":1},{"$f":"(1+$J55)^SUM($M$1:AW$1)","v":1},{"$f":"(1+$J55)^SUM($M$1:AX$1)","v":1},{"$f":"(1+$J55)^SUM($M$1:AY$1)","v":1},{"$f":"(1+$J55)^SUM($M$1:AZ$1)","v":1}]
[null,"Effective  Price - $/MWh",null,null,null,null,null,null,"$/MWh :",{"$f":"Scen!G51","v":122.9},null,null,null,{"$f":"N54","v":122.9},{"$f":"O54*$N1+N54*(1-$N1)","v":124.64043715846995},127.24043715846994,129.90737704918035,132.67431693989073,135.47431693989074,138.27431693989075,141.14125683060115,144.10819672131154,147.17513661202193,150.27513661202198,153.44207650273236,156.64207650273235,159.90901639344276,163.27595628415315,166.74289617486355,170.24289617486352,173.8098360655739,177.47677595628429,181.1767759562843,184.94371584699468,188.81065573770505,192.77759562841544,196.84453551912583,201.01147540983618,202.40000000000012,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TOD Adjustment Multiple",null,null,null,null,null,null,"TOD:",{"$f":"Scen!G52","v":1.1696097125965905},null,null,null,{"$f":"$J$57","v":1.1696097125965905},1.1696097125965905,1.1696097125965905,1.1696097125965905,1.1696097125965905,1.1696097125965905,1.1696097125965905,1.1696097125965905,1.1696097125965905,1.1696097125965905,1.1696097125965905,1.1696097125965905,1.1696097125965905,1.1696097125965905,1.1696097125965905,1.1696097125965905,1.1696097125965905,1.1696097125965905,1.1696097125965905,1.1696097125965905,1.1696097125965905,1.1696097125965905,1.1696097125965905,1.1696097125965905,1.1696097125965905,1.1696097125965905,1.1696097125965905,1.1696097125965905,1.1696097125965905,1.1696097125965905,1.1696097125965905,1.1696097125965905,{"$f":"$J$57","v":1.1696097125965905},1.1696097125965905,1.1696097125965905,1.1696097125965905,1.1696097125965905,1.1696097125965905,1.1696097125965905,1.1696097125965905]
[null,"TOD Adjusted Effective  Price - $/MWh",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N56*N57","v":143.74503367812099},145.78066588283144,148.82165113558256,151.94092993466876,155.17716970501456,158.45207690028502,161.72698409555548,165.08018483716097,168.55034655002612,172.13746923415093,175.76325934320042,179.46734299858485,183.21009407889392,187.03113870553807,190.96914430344185,195.02411087260529,199.11774486669333,203.2896724071164,207.57856091879916,211.90611685540657,216.31196633834895,220.834776792551,225.47454821801273,230.23128061473412,235.10497398271511,236.72900582955006,{"$f":"AN56*AN57","v":0},{"$f":"AO56*AO57","v":0},0,0,0,0,{"$f":"AT56*AT57","v":0},0,0,0,0,0,0,0]
[null,"Contract Generation - GWh",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N40*N45","v":27.17395244141219},{"$f":"O40*O45","v":40.420866222730723},40.215103410386888,40.000481805260556,39.780887577011889,39.557306799514322,39.325575824659296,39.095171513626738,38.865555319651037,38.637785095504746,38.416515104635266,38.19649044807025,37.977185268577209,37.757989871283094,37.540035516647428,37.36368667295784,37.187655204244955,37.012955956616523,36.832677336509867,36.653276393919299,36.474250452265082,36.283213269615018,36.093174148819173,35.904127887439948,35.715581271303442,11.748865872353278,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Energy Revenues - $000s",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N58*N59","v":3906.1207088584533},{"$f":"O58*O59","v":5892.5807935105349},5984.8780901219734,6077.7104033260866,6173.0855425540794,6267.9374189648106,6360.006775943235,6453.838139710012,6550.8028179863932,6651.0105431531838,6752.2119073979848,6855.0226525859935,6957.8036859076146,7061.9198408582497,7168.9884597349746,7286.8197723162148,7404.7220411494072,7524.3516912396008,7645.6741562991865,7767.053470663378,7889.8168360468735,8012.5953037119571,8138.092134959059,8266.2533428804873,8396.9108055673423,2781.297337586921,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"MERCHANT REVENUE"]
[null,null,null,null,null,null,null,null,null,null,"Check"]
[null,"Merchant Period",null,null,null,null,null,null,"Years :",{"$f":"Scen!G55","v":0},{"$f":"SUM(N65:BA65)-J65","v":0},null,0,{"$f":"(N$3<=($J65+$J45))*N$1 + (N$3>($J65+$J45))* ($J65-SUM($M65:M65))-N45","v":0},{"$f":"(O$3<=($J65+$J45))*O$1 + (O$3>($J65+$J45))* ($J65-SUM($M65:N65))-O45","v":0},{"$f":"(P$3<=($J65+$J45))*P$1 + (P$3>($J65+$J45))* ($J65-SUM($M65:O65))-P45","v":0},{"$f":"(Q$3<=($J65+$J45))*Q$1 + (Q$3>($J65+$J45))* ($J65-SUM($M65:P65))-Q45","v":0},{"$f":"(R$3<=($J65+$J45))*R$1 + (R$3>($J65+$J45))* ($J65-SUM($M65:Q65))-R45","v":0},{"$f":"(S$3<=($J65+$J45))*S$1 + (S$3>($J65+$J45))* ($J65-SUM($M65:R65))-S45","v":0},{"$f":"(T$3<=($J65+$J45))*T$1 + (T$3>($J65+$J45))* ($J65-SUM($M65:S65))-T45","v":0},{"$f":"(U$3<=($J65+$J45))*U$1 + (U$3>($J65+$J45))* ($J65-SUM($M65:T65))-U45","v":0},{"$f":"(V$3<=($J65+$J45))*V$1 + (V$3>($J65+$J45))* ($J65-SUM($M65:U65))-V45","v":0},{"$f":"(W$3<=($J65+$J45))*W$1 + (W$3>($J65+$J45))* ($J65-SUM($M65:V65))-W45","v":0},{"$f":"(X$3<=($J65+$J45))*X$1 + (X$3>($J65+$J45))* ($J65-SUM($M65:W65))-X45","v":0},{"$f":"(Y$3<=($J65+$J45))*Y$1 + (Y$3>($J65+$J45))* ($J65-SUM($M65:X65))-Y45","v":0},{"$f":"(Z$3<=($J65+$J45))*Z$1 + (Z$3>($J65+$J45))* ($J65-SUM($M65:Y65))-Z45","v":0},{"$f":"(AA$3<=($J65+$J45))*AA$1 + (AA$3>($J65+$J45))* ($J65-SUM($M65:Z65))-AA45","v":0},{"$f":"(AB$3<=($J65+$J45))*AB$1 + (AB$3>($J65+$J45))* ($J65-SUM($M65:AA65))-AB45","v":0},{"$f":"(AC$3<=($J65+$J45))*AC$1 + (AC$3>($J65+$J45))* ($J65-SUM($M65:AB65))-AC45","v":0},{"$f":"(AD$3<=($J65+$J45))*AD$1 + (AD$3>($J65+$J45))* ($J65-SUM($M65:AC65))-AD45","v":0},{"$f":"(AE$3<=($J65+$J45))*AE$1 + (AE$3>($J65+$J45))* ($J65-SUM($M65:AD65))-AE45","v":0},{"$f":"(AF$3<=($J65+$J45))*AF$1 + (AF$3>($J65+$J45))* ($J65-SUM($M65:AE65))-AF45","v":0},{"$f":"(AG$3<=($J65+$J45))*AG$1 + (AG$3>($J65+$J45))* ($J65-SUM($M65:AF65))-AG45","v":0},{"$f":"(AH$3<=($J65+$J45))*AH$1 + (AH$3>($J65+$J45))* ($J65-SUM($M65:AG65))-AH45","v":0},{"$f":"(AI$3<=($J65+$J45))*AI$1 + (AI$3>($J65+$J45))* ($J65-SUM($M65:AH65))-AI45","v":0},{"$f":"(AJ$3<=($J65+$J45))*AJ$1 + (AJ$3>($J65+$J45))* ($J65-SUM($M65:AI65))-AJ45","v":0},{"$f":"(AK$3<=($J65+$J45))*AK$1 + (AK$3>($J65+$J45))* ($J65-SUM($M65:AJ65))-AK45","v":0},{"$f":"(AL$3<=($J65+$J45))*AL$1 + (AL$3>($J65+$J45))* ($J65-SUM($M65:AK65))-AL45","v":0},0,0,{"$f":"(AO$3<=($J65+$J45))*AO$1 + (AO$3>($J65+$J45))* ($J65-SUM($M65:AN65))-AO45","v":0},{"$f":"(AP$3<=($J65+$J45))*AP$1 + (AP$3>($J65+$J45))* ($J65-SUM($M65:AO65))-AP45","v":0},{"$f":"(AQ$3<=($J65+$J45))*AQ$1 + (AQ$3>($J65+$J45))* ($J65-SUM($M65:AP65))-AQ45","v":0},{"$f":"(AR$3<=($J65+$J45))*AR$1 + (AR$3>($J65+$J45))* ($J65-SUM($M65:AQ65))-AR45","v":0},{"$f":"(AS$3<=($J65+$J45))*AS$1 + (AS$3>($J65+$J45))* ($J65-SUM($M65:AR65))-AS45","v":0},{"$f":"(AT$3<=($J65+$J45))*AT$1 + (AT$3>($J65+$J45))* ($J65-SUM($M65:AS65))-AT45","v":0},{"$f":"(AU$3<=($J65+$J45))*AU$1 + (AU$3>($J65+$J45))* ($J65-SUM($M65:AT65))-AU45","v":0},{"$f":"(AV$3<=($J65+$J45))*AV$1 + (AV$3>($J65+$J45))* ($J65-SUM($M65:AU65))-AV45","v":0},{"$f":"(AW$3<=($J65+$J45))*AW$1 + (AW$3>($J65+$J45))* ($J65-SUM($M65:AV65))-AW45","v":0},{"$f":"(AX$3<=($J65+$J45))*AX$1 + (AX$3>($J65+$J45))* ($J65-SUM($M65:AW65))-AX45","v":0},{"$f":"(AY$3<=($J65+$J45))*AY$1 + (AY$3>($J65+$J45))* ($J65-SUM($M65:AX65))-AY45","v":0},{"$f":"(AZ$3<=($J65+$J45))*AZ$1 + (AZ$3>($J65+$J45))* ($J65-SUM($M65:AY65))-AZ45","v":0},{"$f":"(BA$3<=($J65+$J45))*BA$1 + (BA$3>($J65+$J45))* ($J65-SUM($M65:AZ65))-BA45","v":0}]
[]
[null,"Merchant - Capacity Revenue"]
[null,"Contract Price - $/kWyr",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Available Output",null,null,null,null,null,null,"MW :",{"$f":"J48","v":20},null,null,null,{"$f":"$J69","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"$J69","v":20},20,20,20,20,20,20,20]
[null,"Solar Capacity Adjustment ",null,null,null,null,null,null,"Sol Adj :",1,null,null," ",{"$f":"$J$70","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"$J$70","v":1},1,1,1,1,1,1,1]
[null,"Adjusted Available Output - MW",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N69*N70","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"AT69*AT70","v":20},20,20,20,20,20,20,20]
[null,"Adjusted Merchant Capacity Revenue - $000s",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N68*N71*N65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT68*AT71*AT65","v":0},0,0,0,0,0,0,0]
[]
[null,"Merchant - Energy Revenue"]
[null,"Merchant Energy Price - $/MWh",null,null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(N$4,Merch!$R$26:$R$66,Merch!$Q$26:$Q$66)","v":37.04486301928074},{"$f":"LOOKUP(O$4,Merch!$R$26:$R$66,Merch!$Q$26:$Q$66)","v":40.348139020213814},{"$f":"LOOKUP(P$4,Merch!$R$26:$R$66,Merch!$Q$26:$Q$66)","v":42.746539298306715},{"$f":"LOOKUP(Q$4,Merch!$R$26:$R$66,Merch!$Q$26:$Q$66)","v":45.684334536401948},{"$f":"LOOKUP(R$4,Merch!$R$26:$R$66,Merch!$Q$26:$Q$66)","v":47.527257393544794},{"$f":"LOOKUP(S$4,Merch!$R$26:$R$66,Merch!$Q$26:$Q$66)","v":49.800464179259087},{"$f":"LOOKUP(T$4,Merch!$R$26:$R$66,Merch!$Q$26:$Q$66)","v":51.751768345925754},{"$f":"LOOKUP(U$4,Merch!$R$26:$R$66,Merch!$Q$26:$Q$66)","v":54.278556084020998},{"$f":"LOOKUP(V$4,Merch!$R$26:$R$66,Merch!$Q$26:$Q$66)","v":57.423189893544809},{"$f":"LOOKUP(W$4,Merch!$R$26:$R$66,Merch!$Q$26:$Q$66)","v":60.694403226878144},{"$f":"LOOKUP(X$4,Merch!$R$26:$R$66,Merch!$Q$26:$Q$66)","v":65.390224179259093},{"$f":"LOOKUP(Y$4,Merch!$R$26:$R$66,Merch!$Q$26:$Q$66)","v":67.453919060211462},{"$f":"LOOKUP(Z$4,Merch!$R$26:$R$66,Merch!$Q$26:$Q$66)","v":69.697728584020993},{"$f":"LOOKUP(AA$4,Merch!$R$26:$R$66,Merch!$Q$26:$Q$66)","v":72.593204774497181},{"$f":"LOOKUP(AB$4,Merch!$R$26:$R$66,Merch!$Q$26:$Q$66)","v":74.894633345925769},{"$f":"LOOKUP(AC$4,Merch!$R$26:$R$66,Merch!$Q$26:$Q$66)","v":77.421538107830514},{"$f":"LOOKUP(AD$4,Merch!$R$26:$R$66,Merch!$Q$26:$Q$66)","v":79.919752393544798},{"$f":"LOOKUP(AE$4,Merch!$R$26:$R$66,Merch!$Q$26:$Q$66)","v":82.423085726878128},{"$f":"LOOKUP(AF$4,Merch!$R$26:$R$66,Merch!$Q$26:$Q$66)","v":85.910942869735266},{"$f":"LOOKUP(AG$4,Merch!$R$26:$R$66,Merch!$Q$26:$Q$66)","v":89.524514298306698},{"$f":"LOOKUP(AH$4,Merch!$R$26:$R$66,Merch!$Q$26:$Q$66)","v":91.979514298306711},{"$f":"LOOKUP(AI$4,Merch!$R$26:$R$66,Merch!$Q$26:$Q$66)","v":95.433442869735288},{"$f":"LOOKUP(AJ$4,Merch!$R$26:$R$66,Merch!$Q$26:$Q$66)","v":99.011061917354311},{"$f":"LOOKUP(AK$4,Merch!$R$26:$R$66,Merch!$Q$26:$Q$66)","v":102.44653810783051},{"$f":"LOOKUP(AL$4,Merch!$R$26:$R$66,Merch!$Q$26:$Q$66)","v":106.51999048878289},{"$f":"LOOKUP(AM$4,Merch!$R$26:$R$66,Merch!$Q$26:$Q$66)","v":110.75189525068765},{"$f":"LOOKUP(AN$4,Merch!$R$26:$R$66,Merch!$Q$26:$Q$66)","v":114.5590381078305},{"$f":"LOOKUP(AO$4,Merch!$R$26:$R$66,Merch!$Q$26:$Q$66)","v":117.76094286973527},{"$f":"LOOKUP(AP$4,Merch!$R$26:$R$66,Merch!$Q$26:$Q$66)","v":121.45689525068768},{"$f":"LOOKUP(AQ$4,Merch!$R$26:$R$66,Merch!$Q$26:$Q$66)","v":127.03546667925909},{"$f":"LOOKUP(AR$4,Merch!$R$26:$R$66,Merch!$Q$26:$Q$66)","v":132.11284763164005},{"$f":"LOOKUP(AS$4,Merch!$R$26:$R$66,Merch!$Q$26:$Q$66)","v":136.81510953640193},{"$f":"LOOKUP(AT$4,Merch!$R$26:$R$66,Merch!$Q$26:$Q$66)","v":141.19820477449716},{"$f":"LOOKUP(AU$4,Merch!$R$26:$R$66,Merch!$Q$26:$Q$66)","v":146.28582382211624},{"$f":"LOOKUP(AV$4,Merch!$R$26:$R$66,Merch!$Q$26:$Q$66)","v":151.46296667925907},{"$f":"LOOKUP(AW$4,Merch!$R$26:$R$66,Merch!$Q$26:$Q$66)","v":156.83653810783053},{"$f":"LOOKUP(AX$4,Merch!$R$26:$R$66,Merch!$Q$26:$Q$66)","v":164.0579666792591},{"$f":"LOOKUP(AY$4,Merch!$R$26:$R$66,Merch!$Q$26:$Q$66)","v":169.85403810783055},{"$f":"LOOKUP(AZ$4,Merch!$R$26:$R$66,Merch!$Q$26:$Q$66)","v":174.39641906021149},{"$f":"LOOKUP(BA$4,Merch!$R$26:$R$66,Merch!$Q$26:$Q$66)","v":174.39641906021149}]
[null,"Net Generation Sold - GWh",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N40*N65","v":0},{"$f":"O40*O65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Adjusted Energy Revenue - $000s",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N75*N76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Merchant - Renewable Energy Credit"]
[null,"REC Revenue - $/MWh Low ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(N$4,Merch!$R$26:$R$66,Merch!$H$26:$H$66)","v":0.85},{"$f":"LOOKUP(O$4,Merch!$R$26:$R$66,Merch!$H$26:$H$66)","v":1.25},{"$f":"LOOKUP(P$4,Merch!$R$26:$R$66,Merch!$H$26:$H$66)","v":1.65},{"$f":"LOOKUP(Q$4,Merch!$R$26:$R$66,Merch!$H$26:$H$66)","v":2.0499999999999998},{"$f":"LOOKUP(R$4,Merch!$R$26:$R$66,Merch!$H$26:$H$66)","v":2.0499999999999998},{"$f":"LOOKUP(S$4,Merch!$R$26:$R$66,Merch!$H$26:$H$66)","v":2.0499999999999998},{"$f":"LOOKUP(T$4,Merch!$R$26:$R$66,Merch!$H$26:$H$66)","v":2.0499999999999998},{"$f":"LOOKUP(U$4,Merch!$R$26:$R$66,Merch!$H$26:$H$66)","v":2.0499999999999998},{"$f":"LOOKUP(V$4,Merch!$R$26:$R$66,Merch!$H$26:$H$66)","v":2.0499999999999998},{"$f":"LOOKUP(W$4,Merch!$R$26:$R$66,Merch!$H$26:$H$66)","v":2.0499999999999998},{"$f":"LOOKUP(X$4,Merch!$R$26:$R$66,Merch!$H$26:$H$66)","v":2.0499999999999998},{"$f":"LOOKUP(Y$4,Merch!$R$26:$R$66,Merch!$H$26:$H$66)","v":2.0499999999999998},{"$f":"LOOKUP(Z$4,Merch!$R$26:$R$66,Merch!$H$26:$H$66)","v":2.0499999999999998},{"$f":"LOOKUP(AA$4,Merch!$R$26:$R$66,Merch!$H$26:$H$66)","v":2.0499999999999998},{"$f":"LOOKUP(AB$4,Merch!$R$26:$R$66,Merch!$H$26:$H$66)","v":2.0499999999999998},{"$f":"LOOKUP(AC$4,Merch!$R$26:$R$66,Merch!$H$26:$H$66)","v":2.0499999999999998},{"$f":"LOOKUP(AD$4,Merch!$R$26:$R$66,Merch!$H$26:$H$66)","v":2.0499999999999998},{"$f":"LOOKUP(AE$4,Merch!$R$26:$R$66,Merch!$H$26:$H$66)","v":2.0499999999999998},{"$f":"LOOKUP(AF$4,Merch!$R$26:$R$66,Merch!$H$26:$H$66)","v":2.0499999999999998},{"$f":"LOOKUP(AG$4,Merch!$R$26:$R$66,Merch!$H$26:$H$66)","v":2.0499999999999998},{"$f":"LOOKUP(AH$4,Merch!$R$26:$R$66,Merch!$H$26:$H$66)","v":2.0499999999999998},{"$f":"LOOKUP(AI$4,Merch!$R$26:$R$66,Merch!$H$26:$H$66)","v":2.0499999999999998},{"$f":"LOOKUP(AJ$4,Merch!$R$26:$R$66,Merch!$H$26:$H$66)","v":2.0499999999999998},{"$f":"LOOKUP(AK$4,Merch!$R$26:$R$66,Merch!$H$26:$H$66)","v":2.0499999999999998},{"$f":"LOOKUP(AL$4,Merch!$R$26:$R$66,Merch!$H$26:$H$66)","v":2.0499999999999998},{"$f":"LOOKUP(AM$4,Merch!$R$26:$R$66,Merch!$H$26:$H$66)","v":2.0499999999999998},{"$f":"LOOKUP(AN$4,Merch!$R$26:$R$66,Merch!$H$26:$H$66)","v":2.0499999999999998},{"$f":"LOOKUP(AO$4,Merch!$R$26:$R$66,Merch!$H$26:$H$66)","v":2.0499999999999998},{"$f":"LOOKUP(AP$4,Merch!$R$26:$R$66,Merch!$H$26:$H$66)","v":2.0499999999999998},{"$f":"LOOKUP(AQ$4,Merch!$R$26:$R$66,Merch!$H$26:$H$66)","v":2.0499999999999998},{"$f":"LOOKUP(AR$4,Merch!$R$26:$R$66,Merch!$H$26:$H$66)","v":2.0499999999999998},{"$f":"LOOKUP(AS$4,Merch!$R$26:$R$66,Merch!$H$26:$H$66)","v":2.0499999999999998},{"$f":"LOOKUP(AT$4,Merch!$R$26:$R$66,Merch!$H$26:$H$66)","v":2.0499999999999998},{"$f":"LOOKUP(AU$4,Merch!$R$26:$R$66,Merch!$H$26:$H$66)","v":2.0499999999999998},{"$f":"LOOKUP(AV$4,Merch!$R$26:$R$66,Merch!$H$26:$H$66)","v":2.0499999999999998},{"$f":"LOOKUP(AW$4,Merch!$R$26:$R$66,Merch!$H$26:$H$66)","v":2.0499999999999998},{"$f":"LOOKUP(AX$4,Merch!$R$26:$R$66,Merch!$H$26:$H$66)","v":2.0499999999999998},{"$f":"LOOKUP(AY$4,Merch!$R$26:$R$66,Merch!$H$26:$H$66)","v":2.0499999999999998},{"$f":"LOOKUP(AZ$4,Merch!$R$26:$R$66,Merch!$H$26:$H$66)","v":2.0499999999999998},{"$f":"LOOKUP(BA$4,Merch!$R$26:$R$66,Merch!$H$26:$H$66)","v":2.0499999999999998}]
[null,"Net Generation Sold - GWh",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N40*N65","v":0},{"$f":"O40*O65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Adjusted REC Energy Revenue - $000s",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N80*N81","v":0},{"$f":"O80*O81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Merchant - Other Revenue",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Merchant Revenue $000s",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N84*N65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT84*AT65","v":0},0,0,0,0,0,0,0]
[]
[]
[null,"FUEL COST"]
[]
[null,"Contract Fuel Cost"]
[null,"Fuel Consumption - mmbtu",null,null,null,null,null,null,null,{"$f":"Scen!G56","v":0},null,null,null,{"$f":"$J91*N$1","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"$J91*Y$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J91*AT$1","v":0},0,0,0,0,0,0,0]
[null,"Fuel Price - $/MMBtu",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR92*1.02","v":0},0,0,0,0,0,0,0,0]
[null,"Fuel Cost - $000s",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N91*N92/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT91*AT92/1000","v":0},0,0,0,0,0,0,0]

{"sheet":"GA","index":5,"n_rows":51,"n_cols":53,"rows_kept":51,"cut":false,"hidden":false,"merged":[]}
[null,"G&A",null,null,null,null,null,null,null,null,null,"Par Yr :",{"$f":"FS!M1","v":0},{"$f":"FS!N1","v":0.6693989071038251},{"$f":"FS!O1","v":1},{"$f":"FS!P1","v":1},{"$f":"FS!Q1","v":1},{"$f":"FS!R1","v":1},{"$f":"FS!S1","v":1},{"$f":"FS!T1","v":1},{"$f":"FS!U1","v":1},{"$f":"FS!V1","v":1},{"$f":"FS!W1","v":1},{"$f":"FS!X1","v":1},{"$f":"FS!Y1","v":1},{"$f":"FS!Z1","v":1},{"$f":"FS!AA1","v":1},{"$f":"FS!AB1","v":1},{"$f":"FS!AC1","v":1},{"$f":"FS!AD1","v":1},{"$f":"FS!AE1","v":1},{"$f":"FS!AF1","v":1},{"$f":"FS!AG1","v":1},{"$f":"FS!AH1","v":1},{"$f":"FS!AI1","v":1},{"$f":"FS!AJ1","v":1},{"$f":"FS!AK1","v":1},{"$f":"FS!AL1","v":1},{"$f":"FS!AM1","v":0.33060109289617401},{"$f":"FS!AN1","v":0},{"$f":"FS!AO1","v":0},{"$f":"FS!AP1","v":0},{"$f":"FS!AQ1","v":0},{"$f":"FS!AR1","v":0},{"$f":"FS!AS1","v":0},{"$f":"FS!AT1","v":0},{"$f":"FS!AU1","v":0},{"$f":"FS!AV1","v":0},{"$f":"FS!AW1","v":0},{"$f":"FS!AX1","v":0},{"$f":"FS!AY1","v":0},{"$f":"FS!AZ1","v":0},{"$f":"FS!BA1","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Disc Date :",{"$f":"FS!M2","v":"2012-05-01"},{"$f":"FS!N2","v":"2012-09-01"},{"$f":"FS!O2","v":"2013-08-15"},{"$f":"FS!P2","v":"2014-08-15"},{"$f":"FS!Q2","v":"2015-08-15"},{"$f":"FS!R2","v":"2016-08-15"},{"$f":"FS!S2","v":"2017-08-15"},{"$f":"FS!T2","v":"2018-08-15"},{"$f":"FS!U2","v":"2019-08-15"},{"$f":"FS!V2","v":"2020-08-15"},{"$f":"FS!W2","v":"2021-08-15"},{"$f":"FS!X2","v":"2022-08-15"},{"$f":"FS!Y2","v":"2023-08-15"},{"$f":"FS!Z2","v":"2024-08-15"},{"$f":"FS!AA2","v":"2025-08-15"},{"$f":"FS!AB2","v":"2026-08-15"},{"$f":"FS!AC2","v":"2027-08-15"},{"$f":"FS!AD2","v":"2028-08-15"},{"$f":"FS!AE2","v":"2029-08-15"},{"$f":"FS!AF2","v":"2030-08-15"},{"$f":"FS!AG2","v":"2031-08-15"},{"$f":"FS!AH2","v":"2032-08-15"},{"$f":"FS!AI2","v":"2033-08-15"},{"$f":"FS!AJ2","v":"2034-08-15"},{"$f":"FS!AK2","v":"2035-08-15"},{"$f":"FS!AL2","v":"2036-08-15"},{"$f":"FS!AM2","v":"2037-08-15"},{"$f":"FS!AN2","v":"2038-08-15"},{"$f":"FS!AO2","v":"2039-08-15"},{"$f":"FS!AP2","v":"2040-08-15"},{"$f":"FS!AQ2","v":"2041-08-15"},{"$f":"FS!AR2","v":"2042-08-15"},{"$f":"FS!AS2","v":"2043-08-15"},{"$f":"FS!AT2","v":"2044-08-15"},{"$f":"FS!AU2","v":"2045-08-15"},{"$f":"FS!AV2","v":"2046-08-15"},{"$f":"FS!AW2","v":"2047-08-15"},{"$f":"FS!AX2","v":"2048-08-15"},{"$f":"FS!AY2","v":"2049-08-15"},{"$f":"FS!AZ2","v":"2050-08-15"},{"$f":"FS!BA2","v":"2051-08-15"}]
[null,null,null,null,null,null,null,null,null,null,null,"Period :",{"$f":"FS!M3","v":0},{"$f":"FS!N3","v":1},{"$f":"FS!O3","v":2},{"$f":"FS!P3","v":3},{"$f":"FS!Q3","v":4},{"$f":"FS!R3","v":5},{"$f":"FS!S3","v":6},{"$f":"FS!T3","v":7},{"$f":"FS!U3","v":8},{"$f":"FS!V3","v":9},{"$f":"FS!W3","v":10},{"$f":"FS!X3","v":11},{"$f":"FS!Y3","v":12},{"$f":"FS!Z3","v":13},{"$f":"FS!AA3","v":14},{"$f":"FS!AB3","v":15},{"$f":"FS!AC3","v":16},{"$f":"FS!AD3","v":17},{"$f":"FS!AE3","v":18},{"$f":"FS!AF3","v":19},{"$f":"FS!AG3","v":20},{"$f":"FS!AH3","v":21},{"$f":"FS!AI3","v":22},{"$f":"FS!AJ3","v":23},{"$f":"FS!AK3","v":24},{"$f":"FS!AL3","v":25},{"$f":"FS!AM3","v":26},{"$f":"FS!AN3","v":27},{"$f":"FS!AO3","v":28},{"$f":"FS!AP3","v":29},{"$f":"FS!AQ3","v":30},{"$f":"FS!AR3","v":31},{"$f":"FS!AS3","v":32},{"$f":"FS!AT3","v":33},{"$f":"FS!AU3","v":34},{"$f":"FS!AV3","v":35},{"$f":"FS!AW3","v":36},{"$f":"FS!AX3","v":37},{"$f":"FS!AY3","v":38},{"$f":"FS!AZ3","v":39},{"$f":"FS!BA3","v":40}]
[null,null,null,null,null,null,null,null,null,null,null,"Year :",{"$f":"FS!M4","v":2012},{"$f":"FS!N4","v":2012},{"$f":"FS!O4","v":2013},{"$f":"FS!P4","v":2014},{"$f":"FS!Q4","v":2015},{"$f":"FS!R4","v":2016},{"$f":"FS!S4","v":2017},{"$f":"FS!T4","v":2018},{"$f":"FS!U4","v":2019},{"$f":"FS!V4","v":2020},{"$f":"FS!W4","v":2021},{"$f":"FS!X4","v":2022},{"$f":"FS!Y4","v":2023},{"$f":"FS!Z4","v":2024},{"$f":"FS!AA4","v":2025},{"$f":"FS!AB4","v":2026},{"$f":"FS!AC4","v":2027},{"$f":"FS!AD4","v":2028},{"$f":"FS!AE4","v":2029},{"$f":"FS!AF4","v":2030},{"$f":"FS!AG4","v":2031},{"$f":"FS!AH4","v":2032},{"$f":"FS!AI4","v":2033},{"$f":"FS!AJ4","v":2034},{"$f":"FS!AK4","v":2035},{"$f":"FS!AL4","v":2036},{"$f":"FS!AM4","v":2037},{"$f":"FS!AN4","v":2038},{"$f":"FS!AO4","v":2039},{"$f":"FS!AP4","v":2040},{"$f":"FS!AQ4","v":2041},{"$f":"FS!AR4","v":2042},{"$f":"FS!AS4","v":2043},{"$f":"FS!AT4","v":2044},{"$f":"FS!AU4","v":2045},{"$f":"FS!AV4","v":2046},{"$f":"FS!AW4","v":2047},{"$f":"FS!AX4","v":2048},{"$f":"FS!AY4","v":2049},{"$f":"FS!AZ4","v":2050},{"$f":"FS!BA4","v":2051}]
[null,"Property Taxes"]
[]
[null,"Personal Property Depreciation Factor",null,null,null,null,null,null,null,null,null,null,null,0.96,{"$f":"MAX(N7-4%,0.3)","v":0.91999999999999993},{"$f":"MAX(O7-4%,0.3)","v":0.87999999999999989},0.83999999999999986,0.79999999999999982,0.75999999999999979,0.71999999999999975,0.67999999999999972,0.63999999999999968,0.59999999999999964,0.55999999999999961,0.51999999999999957,0.47999999999999959,0.43999999999999961,0.39999999999999963,0.35999999999999965,0.31999999999999967,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[null,"Real & Personal Property",null,null,null,null,null,null,null,null,{"$f":"Alloc!AC42","v":1319.0175950597973},null,null,{"$f":"$K8*N7","v":1266.2568912574054},1213.4961874550133,1160.7354836526215,1107.9747798502294,1055.2140760478376,1002.4533722454456,949.69266844305366,896.93196464066182,844.17126083826986,791.4105570358779,738.64985323348594,685.88914943109398,633.12844562870214,580.36774182631029,527.60703802391845,474.84633422152655,422.0856304191347,395.70527851793918,395.70527851793918,395.70527851793918,395.70527851793918,395.70527851793918,395.70527851793918,395.70527851793918,395.70527851793918,395.70527851793918,395.70527851793918,395.70527851793918,395.70527851793918,395.70527851793918,395.70527851793918,395.70527851793918,{"$f":"$K8*AT7","v":395.70527851793918},395.70527851793918,395.70527851793918,395.70527851793918,395.70527851793918,395.70527851793918,395.70527851793918,395.70527851793918]
[null,"Land",null,null,null,null,null,null,"Check :",{"$f":"K9-(CapEx!W175+CapEx!W167)","v":-2100.3457845469406},{"$f":"Alloc!AC38","v":0},null,null,{"$f":"$K9","v":0},{"$f":"$K9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Millage Rate Escalation",null,null,null,null,null,null,2012,0,null,null,null,{"$f":"(1+$J10)^(N$4-$I10)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(1+$J10)^(AT$4-$I10)","v":1},1,1,1,1,1,1,1]
[null,"Millage Rate",null,null,null,null,null,null,null,1.0999999999999999E-2,null,null,null,{"$f":"$J11*N10","v":1.0999999999999999E-2},{"$f":"$J11*O10","v":1.0999999999999999E-2},1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2]
[null,"Total Real & Personal Property Taxes",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N11*(N8+N9)*N1","v":9.3239407703243362},13.348458062005147,12.768090320178835,12.187722578352522,11.607354836526213,11.026987094699901,10.44661935287359,9.8662516110472787,9.2858838692209673,8.705516127394656,8.1251483855683446,7.5447806437420333,6.9644129019157228,6.3840451600894133,5.8036774182631028,5.2233096764367914,4.6429419346104819,4.3527580636973306,4.3527580636973306,4.3527580636973306,4.3527580636973306,4.3527580636973306,4.3527580636973306,4.3527580636973306,4.3527580636973306,1.4390265729709717,0,0,0,0,0,0,{"$f":"AT11*(AT8+AT9)*AT1","v":0},0,0,0,0,0,0,0]
[]
[]
[null,"Project Insurance",null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[null,"Insurance",null,null,null,null,null,null,"$000's :",35.978323676923075,null,null,null,{"$f":"$J17*N$7*N$1","v":23.120496526809582},{"$f":"$J17*O$7*O$1","v":33.100057782769227},31.660924835692303,30.221791888615378,28.782658941538454,27.34352599446153,25.904393047384605,24.465260100307681,23.026127153230757,21.586994206153832,20.147861259076908,18.708728311999984,17.269595364923063,15.830462417846139,14.391329470769216,12.952196523692296,11.513063576615373,10.793497103076922,10.793497103076922,10.793497103076922,10.793497103076922,10.793497103076922,10.793497103076922,10.793497103076922,10.793497103076922,3.5683419384489183,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other",null,null,null,null,null,null,"$000's :",0,null,null,null,{"$f":"$J18*N$7*N$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Insurance",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Real $'s",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N17:N19)*N$1","v":15.476835106744119},{"$f":"SUM(O17:O19)*O$1","v":33.100057782769227},31.660924835692303,30.221791888615378,28.782658941538454,27.34352599446153,25.904393047384605,24.465260100307681,23.026127153230757,21.586994206153832,20.147861259076908,18.708728311999984,17.269595364923063,15.830462417846139,14.391329470769216,12.952196523692296,11.513063576615373,10.793497103076922,10.793497103076922,10.793497103076922,10.793497103076922,10.793497103076922,10.793497103076922,10.793497103076922,10.793497103076922,1.1796977446784644,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Nominal $'s",null,null,null,null,null,null,2011,0.02,null,null,null,{"$f":"N20*(1+$J21)^(N$4-$I21)","v":15.786371808879002},{"$f":"O20*(1+$J21)^(O$4-$I21)","v":34.437300117193104},33.598826723035351,32.71303947306442,31.778381202405438,30.793251385130869,29.756005022684349,28.664951505185922,27.518353444978484,26.314425481760672,25.051333058636153,23.727191168393958,22.340063069318617,20.887958969812907,19.368834681099234,17.7805902372491,16.121068481772518,15.415771735694983,15.724087170408882,16.038568913817063,16.359340292093403,16.686527097935272,17.020257639893973,17.360662792691855,17.707876048545689,1.9741275754075311,0,0,0,0,0,0,{"$f":"AT20*(1+$J21)^(AT$4-$I21)","v":0},0,0,0,0,0,0,0]
[]
[]
[null,"Prof, Bus Mgmt, and Proj Admin Fees"]
[]
[null,"Management Fees & Costs",null,null,null,null,null,null,"$000's :",0,null,null,null,{"$f":"$J26*N$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Professional/Consulting  Fees ",null,null,null,null,null,null,"$000's :",0,null,null,null,{"$f":"$J27*N$7","v":0},{"$f":"$J27*O$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Fees",null,null,null,null,null,null,"$000's :",0,null,null,null,{"$f":"$J28*N$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Mgmt, Prof, Consulting Fees",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Fees - PGD",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Real $'s",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N26:N30)*N$1","v":0},{"$f":"SUM(O26:O30)*O$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Nominal $'s",null,null,null,null,null,null,2011,0.02,null,null,null,{"$f":"N31*(1+$J32)^(N$4-$I32)","v":0},{"$f":"O31*(1+$J32)^(O$4-$I32)","v":0},{"$f":"P31*(1+$J32)^(P$4-$I32)","v":0},0,0,{"$f":"S31*(1+$J32)^(S$4-$I32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT31*(1+$J32)^(AT$4-$I32)","v":0},0,0,0,0,0,0,0]
[]
[]
[null,"Land Royalty"]
[]
[null,"Gross Revenues",null,null,null,null,null,null,null,null,null,null,null,{"$f":"RF!N$18","v":3906.1207088584533},{"$f":"RF!O$18","v":5892.5807935105349},{"$f":"RF!P$18","v":5984.8780901219734},{"$f":"RF!Q$18","v":6077.7104033260866},{"$f":"RF!R$18","v":6173.0855425540794},{"$f":"RF!S$18","v":6267.9374189648106},{"$f":"RF!T$18","v":6360.006775943235},{"$f":"RF!U$18","v":6453.838139710012},{"$f":"RF!V$18","v":6550.8028179863932},{"$f":"RF!W$18","v":6651.0105431531838},{"$f":"RF!X$18","v":6752.2119073979848},{"$f":"RF!Y$18","v":6855.0226525859935},{"$f":"RF!Z$18","v":6957.8036859076146},{"$f":"RF!AA$18","v":7061.9198408582497},{"$f":"RF!AB$18","v":7168.9884597349746},{"$f":"RF!AC$18","v":7286.8197723162148},{"$f":"RF!AD$18","v":7404.7220411494072},{"$f":"RF!AE$18","v":7524.3516912396008},{"$f":"RF!AF$18","v":7645.6741562991865},{"$f":"RF!AG$18","v":7767.053470663378},{"$f":"RF!AH$18","v":7889.8168360468735},{"$f":"RF!AI$18","v":8012.5953037119571},{"$f":"RF!AJ$18","v":8138.092134959059},{"$f":"RF!AK$18","v":8266.2533428804873},{"$f":"RF!AL$18","v":8396.9108055673423},{"$f":"RF!AM$18","v":2781.297337586921},{"$f":"RF!AN$18","v":0},{"$f":"RF!AO$18","v":0},{"$f":"RF!AP$18","v":0},{"$f":"RF!AQ$18","v":0},{"$f":"RF!AR$18","v":0},{"$f":"RF!AS$18","v":0},{"$f":"RF!AT$18","v":0},{"$f":"RF!AU$18","v":0},{"$f":"RF!AV$18","v":0},{"$f":"RF!AW$18","v":0},{"$f":"RF!AX$18","v":0},{"$f":"RF!AY$18","v":0},{"$f":"RF!AZ$18","v":0},{"$f":"RF!BA$18","v":0}]
[null,"Royalty %",null,null,null,null,null,null,null,0,null,null,null,{"$f":"$J38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J38","v":0},0,0,0,0,0,0,0]
[null,"Total Nominal $'s",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N37*N38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT37*AT38","v":0},0,0,0,0,0,0,0]
[]
[]
[null,"Performance Bond"]
[]
[null,"Gross Contract Revenues",null,null,null,null,null,null,null,null,null,null,null,{"$f":"RF!N$18","v":3906.1207088584533},{"$f":"RF!O$18","v":5892.5807935105349},{"$f":"RF!P$18","v":5984.8780901219734},{"$f":"RF!Q$18","v":6077.7104033260866},{"$f":"RF!R$18","v":6173.0855425540794},{"$f":"RF!S$18","v":6267.9374189648106},{"$f":"RF!T$18","v":6360.006775943235},{"$f":"RF!U$18","v":6453.838139710012},{"$f":"RF!V$18","v":6550.8028179863932},{"$f":"RF!W$18","v":6651.0105431531838},{"$f":"RF!X$18","v":6752.2119073979848},{"$f":"RF!Y$18","v":6855.0226525859935},{"$f":"RF!Z$18","v":6957.8036859076146},{"$f":"RF!AA$18","v":7061.9198408582497},{"$f":"RF!AB$18","v":7168.9884597349746},{"$f":"RF!AC$18","v":7286.8197723162148},{"$f":"RF!AD$18","v":7404.7220411494072},{"$f":"RF!AE$18","v":7524.3516912396008},{"$f":"RF!AF$18","v":7645.6741562991865},{"$f":"RF!AG$18","v":7767.053470663378},{"$f":"RF!AH$18","v":7889.8168360468735},{"$f":"RF!AI$18","v":8012.5953037119571},{"$f":"RF!AJ$18","v":8138.092134959059},{"$f":"RF!AK$18","v":8266.2533428804873},{"$f":"RF!AL$18","v":8396.9108055673423},{"$f":"RF!AM$18","v":2781.297337586921},{"$f":"RF!AN$18","v":0},{"$f":"RF!AO$18","v":0},{"$f":"RF!AP$18","v":0},{"$f":"RF!AQ$18","v":0},{"$f":"RF!AR$18","v":0},{"$f":"RF!AS$18","v":0},{"$f":"RF!AT$18","v":0},{"$f":"RF!AU$18","v":0},{"$f":"RF!AV$18","v":0},{"$f":"RF!AW$18","v":0},{"$f":"RF!AX$18","v":0},{"$f":"RF!AY$18","v":0},{"$f":"RF!AZ$18","v":0},{"$f":"RF!BA$18","v":0}]
[null,"Annual Bond Req - Months",null,null,null,null,null,null,0,null,null,null,null,{"$f":"$I45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I45","v":0},0,0,0,0,0,0,0]
[null,"Annual Bond Req - $000s",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N44*N45/12","v":0},{"$f":"O44*O45/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT44*AT45/12","v":0},0,0,0,0,0,0,0]
[null,"Guarantee Fee - bps",null,null,null,null,null,null,null,0,null,null,null,{"$f":"$J47","v":0},{"$f":"$J47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J47","v":0},0,0,0,0,0,0,0]
[null,"Other Bond - PPA Incremental Security",null,null,null,null,null,"bbps",200,5000,"$$ Posted",null,null,{"$f":"$J48*($I48/10000)","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[null,"Total Real $'s (Annual Bond & PPA Incremental Security)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N46:N48)*N$1","v":66.939890710382514},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,33.060109289617401,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,2011,0.02,null,null,null,{"$f":"N49*(1+$J50)^(N$4-$I50)","v":68.278688524590166},104.03999999999999,106.12079999999999,108.243216,110.40808032,112.61624192640001,114.86856676492798,117.16593810022655,119.50925686223108,121.89944199947571,124.3374308394652,126.82417945625453,129.3606630453796,131.94787630628721,134.58683383241294,137.27857050906121,140.02414191924245,142.82462475762728,145.68111725277981,148.59473959783543,151.56663438979211,154.59796707758798,157.68992641913971,160.8437249475225,164.06059944647296,55.323385747769514,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Nominal $'s",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N46*N47)+N50","v":68.278688524590166},{"$f":"(O46*O47)+O50","v":104.03999999999999},{"$f":"(P46*P47)+P50","v":106.12079999999999},108.243216,110.40808032,112.61624192640001,114.86856676492798,117.16593810022655,119.50925686223108,121.89944199947571,124.3374308394652,126.82417945625453,129.3606630453796,131.94787630628721,134.58683383241294,137.27857050906121,140.02414191924245,142.82462475762728,145.68111725277981,148.59473959783543,151.56663438979211,154.59796707758798,157.68992641913971,160.8437249475225,164.06059944647296,55.323385747769514,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"OM","index":6,"n_rows":47,"n_cols":53,"rows_kept":47,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,"Par Yr :",{"$f":"FS!M1","v":0},{"$f":"FS!N1","v":0.6693989071038251},{"$f":"FS!O1","v":1},{"$f":"FS!P1","v":1},{"$f":"FS!Q1","v":1},{"$f":"FS!R1","v":1},{"$f":"FS!S1","v":1},{"$f":"FS!T1","v":1},{"$f":"FS!U1","v":1},{"$f":"FS!V1","v":1},{"$f":"FS!W1","v":1},{"$f":"FS!X1","v":1},{"$f":"FS!Y1","v":1},{"$f":"FS!Z1","v":1},{"$f":"FS!AA1","v":1},{"$f":"FS!AB1","v":1},{"$f":"FS!AC1","v":1},{"$f":"FS!AD1","v":1},{"$f":"FS!AE1","v":1},{"$f":"FS!AF1","v":1},{"$f":"FS!AG1","v":1},{"$f":"FS!AH1","v":1},{"$f":"FS!AI1","v":1},{"$f":"FS!AJ1","v":1},{"$f":"FS!AK1","v":1},{"$f":"FS!AL1","v":1},{"$f":"FS!AM1","v":0.33060109289617401},{"$f":"FS!AN1","v":0},{"$f":"FS!AO1","v":0},{"$f":"FS!AP1","v":0},{"$f":"FS!AQ1","v":0},{"$f":"FS!AR1","v":0},{"$f":"FS!AS1","v":0},{"$f":"FS!AT1","v":0},{"$f":"FS!AU1","v":0},{"$f":"FS!AV1","v":0},{"$f":"FS!AW1","v":0},{"$f":"FS!AX1","v":0},{"$f":"FS!AY1","v":0},{"$f":"FS!AZ1","v":0},{"$f":"FS!BA1","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Disc Date :",{"$f":"FS!M2","v":"2012-05-01"},{"$f":"FS!N2","v":"2012-09-01"},{"$f":"FS!O2","v":"2013-08-15"},{"$f":"FS!P2","v":"2014-08-15"},{"$f":"FS!Q2","v":"2015-08-15"},{"$f":"FS!R2","v":"2016-08-15"},{"$f":"FS!S2","v":"2017-08-15"},{"$f":"FS!T2","v":"2018-08-15"},{"$f":"FS!U2","v":"2019-08-15"},{"$f":"FS!V2","v":"2020-08-15"},{"$f":"FS!W2","v":"2021-08-15"},{"$f":"FS!X2","v":"2022-08-15"},{"$f":"FS!Y2","v":"2023-08-15"},{"$f":"FS!Z2","v":"2024-08-15"},{"$f":"FS!AA2","v":"2025-08-15"},{"$f":"FS!AB2","v":"2026-08-15"},{"$f":"FS!AC2","v":"2027-08-15"},{"$f":"FS!AD2","v":"2028-08-15"},{"$f":"FS!AE2","v":"2029-08-15"},{"$f":"FS!AF2","v":"2030-08-15"},{"$f":"FS!AG2","v":"2031-08-15"},{"$f":"FS!AH2","v":"2032-08-15"},{"$f":"FS!AI2","v":"2033-08-15"},{"$f":"FS!AJ2","v":"2034-08-15"},{"$f":"FS!AK2","v":"2035-08-15"},{"$f":"FS!AL2","v":"2036-08-15"},{"$f":"FS!AM2","v":"2037-08-15"},{"$f":"FS!AN2","v":"2038-08-15"},{"$f":"FS!AO2","v":"2039-08-15"},{"$f":"FS!AP2","v":"2040-08-15"},{"$f":"FS!AQ2","v":"2041-08-15"},{"$f":"FS!AR2","v":"2042-08-15"},{"$f":"FS!AS2","v":"2043-08-15"},{"$f":"FS!AT2","v":"2044-08-15"},{"$f":"FS!AU2","v":"2045-08-15"},{"$f":"FS!AV2","v":"2046-08-15"},{"$f":"FS!AW2","v":"2047-08-15"},{"$f":"FS!AX2","v":"2048-08-15"},{"$f":"FS!AY2","v":"2049-08-15"},{"$f":"FS!AZ2","v":"2050-08-15"},{"$f":"FS!BA2","v":"2051-08-15"}]
[null,"O&M",null,null,null,null,null,null,null,null,null,"Period :",{"$f":"FS!M3","v":0},{"$f":"FS!N3","v":1},{"$f":"FS!O3","v":2},{"$f":"FS!P3","v":3},{"$f":"FS!Q3","v":4},{"$f":"FS!R3","v":5},{"$f":"FS!S3","v":6},{"$f":"FS!T3","v":7},{"$f":"FS!U3","v":8},{"$f":"FS!V3","v":9},{"$f":"FS!W3","v":10},{"$f":"FS!X3","v":11},{"$f":"FS!Y3","v":12},{"$f":"FS!Z3","v":13},{"$f":"FS!AA3","v":14},{"$f":"FS!AB3","v":15},{"$f":"FS!AC3","v":16},{"$f":"FS!AD3","v":17},{"$f":"FS!AE3","v":18},{"$f":"FS!AF3","v":19},{"$f":"FS!AG3","v":20},{"$f":"FS!AH3","v":21},{"$f":"FS!AI3","v":22},{"$f":"FS!AJ3","v":23},{"$f":"FS!AK3","v":24},{"$f":"FS!AL3","v":25},{"$f":"FS!AM3","v":26},{"$f":"FS!AN3","v":27},{"$f":"FS!AO3","v":28},{"$f":"FS!AP3","v":29},{"$f":"FS!AQ3","v":30},{"$f":"FS!AR3","v":31},{"$f":"FS!AS3","v":32},{"$f":"FS!AT3","v":33},{"$f":"FS!AU3","v":34},{"$f":"FS!AV3","v":35},{"$f":"FS!AW3","v":36},{"$f":"FS!AX3","v":37},{"$f":"FS!AY3","v":38},{"$f":"FS!AZ3","v":39},{"$f":"FS!BA3","v":40}]
[null,null,null,null,null,null,null,null,null,null,null,"Year :",{"$f":"FS!M4","v":2012},{"$f":"FS!N4","v":2012},{"$f":"FS!O4","v":2013},{"$f":"FS!P4","v":2014},{"$f":"FS!Q4","v":2015},{"$f":"FS!R4","v":2016},{"$f":"FS!S4","v":2017},{"$f":"FS!T4","v":2018},{"$f":"FS!U4","v":2019},{"$f":"FS!V4","v":2020},{"$f":"FS!W4","v":2021},{"$f":"FS!X4","v":2022},{"$f":"FS!Y4","v":2023},{"$f":"FS!Z4","v":2024},{"$f":"FS!AA4","v":2025},{"$f":"FS!AB4","v":2026},{"$f":"FS!AC4","v":2027},{"$f":"FS!AD4","v":2028},{"$f":"FS!AE4","v":2029},{"$f":"FS!AF4","v":2030},{"$f":"FS!AG4","v":2031},{"$f":"FS!AH4","v":2032},{"$f":"FS!AI4","v":2033},{"$f":"FS!AJ4","v":2034},{"$f":"FS!AK4","v":2035},{"$f":"FS!AL4","v":2036},{"$f":"FS!AM4","v":2037},{"$f":"FS!AN4","v":2038},{"$f":"FS!AO4","v":2039},{"$f":"FS!AP4","v":2040},{"$f":"FS!AQ4","v":2041},{"$f":"FS!AR4","v":2042},{"$f":"FS!AS4","v":2043},{"$f":"FS!AT4","v":2044},{"$f":"FS!AU4","v":2045},{"$f":"FS!AV4","v":2046},{"$f":"FS!AW4","v":2047},{"$f":"FS!AX4","v":2048},{"$f":"FS!AY4","v":2049},{"$f":"FS!AZ4","v":2050},{"$f":"FS!BA4","v":2051}]
[null,"VARIABLE OPERATING COSTS"]
[]
[null,"MW's",null,null,null,null,null,"MW :",{"$f":"Scen!G45","v":20},null,null,null,null,{"$f":"$I7","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20]
[null,"Forecasted New & Clean Generation - GWh",null,null,null,null,null,null,null,null,null,null,null,{"$f":"RF!N31*N1","v":27.17395244141219},{"$f":"RF!O31*O1","v":40.613535077792498},{"$f":"RF!P31*P1","v":40.608825440183324},{"$f":"RF!Q31*Q1","v":40.594063116276217},{"$f":"RF!R31*R1","v":40.573620717130972},{"$f":"RF!S31*S1","v":40.54731245916593},{"$f":"RF!T31*T1","v":40.511330833871455},{"$f":"RF!U31*U1","v":40.475349208576972},{"$f":"RF!V31*V1","v":40.43936758328249},{"$f":"RF!W31*W1","v":40.403385957988007},{"$f":"RF!X31*X1","v":40.372864787987247},{"$f":"RF!Y31*Y1","v":40.342343617986486},{"$f":"RF!Z31*Z1","v":40.311822447985712},{"$f":"RF!AA31*AA1","v":40.279547833370444},{"$f":"RF!AB31*AB1","v":40.247273218755176},{"$f":"RF!AC31*AC1","v":40.258497833499057},{"$f":"RF!AD31*AD1","v":40.269722448242931},{"$f":"RF!AE31*AE1","v":40.280947062986812},{"$f":"RF!AF31*AF1","v":40.285174827907269},{"$f":"RF!AG31*AG1","v":40.289402592827734},{"$f":"RF!AH31*AH1","v":40.293630357748206},{"$f":"RF!AI31*AI1","v":40.283001771852824},{"$f":"RF!AJ31*AJ1","v":40.272373185957427},{"$f":"RF!AK31*AK1","v":40.261744600062045},{"$f":"RF!AL31*AL1","v":40.251116014166655},{"$f":"RF!AM31*AM1","v":13.307062944574188},{"$f":"RF!AN31*AN1","v":0},{"$f":"RF!AO31*AO1","v":0},{"$f":"RF!AP31*AP1","v":0},{"$f":"RF!AQ31*AQ1","v":0},{"$f":"RF!AR31*AR1","v":0},{"$f":"RF!AS31*AS1","v":0},{"$f":"RF!AT31*AT1","v":0},{"$f":"RF!AU31*AU1","v":0},{"$f":"RF!AV31*AV1","v":0},{"$f":"RF!AW31*AW1","v":0},{"$f":"RF!AX31*AX1","v":0},{"$f":"RF!AY31*AY1","v":0},{"$f":"RF!AZ31*AZ1","v":0},{"$f":"RF!BA31*BA1","v":0}]
[]
[null,"Variable Operating Costs",null,null,null,null,null,null,"GWh","$000s","$/MWh"]
[null,"VOM Production",null,null,null,null,null,null,{"$f":"O8","v":40.613535077792498},0,{"$f":"J11/I11","v":0},null,null,{"$f":"$K11*N$8","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$K11*X$8","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$K11*AH$8","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$K11*AR$8","v":0},0,0,0,0,0,0,0,0,0]
[null,"Open",null,null,null,null,null,null,{"$f":"I11","v":40.613535077792498},0,{"$f":"J12/I12","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Real $'s",null,null,null,null,null,null,null,{"$f":"SUM(J11:J12)","v":0},{"$f":"SUM(K11:K12)","v":0},null,null,{"$f":"SUM(N11:N12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Nominal $'s",null,null,null,null,null,2012,2.5000000000000001E-2,null,null,null,null,{"$f":"N13*(1+$I14)^(N$4-$H14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"FIXED OPERATING COSTS"]
[]
[null,"Salaries and Benefits"]
[null,"Production Payroll",null,null,null,null,null,"$/kW :",0,null,null,null,null,{"$f":"$I20*N$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other",null,null,null,null,null,null,null,null,null,null,39.3915447839831,130.04692307692306,{"$f":"N21","v":130.04692307692306},{"$f":"O21","v":130.04692307692306},130.04692307692306,130.04692307692306,130.04692307692306,130.04692307692306,130.04692307692306,130.04692307692306,130.04692307692306,130.04692307692306,130.04692307692306,130.04692307692306,130.04692307692306,130.04692307692306,130.04692307692306,130.04692307692306,130.04692307692306,130.04692307692306,130.04692307692306,130.04692307692306,130.04692307692306,130.04692307692306,130.04692307692306,130.04692307692306,130.04692307692306,130.04692307692306,130.04692307692306,130.04692307692306,130.04692307692306,130.04692307692306,130.04692307692306,130.04692307692306,130.04692307692306,130.04692307692306,130.04692307692306,130.04692307692306,130.04692307692306,130.04692307692306,130.04692307692306]
[null,"Total Real $'s",null,null,null,null,null,null,null,null,null,null,39.3915447839831,{"$f":"SUM(N20:N21)*N$1","v":87.053268179907505},{"$f":"SUM(O20:O21)*O$1","v":130.04692307692306},130.04692307692306,130.04692307692306,130.04692307692306,130.04692307692306,130.04692307692306,130.04692307692306,130.04692307692306,130.04692307692306,130.04692307692306,130.04692307692306,130.04692307692306,130.04692307692306,130.04692307692306,130.04692307692306,130.04692307692306,130.04692307692306,130.04692307692306,130.04692307692306,130.04692307692306,130.04692307692306,130.04692307692306,130.04692307692306,130.04692307692306,42.993654897015439,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Nominal $'s",null,null,null,null,null,2012,3.5000000000000003E-2,null,null,null,{"$f":"M22*(1+$I23)^(M$4-$H23)","v":39.3915447839831},87.053268179907505,134.59856538461537,139.3095151730769,144.18534820413456,149.23183539127928,154.45494962997401,159.86087286702312,165.45600341736892,171.24696353697681,177.24060726077096,183.44402851489792,189.86456951291936,196.50982944587153,203.387673476477,210.50624204815372,217.87396051983907,225.49954913803339,233.39203335786453,241.5607545253898,250.0153809337784,258.76591926646063,267.82272644078671,277.19652186621425,286.89840013153173,296.93984413613526,101.6045392906798,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fixed Operating Costs"]
[null,"Production Costs",null,null,null,null,null,"$/kW :",0]
[null,"Other",null,null,null,null,null,null,null,null,null,null,null,62.882599616524921,{"$f":"N27","v":62.882599616524921},{"$f":"O27","v":62.882599616524921},62.882599616524921,62.882599616524921,62.882599616524921,62.882599616524921,62.882599616524921,62.882599616524921,62.882599616524921,62.882599616524921,62.882599616524921,62.882599616524921,62.882599616524921,62.882599616524921,62.882599616524921,62.882599616524921,62.882599616524921,62.882599616524921,62.882599616524921,62.882599616524921,62.882599616524921,62.882599616524921,62.882599616524921,62.882599616524921,62.882599616524921,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Real $'s",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N26:N27)*N$1","v":42.093543459149195},{"$f":"SUM(O26:O27)*O$1","v":62.882599616524921},62.882599616524921,62.882599616524921,62.882599616524921,62.882599616524921,62.882599616524921,62.882599616524921,62.882599616524921,62.882599616524921,62.882599616524921,62.882599616524921,62.882599616524921,62.882599616524921,62.882599616524921,62.882599616524921,62.882599616524921,62.882599616524921,62.882599616524921,62.882599616524921,62.882599616524921,62.882599616524921,62.882599616524921,62.882599616524921,62.882599616524921,20.789056157375672,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Nominal $'s",null,null,null,null,null,2012,0.02,null,null,null,null,{"$f":"N28*(1+$I29)^(N$4-$H29)","v":42.093543459149195},{"$f":"O28*(1+$I29)^(O$4-$H29)","v":64.140251608855422},65.423056641032531,66.73151777385317,68.066148129330244,69.427471091916843,70.816020513755191,72.232340924030282,73.676987742510889,75.150527497361111,76.653538047308331,78.186608808254491,79.75034098441958,81.345347804107973,82.97225476019014,84.631699855393919,86.324333852501809,88.050820529551856,89.811836940142882,91.608073678945743,93.440235152524664,95.309039855575151,97.215220652686654,99.159525065740368,101.14271556705519,34.106650151054424,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Major Maintenance Costs"]
[null,"Major Maintenance",null,null,null,null,null,"$/kW :",0,null,null,null,null,106.6001610237622,126.6001610237622,144.05914788323039,116.98455472348112,122.65732733855575,164.29746450681216,137.66098549807137,167.34324186663096,173.14220252785728,194.49996059363687,180.72527331791491,200.97160413925573,219.62395316302806,231.23603040582461,220.46015995537076,212.40555788292545,212.7387399739616,272.04264675457381,211.41342248414603,211.61236765543418,223.35675284991018,241.92459818231723,242.32074616758729,239.15710516494846,236.77797673204444,275.0926035815724,266.73332137620542,283.35218779747538,269.75426236924233,217.72827077938209,{"$f":"$I32*AR$7","v":0},0,0,0,0,0,0,0,0,0]
[null,"Capital Replacement",null,null,null,null,null,null,null,null,null,null,150.4,5,34.299999999999997,0,0,0,0,0,0,0,62.3,0,0,0,0,0,0,0,0,0,62.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other"]
[null,"Total Real $'s",null,null,null,null,null,null,null,null,null,null,{"$f":"M33","v":150.4},{"$f":"SUM(N32:N34)*N1","v":74.705025821917317},160.90016102376219,144.05914788323039,116.98455472348112,122.65732733855575,164.29746450681216,137.66098549807137,167.34324186663096,173.14220252785728,256.79996059363685,180.72527331791491,200.97160413925573,219.62395316302806,231.23603040582461,220.46015995537076,212.40555788292545,212.7387399739616,272.04264675457381,211.41342248414603,273.9123676554342,223.35675284991018,241.92459818231723,242.32074616758729,239.15710516494846,236.77797673204444,90.945915391721783,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Nominal $'s",null,null,null,null,null,2012,{"$f":"I29*0.4+I23*0.6","v":2.9000000000000001E-2},null,null,null,{"$f":"M35*(1+$I36)^(M$4-$H36)","v":150.4},{"$f":"N35*(1+$I36)^(N$4-$H36)","v":74.705025821917317},165.56626569345127,152.53573220382754,127.46021615229645,137.51655889500151,189.54299343772547,163.41921608068628,204.41643099602013,217.63359494571503,332.14928784465349,240.53187562529769,275.23510247168821,309.50252866236326,335.31684962208482,328.96172085601933,326.13431602553976,336.11862545068993,442.2810810897609,353.6790233279807,471.52395623664484,395.64582065607567,440.96375935531131,454.49472015151048,461.56929177156354,470.22996367823521,185.85214063798662,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Other Operating Costs",null,null,null,null,null,null,null,null,null,null,null,39.303076923076922,39.303076923076922,39.303076923076922,39.303076923076922,47.803076923076922,39.303076923076922,39.303076923076922,39.303076923076922,39.303076923076922,47.803076923076922,39.303076923076922,39.303076923076922,39.303076923076922,39.303076923076922,47.803076923076922,39.303076923076922,39.303076923076922,39.303076923076922,39.303076923076922,47.803076923076922,39.303076923076922,39.303076923076922,39.303076923076922,39.303076923076922,47.803076923076922,39.303076923076922,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Land Lease"]
[null,"Year 1 - 5",null,null,null,null,null,null,null,null,null,null,null,0.35,0.35,0.35,0.35,0.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Year 6 - 10",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0.5,0.5,0.5,0.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Year 10+",null,null,null,null,null,"CPI :",1.9400000000000001E-2,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0.5,{"$f":"X43*(1+$I$43)","v":0.50970000000000004},{"$f":"Y43*(1+$I$43)","v":0.51958818000000007},0.52966819069200011,0.53994375359142499,0.55041866241109871,0.56109678446187405,0.57198206208043445,0.58307851408479494,0.59439023725803997,0.60592140786084603,0.61767628317334644,0.62965920306690937,0.64187459160640747,0.65432695868357182,0.66702090168203321,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Base Land Lease",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N41:N43)","v":0.35},{"$f":"SUM(O41:O43)","v":0.35},0.35,0.35,0.35,0.5,0.5,0.5,0.5,0.5,0.5,0.50970000000000004,0.51958818000000007,0.52966819069200011,0.53994375359142499,0.55041866241109871,0.56109678446187405,0.57198206208043445,0.58307851408479494,0.59439023725803997,0.60592140786084603,0.61767628317334644,0.62965920306690937,0.64187459160640747,0.65432695868357182,0.66702090168203321,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Base * Acerage",null,null,null,null,null,"Average Acerage :",165,null,null,null,null,{"$f":"N44*$I$45","v":57.749999999999993},57.749999999999993,57.749999999999993,57.749999999999993,57.749999999999993,82.5,82.5,82.5,82.5,82.5,82.5,84.100500000000011,85.732049700000005,87.395251464180021,89.090719342585118,90.819079297831294,92.580969436209216,94.377040243271679,96.207954823991159,98.074389147576596,99.977032297039599,101.91658672360217,103.89376850604005,105.90930761505723,107.96394818278935,110.05844877753547,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Real $'s",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N45","v":57.749999999999993},{"$f":"O45","v":57.749999999999993},57.749999999999993,57.749999999999993,57.749999999999993,82.5,82.5,82.5,82.5,82.5,82.5,84.100500000000011,85.732049700000005,87.395251464180021,89.090719342585118,90.819079297831294,92.580969436209216,94.377040243271679,96.207954823991159,98.074389147576596,99.977032297039599,101.91658672360217,103.89376850604005,105.90930761505723,107.96394818278935,110.05844877753547,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Nominal $'s",null,null,null,null,null,2012,0.02,null,null,null,null,{"$f":"N46*(1+$I47)^(N$4-$H47)","v":57.749999999999993},{"$f":"O46*(1+$I47)^(O$4-$H47)","v":58.904999999999994},60.083099999999995,61.284761999999986,62.510457239999994,{"$f":"S46*(1+$I47)^(S$4-$H47)","v":91.086666264000002},92.908399589280009,94.766567581065587,96.66189893268691,98.595136911340646,100.56703964956746,104.56840102314445,108.72896856305333,113.05507676424011,117.5533121585357,122.23052334269953,127.09383140545887,132.15064076941928,137.40865046435295,142.87586584902863,148.56061079942981,154.47154038191752,160.61765403063325,167.00830924920407,173.65323585761143,180.56255080591407,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"ToD","index":7,"n_rows":296,"n_cols":40,"rows_kept":296,"cut":false,"hidden":false,"merged":[]}
[{"$f":"ROW()","v":1},"TOD "]
[{"$f":"ROW()","v":2},"v1.1","Generation Profile"]
[{"$f":"ROW()","v":3}]
[{"$f":"ROW()","v":4},null,null,null,null,null,"Hour End","Jan ","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",null,null,null,null,null,null,null,null,null,"First Solar - Base Case - sps_acquisitions_california_Fixed25_FS80W_SMA500_1MWac_1p15MWdc_12x24_03072011.xls"]
[{"$f":"ROW()","v":5},null,null,"Generation Profile",null,null,"01:00:00",{"$f":"IF($E$14=0,AC5,AC34)","v":0},{"$f":"IF($E$14=0,AD5,AD34)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H5:S5)","v":0},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":6},null,null,"Total Hourly  kWh",null,null,"02:00:00",{"$f":"IF($E$14=0,AC6,AC35)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H6:S6)","v":0},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":7},null,null,null,null,null,"03:00:00",{"$f":"IF($E$14=0,AC7,AC36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":8},null,null,"MWac :",1,null,"04:00:00",{"$f":"IF($E$14=0,AC8,AC37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":9},null,null,"GCF :",{"$f":"E37","v":0.2347559224526255},null,"05:00:00",{"$f":"IF($E$14=0,AC9,AC38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":10},null,null,"ToD :",{"$f":"D237","v":1.1696097125965905},null,"06:00:00",{"$f":"IF($E$14=0,AC10,AC39)","v":0},0,0,3.6117825999999999E-2,0.78579516400000005,1.0395100310000001,0.68820021200000003,4.7255575000000001E-2,0,0,0,0,2.596878808,null,null,null,null,null,null,null,null,0,0,0,3.6117825999999999E-2,0.78579516400000005,1.0395100310000001,0.68820021200000003,4.7255575000000001E-2,0,0,0,0]
[{"$f":"ROW()","v":11},null,null,null,null,null,"07:00:00",{"$f":"IF($E$14=0,AC11,AC40)","v":0},0,0.71577420300000005,3.2858965040000001,5.1148315149999997,5.0692684559999996,4.4042210080000004,3.606805869,2.6704498889999999,1.0248786110000001,0,0,25.892126054999999,null,null,null,null,null,null,null,null,0,0,0.71577420300000005,3.2858965040000001,5.1148315149999997,5.0692684559999996,4.4042210080000004,3.606805869,2.6704498889999999,1.0248786110000001,0,0]
[{"$f":"ROW()","v":12},null,null,null,null,null,"08:00:00",{"$f":"IF($E$14=0,AC12,AC41)","v":0.61970239000000005},2.3794798460000002,6.8475806080000003,9.8720889580000009,11.90021685,11.46048613,10.86879364,10.428248200000001,9.7798284290000002,8.1773694169999995,4.1100882439999999,1.1599451759999999,87.603827887999998,null,null,null,null,null,null,null,null,0.61970239000000005,2.3794798460000002,6.8475806080000003,9.8720889580000009,11.90021685,11.46048613,10.86879364,10.428248200000001,9.7798284290000002,8.1773694169999995,4.1100882439999999,1.1599451759999999]
[{"$f":"ROW()","v":13},null,null,"Tech Sensitivity",null,null,"09:00:00",{"$f":"IF($E$14=0,AC13,AC42)","v":5.5158456920000001},7.6505740790000001,13.771763719999999,16.398754830000001,18.381981719999999,17.690936570000002,17.312284850000001,17.24618225,16.483352620000002,15.036849610000001,10.67038457,6.4771304939999998,162.63604100500001,null,null,null,null,null,null,null,null,5.5158456920000001,7.6505740790000001,13.771763719999999,16.398754830000001,18.381981719999999,17.690936570000002,17.312284850000001,17.24618225,16.483352620000002,15.036849610000001,10.67038457,6.4771304939999998]
[{"$f":"ROW()","v":14},null,null,"Yingli (on/off) :",{"$f":"Scen!G97","v":0},null,"10:00:00",{"$f":"IF($E$14=0,AC14,AC43)","v":9.4818573399999995},12.36420852,19.931124239999999,21.387075119999999,23.626918150000002,22.629726000000002,22.516217019999999,22.68926626,22.04378492,20.703131930000001,15.36849022,10.804940970000001,223.54674069000004,null,null,null,null,null,null,null,null,9.4818573399999995,12.36420852,19.931124239999999,21.387075119999999,23.626918150000002,22.629726000000002,22.516217019999999,22.68926626,22.04378492,20.703131930000001,15.36849022,10.804940970000001]
[{"$f":"ROW()","v":15},null,null,null,null,null,"11:00:00",{"$f":"IF($E$14=0,AC15,AC44)","v":11.837079129999999},15.79774598,23.686169710000001,24.156757729999999,26.805373670000002,25.909673770000001,26.116044120000002,26.401777790000001,25.645691129999999,24.07054033,18.36431335,13.81215656,262.60332327000003,null,null,null,null,null,null,null,null,11.837079129999999,15.79774598,23.686169710000001,24.156757729999999,26.805373670000002,25.909673770000001,26.116044120000002,26.401777790000001,25.645691129999999,24.07054033,18.36431335,13.81215656]
[{"$f":"ROW()","v":16},null,null,null,null,null,"12:00:00",{"$f":"IF($E$14=0,AC16,AC45)","v":13.55632868},17.43423653,25.618279380000001,25.431747980000001,28.477241020000001,27.585803649999999,28.03117846,28.291223540000001,27.293645940000001,25.490976100000001,19.873904190000001,15.605165400000001,282.68973087000001,"DST",null,null,null,null,null,null,null,13.55632868,17.43423653,25.618279380000001,25.431747980000001,28.477241020000001,27.585803649999999,28.03117846,28.291223540000001,27.293645940000001,25.490976100000001,19.873904190000001,15.605165400000001]
[{"$f":"ROW()","v":17},null,null,null,null,null,"13:00:00",{"$f":"IF($E$14=0,AC17,AC46)","v":13.95644575},17.389838860000001,25.170765750000001,25.42672967,28.187781399999999,27.3762364,27.87896654,28.34031075,26.398807619999999,24.87436817,19.297232619999999,15.7572496,280.05473313000005,null,null,null,null,null,null,null,null,13.95644575,17.389838860000001,25.170765750000001,25.42672967,28.187781399999999,27.3762364,27.87896654,28.34031075,26.398807619999999,24.87436817,19.297232619999999,15.7572496]
[{"$f":"ROW()","v":18},null,null,null,null,null,"14:00:00",{"$f":"IF($E$14=0,AC18,AC47)","v":13.00337012},16.344920640000002,23.713408380000001,24.155714769999999,25.843332350000001,25.417977870000001,26.26642708,26.458725000000001,24.6943515,22.250311709999998,17.108264940000002,14.335816210000001,259.59262057000001,null,null,null,null,null,null,null,null,13.00337012,16.344920640000002,23.713408380000001,24.155714769999999,25.843332350000001,25.417977870000001,26.26642708,26.458725000000001,24.6943515,22.250311709999998,17.108264940000002,14.335816210000001]
[{"$f":"ROW()","v":19},null,null,null,null,null,"15:00:00",{"$f":"IF($E$14=0,AC19,AC48)","v":11.20126408},13.844512549999999,20.259076690000001,20.28476302,22.061342190000001,21.902056269999999,22.78343435,22.527493100000001,20.33713178,17.577231090000002,12.88213264,11.096704170000001,216.75714192999999,null,null,null,null,null,null,null,null,11.20126408,13.844512549999999,20.259076690000001,20.28476302,22.061342190000001,21.902056269999999,22.78343435,22.527493100000001,20.33713178,17.577231090000002,12.88213264,11.096704170000001]
[{"$f":"ROW()","v":20},null,null,null,null,null,"16:00:00",{"$f":"IF($E$14=0,AC20,AC49)","v":7.420049348},10.019359659999999,15.02709943,15.60870693,16.54881962,17.023376939999999,17.639849590000001,17.094411690000001,14.63838011,11.11027627,6.9037199019999997,6.0279579459999999,155.06200743599999,null,null,null,null,null,null,null,null,7.420049348,10.019359659999999,15.02709943,15.60870693,16.54881962,17.023376939999999,17.639849590000001,17.094411690000001,14.63838011,11.11027627,6.9037199019999997,6.0279579459999999]
[{"$f":"ROW()","v":21},null,null,null,null,null,"17:00:00",{"$f":"IF($E$14=0,AC21,AC50)","v":0.98134489700000005},4.7613187190000001,8.0395707689999991,9.0663308829999991,10.23184191,10.788607280000001,11.26445773,10.336559790000001,7.3154055400000004,2.8913880650000001,5.2956749999999997E-3,0,75.682121257999995,null,null,null,null,null,null,null,null,0.98134489700000005,4.7613187190000001,8.0395707689999991,9.0663308829999991,10.23184191,10.788607280000001,11.26445773,10.336559790000001,7.3154055400000004,2.8913880650000001,5.2956749999999997E-3,0]
[{"$f":"ROW()","v":22},null,null,null,null,null,"18:00:00",{"$f":"IF($E$14=0,AC22,AC51)","v":0},1.2364380000000001E-3,0.55318551500000002,2.7789385969999998,3.754354696,4.4689140979999999,4.6917662599999996,3.5690000249999998,0.63023348999999995,0,0,0,20.447629119000002,null,null,null,null,null,null,null,null,0,1.2364380000000001E-3,0.55318551500000002,2.7789385969999998,3.754354696,4.4689140979999999,4.6917662599999996,3.5690000249999998,0.63023348999999995,0,0,0]
[{"$f":"ROW()","v":23},null,null,null,null,null,"19:00:00",{"$f":"IF($E$14=0,AC23,AC52)","v":0},0,0,0,9.8746540000000001E-3,0.67816178299999996,0.60892221899999999,0,0,0,0,0,1.2969586559999999,null,null,null,null,null,null,null,null,0,0,0,0,9.8746540000000001E-3,0.67816178299999996,0.60892221899999999,0,0,0,0,0]
[{"$f":"ROW()","v":24},null,null,null,null,null,"20:00:00",{"$f":"IF($E$14=0,AC24,AC53)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":25},null,null,null,null,null,"21:00:00",{"$f":"IF($E$14=0,AC25,AC54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":26},null,null,null,null,null,"22:00:00",{"$f":"IF($E$14=0,AC26,AC55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":27},null,null,null,null,null,"23:00:00",{"$f":"IF($E$14=0,AC27,AC56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":28},null,null,null,null,null,"12:00:00",{"$f":"IF($E$14=0,AC28,AC57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":29},null,null,null,null,null,"Total kWh :",{"$f":"SUM(H5:H28)","v":87.573287427000011},117.98743182200002,183.33379839499997,197.88962281799999,221.72970490900002,219.040735248,221.07076307900002,217.03725983900006,197.93106296799999,173.20732130300001,124.583826351,95.077066525999996]
[{"$f":"ROW()","v":30}]
[{"$f":"ROW()","v":31},null,null,null,null,null,"Hour End","Jan ","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
[{"$f":"ROW()","v":32},null,null,"Generation Profile - Grossup",null,null,"01:00:00",{"$f":"H5/$E$8*$E$35","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H32:S32)","v":0}]
[{"$f":"ROW()","v":33},null,null,"Total Hourly  kWh",null,null,"02:00:00",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H33:S33)","v":0},null,null,null,null,null,null,null,null,"Yingli Sensitivity for 50 MW - sps_acquisitions_california_Fixed25_Yingli280W_SMA500_1MWac_1p15MWdc_12x24_0307201"]
[{"$f":"ROW()","v":34},null,null,null,null,null,"03:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":35},null,null,"MWac :",{"$f":"Scen!G45","v":20},null,"04:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":36},null,null,"Annual Hours :",8760,null,"05:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":37},null,null,"GCF :",{"$f":"E38/(E36*E35)","v":0.2347559224526255},null,"06:00:00",0,0,0,0.72235651999999995,15.715903280000001,20.79020062,13.76400424,0.94511149999999999,0,0,0,0,51.937576160000006,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":38},null,null,"Generation MWh :",{"$f":"SUM(H64:S64)","v":41129.237613699988},null,"07:00:00",0,0,14.315484060000001,65.717930080000002,102.29663029999999,101.38536911999999,88.084420160000008,72.136117380000002,53.40899778,20.497572220000002,0,0,517.8425211,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":39},null,null,null,null,null,"08:00:00",12.394047800000001,47.589596920000005,136.95161216,197.44177916000001,238.00433699999999,229.20972259999999,217.3758728,208.564964,195.59656858,163.54738834,82.201764879999999,23.198903519999998,1752.0765577599996,null,null,null,null,null,null,null,null,0,0,0,6.1276258E-2,0.85076919600000001,1.1080718890000001,0.74530454800000001,9.1425630999999993E-2,0,0,0,0]
[{"$f":"ROW()","v":40},null,null,null,null,null,"09:00:00",110.31691384,153.01148158000001,275.43527439999997,327.97509660000003,367.63963439999998,353.81873140000005,346.24569700000001,344.92364500000002,329.66705240000005,300.73699220000003,213.40769139999998,129.54260987999999,3252.7208201000003,null,null,null,null,null,null,null,null,0,0,0.70086274699999995,3.0095841750000001,4.631242748,4.5210160730000002,3.8946715670000001,3.2202208379999999,2.4198013660000002,0.99444039799999995,0,0]
[{"$f":"ROW()","v":41},null,null,null,null,null,"10:00:00",189.63714679999998,247.28417039999999,398.6224848,427.74150239999994,472.538363,452.59452000000005,450.32434039999998,453.78532519999999,440.87569840000003,414.06263860000001,307.36980440000002,216.09881940000002,4470.9348138000005,null,null,null,null,null,null,null,null,0.65700296499999999,2.3646537169999999,6.7032521129999996,9.7358177189999999,11.686285030000001,11.13869622,10.46565273,10.06352001,9.5291858769999997,8.0729153080000007,4.1200389289999997,1.213966646]
[{"$f":"ROW()","v":42},null,null,"Monthly","Monthly",null,"11:00:00",236.74158259999999,315.95491959999998,473.72339420000003,483.13515459999996,536.1074734,518.19347540000001,522.32088240000007,528.0355558,512.9138226,481.4108066,367.28626700000001,276.24313119999999,5252.0664654000002,null,null,null,null,null,null,null,null,5.6588364750000002,7.7838267749999996,13.90369231,16.45021289,18.237702349999999,17.414483740000001,16.95324231,16.93865521,16.298988009999999,15.073627610000001,10.85721526,6.6502190309999998]
[{"$f":"ROW()","v":43},null,null,"ToD","Gen/MW",null,"12:00:00",271.12657360000003,348.68473059999997,512.36558760000003,508.6349596,569.54482040000005,551.71607299999994,560.62356920000002,565.82447079999997,545.87291879999998,509.81952200000001,397.47808380000004,312.10330800000003,5653.794617399999,"DST",null,null,null,null,null,null,null,9.7318756270000009,12.54553419,19.854637369999999,21.02972475,22.941972060000001,21.80621717,21.5644466,21.775000129999999,21.291338799999998,20.34560093,15.477190999999999,11.06923649]
[{"$f":"ROW()","v":44},null,1,{"$f":"OFFSET($H$236,0,$C44-1)","v":1.008289761964352},{"$f":"OFFSET($H$74,0,$C44-1)","v":87.573287426999997},null,"13:00:00",279.12891500000001,347.79677720000001,503.41531500000002,508.53459340000001,563.755628,547.52472799999998,557.57933079999998,566.80621500000007,527.97615240000005,497.48736339999999,385.9446524,315.144992,5601.0946625999986,null,null,null,null,null,null,null,null,11.986812130000001,15.77891221,23.189113129999999,23.316939399999999,25.524080309999999,24.477105630000001,24.480030459999998,24.771409729999998,24.236612310000002,23.256245839999998,18.227247800000001,13.961092219999999]
[{"$f":"ROW()","v":45},null,2,{"$f":"OFFSET($H$236,0,$C45-1)","v":1.0080031008438441},{"$f":"OFFSET($H$74,0,$C45-1)","v":117.98743182199999},null,"14:00:00",260.06740239999999,326.89841280000002,474.26816760000003,483.1142954,516.86664700000006,508.35955740000003,525.32854159999999,529.17450000000008,493.88702999999998,445.00623419999999,342.16529880000002,286.71632420000003,5191.8524113999993,null,null,null,null,null,null,null,null,13.61959034,17.235730709999999,24.95101829,24.741481270000001,26.951463870000001,25.723338869999999,25.880621999999999,26.149328189999999,25.447120330000001,24.354073960000001,19.57979357,15.66865379]
[{"$f":"ROW()","v":46},null,3,0.95544294421415599,183.33379839500003,null,"15:00:00",224.0252816,276.89025099999998,405.18153380000001,405.6952604,441.22684380000004,438.0411254,455.66868699999998,450.54986200000002,406.74263559999997,351.54462180000002,257.64265280000001,221.93408340000002,4335.1428386000007,null,null,null,null,null,null,null,null,13.996930799999999,17.13977221,24.499990329999999,24.645453230000001,26.549764960000001,25.450188749999999,25.645305690000001,26.099916,24.591536649999998,23.770400939999998,19.018158029999999,15.80694974]
[{"$f":"ROW()","v":47},null,4,0.95272543392516928,197.88962281799999,null,"16:00:00",148.40098696000001,200.38719319999998,300.54198859999997,312.17413859999999,330.97639240000001,340.46753879999994,352.7969918,341.88823380000002,292.7676022,222.2055254,138.07439804000001,120.55915892,3101.24014872,null,null,null,null,null,null,null,null,13.08429864,16.188249679999998,23.02459275,23.181634039999999,24.48358258,23.822783309999998,24.328778369999998,24.555229499999999,23.21212177,21.497205810000001,16.990141990000001,14.45780643]
[{"$f":"ROW()","v":48},null,5,0.94990353574399766,221.72970490899996,null,"17:00:00",{"$f":"H21/$E$8*$E$35","v":19.626897939999999},95.22637438000001,160.79141537999999,181.32661765999998,204.6368382,215.77214560000002,225.28915460000002,206.73119580000002,146.30811080000001,57.827761300000006,0.10591349999999999,0,1513.6424251600001,null,null,null,null,null,null,null,null,11.39358846,13.867404049999999,19.960234199999999,19.784723419999999,21.244257399999999,20.85808956,21.469945209999999,21.294191080000001,19.477862980000001,17.29399372,12.986608670000001,11.320216869999999]
[{"$f":"ROW()","v":49},null,6,1.4367356757423377,219.040735248,null,"18:00:00",0,2.4728760000000002E-2,11.0637103,55.578771939999996,75.087093920000001,89.378281959999995,93.8353252,71.380000499999994,12.6046698,0,0,0,408.95258237999997,null,null,null,null,null,null,null,null,7.5728356559999996,10.15488042,15.049523110000001,15.493142260000001,16.220326790000001,16.530721209999999,16.987207340000001,16.523254210000001,14.28969539,11.00219749,6.9450975120000003,6.1384317580000003]
[{"$f":"ROW()","v":50},null,7,1.4442419833798261,221.07076307899993,null,"19:00:00",0,0,0,0,0.19749307999999999,13.56323566,12.17844438,0,0,0,0,0,25.93917312,null,null,null,null,null,null,null,null,1.013867522,4.7507019000000001,7.9266580900000001,8.8339855039999993,9.8460103849999996,10.324041230000001,10.755177339999999,9.8869556939999992,6.9668394810000001,2.7935560050000001,5.2087619999999996E-3,0]
[{"$f":"ROW()","v":51},null,8,1.4432746081382224,217.037259839,null,"20:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,0,1.158594E-3,0.56376409299999997,2.5679151309999999,3.3855695419999998,3.9636219060000002,4.1654319400000004,3.201266902,0.62701510000000005,5.17324E-4,0,0]
[{"$f":"ROW()","v":52},null,9,1.4286998609809258,197.93106296800002,null,"21:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0,0,0,1.0864409E-2,0.71663829599999995,0.64398635100000001,0,0,0,0,0]
[{"$f":"ROW()","v":53},null,10,1.0012685191006407,173.20732130300001,null,"22:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":54},null,11,1.0009674938822051,124.583826351,null,"23:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":55},null,12,1.0051045111242818,95.07706652600001,null,"12:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":56},null,null,null,null,null,"Total kWh :",{"$f":"SUM(H32:H55)","v":1751.4657485399998},{"$f":"SUM(I32:I55)","v":2359.7486364399997},3666.6759679000006,3957.79245636,4434.5940981799995,4380.8147049600002,4421.4152615799985,4340.7451967799998,3958.6212593600003,3464.1464260600005,2491.6765270199999,1901.5413305200002,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,{"$f":"H29","v":87.573287427000011},{"$f":"I29","v":117.98743182200002},183.33379839499997,197.88962281799999,221.72970490900002,219.040735248,221.07076307900002,217.03725983900006,197.93106296799999,173.20732130300001,124.583826351,95.077066525999996,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":58},null,null,null,"Data Format"]
[{"$f":"ROW()","v":59},null,null,"Case :",1,"Multiplier :","Daily",31,28,31,30,31,30,31,31,30,31,30,31]
[{"$f":"ROW()","v":60},null,null,"Case :",2,"Multiplier :","Monthly",1,1,1,1,1,1,1,1,1,1,1,1]
[{"$f":"ROW()","v":61},null,null,"Case :",3,"Multiplier :","Custom",{"$f":"H59/1000","v":3.1E-2},{"$f":"I59/1000","v":2.8000000000000001E-2},3.1E-2,0.03,3.1E-2,0.03,3.1E-2,3.1E-2,0.03,3.1E-2,0.03,3.1E-2]
[{"$f":"ROW()","v":62},null,null,"Active :",2,"Active :",{"$f":"CHOOSE($E62,G59,G60,G61)","v":"Monthly"},{"$f":"CHOOSE($E62,H59,H60,H61)","v":1},{"$f":"CHOOSE($E62,I59,I60,I61)","v":1},1,1,1,1,1,1,1,1,1,1]
[{"$f":"ROW()","v":63}]
[{"$f":"ROW()","v":64},null,null,null,null,null,"Total Monthly MWh :",{"$f":"H56*H62","v":1751.4657485399998},{"$f":"I56*I62","v":2359.7486364399997},3666.6759679000006,3957.79245636,4434.5940981799995,4380.8147049600002,4421.4152615799985,4340.7451967799998,3958.6212593600003,3464.1464260600005,2491.6765270199999,1901.5413305200002]
[{"$f":"ROW()","v":65},null,null,null,null,null,"Annual % :",{"$f":"H64/SUM($H64:$S64)","v":4.2584444793029509E-2},5.7373994106177564E-2,8.9150107822048352E-2,9.6228198867505263E-2,0.10782096521776649,0.1065133943426359,0.10750054020226338,0.10553916018453292,9.6248350055518628E-2,8.4225884724547062E-2,6.0581636606607855E-2,4.6233323077367335E-2]
[{"$f":"ROW()","v":66},null,null,null,"Active"]
[{"$f":"ROW()","v":67},null,null,"Case :",1,null,"Case :",1,2,3,4]
[{"$f":"ROW()","v":68},null,null,"Description :",{"$f":"OFFSET(H68,0,E$67-1)","v":"NextEra"},null,"Description :","NextEra",0.01,1.5E-3,"Case 4"]
[{"$f":"ROW()","v":69},null,null,"Generation MWh :",{"$f":"OFFSET(H69,0,E$67-1)","v":41129.237613699988},null,"Generation MWh :",{"$f":"E38","v":41129.237613699988},{"$f":"H69+(E36*E35)*I68","v":42881.237613699988},{"$f":"H69+(E36*E35)*J68","v":41392.037613699991},0]
[{"$f":"ROW()","v":70},null,null,"Check :",{"$f":"E69-E72","v":0}]
[{"$f":"ROW()","v":71}]
[{"$f":"ROW()","v":72},null,null,"Total MWh :",{"$f":"SUM(H72:S72)","v":41129.237613699988},null,"Total Gen MWh :",{"$f":"$E$69*H65","v":1751.4657485399998},{"$f":"$E$69*I65","v":2359.7486364399997},3666.6759679000006,3957.79245636,4434.5940981799995,4380.8147049600002,4421.4152615799985,4340.7451967799998,3958.6212593600003,3464.1464260600005,2491.6765270199999,1901.5413305200002]
[{"$f":"ROW()","v":73},null,null,"Annual GCF :",{"$f":"E72/(E36*E35)","v":0.2347559224526255},null,"Monthly GCF :",{"$f":"(H62*H56*12/($E$36*$E$35))","v":0.11996340743424655},{"$f":"(I62*I56*12/($E$36*$E$35))","v":0.16162661893424657},0.25114218958219181,0.27108167509315068,0.30373932179315066,0.30005580170958901,0.3028366617520547,0.29731131484794515,0.27113844242191787,0.23727030315479455,0.17066277582328768,0.13024255688493153]
[{"$f":"ROW()","v":74},null,null,null,null,null,"Total Gen / MW :",{"$f":"H72/$E$35","v":87.573287426999997},117.98743182199999,183.33379839500003,197.88962281799999,221.72970490899996,219.040735248,221.07076307899993,217.037259839,197.93106296800002,173.20732130300001,124.583826351,95.07706652600001]
[{"$f":"ROW()","v":75}]
[{"$f":"ROW()","v":76}]
[{"$f":"ROW()","v":77},null,"TOD Multipliers"]
[{"$f":"ROW()","v":78}]
[{"$f":"ROW()","v":79},null,null,"Days","Wt Factor","Notes","Hour End","Jan ","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
[{"$f":"ROW()","v":80},null,"Weekday",{"$f":"365-D106-D132","v":255},{"$f":"D80/365","v":0.69863013698630139},null,"01:00:00",0.78,0.78,0.63,0.63,0.63,0.72,0.72,0.72,0.72,0.78,0.78,0.78]
[{"$f":"ROW()","v":81},null,null,{"$f":"D80","v":255},0.69863013698630139,null,"02:00:00",0.78,0.78,0.63,0.63,0.63,0.72,0.72,0.72,0.72,0.78,0.78,0.78]
[{"$f":"ROW()","v":82},null,null,255,0.69863013698630139,null,"03:00:00",0.78,0.78,0.63,0.63,0.63,0.72,0.72,0.72,0.72,0.78,0.78,0.78]
[{"$f":"ROW()","v":83},null,null,255,0.69863013698630139,null,"04:00:00",0.78,0.78,0.63,0.63,0.63,0.72,0.72,0.72,0.72,0.78,0.78,0.78]
[{"$f":"ROW()","v":84},null,null,255,0.69863013698630139,null,"05:00:00",0.78,0.78,0.63,0.63,0.63,0.72,0.72,0.72,0.72,0.78,0.78,0.78]
[{"$f":"ROW()","v":85},null,null,255,0.69863013698630139,null,"06:00:00",0.78,0.78,0.63,0.63,0.63,0.72,0.72,0.72,0.72,0.78,0.78,0.78]
[{"$f":"ROW()","v":86},null,null,255,0.69863013698630139,null,"07:00:00",0.96,0.96,0.86,0.86,0.86,1.1399999999999999,1.1399999999999999,1.1399999999999999,1.1399999999999999,0.96,0.96,0.96]
[{"$f":"ROW()","v":87},null,null,255,0.69863013698630139,null,"08:00:00",0.96,0.96,0.86,0.86,0.86,1.1399999999999999,1.1399999999999999,1.1399999999999999,1.1399999999999999,0.96,0.96,0.96]
[{"$f":"ROW()","v":88},null,null,255,0.69863013698630139,null,"09:00:00",0.96,0.96,0.86,0.86,0.86,1.1399999999999999,1.1399999999999999,1.1399999999999999,1.1399999999999999,0.96,0.96,0.96]
[{"$f":"ROW()","v":89},null,null,255,0.69863013698630139,null,"10:00:00",0.96,0.96,0.86,0.86,0.86,1.1399999999999999,1.1399999999999999,1.1399999999999999,1.1399999999999999,0.96,0.96,0.96]
[{"$f":"ROW()","v":90},null,null,255,0.69863013698630139,null,"11:00:00",0.96,0.96,0.86,0.86,0.86,1.1399999999999999,1.1399999999999999,1.1399999999999999,1.1399999999999999,0.96,0.96,0.96]
[{"$f":"ROW()","v":91},null,null,255,0.69863013698630139,null,"12:00:00",0.96,0.96,0.86,0.86,0.86,1.1399999999999999,1.1399999999999999,1.1399999999999999,1.1399999999999999,0.96,0.96,0.96]
[{"$f":"ROW()","v":92},null,null,255,0.69863013698630139,null,"13:00:00",1.0900000000000001,1.0900000000000001,1.1299999999999999,1.1299999999999999,1.1299999999999999,2.0099999999999998,2.0099999999999998,2.0099999999999998,2.0099999999999998,1.0900000000000001,1.0900000000000001,1.0900000000000001]
[{"$f":"ROW()","v":93},null,null,255,0.69863013698630139,null,"14:00:00",1.0900000000000001,1.0900000000000001,1.1299999999999999,1.1299999999999999,1.1299999999999999,2.0099999999999998,2.0099999999999998,2.0099999999999998,2.0099999999999998,1.0900000000000001,1.0900000000000001,1.0900000000000001]
[{"$f":"ROW()","v":94},null,null,255,0.69863013698630139,null,"15:00:00",1.0900000000000001,1.0900000000000001,1.1299999999999999,1.1299999999999999,1.1299999999999999,2.0099999999999998,2.0099999999999998,2.0099999999999998,2.0099999999999998,1.0900000000000001,1.0900000000000001,1.0900000000000001]
[{"$f":"ROW()","v":95},null,null,255,0.69863013698630139,null,"16:00:00",1.0900000000000001,1.0900000000000001,1.1299999999999999,1.1299999999999999,1.1299999999999999,2.0099999999999998,2.0099999999999998,2.0099999999999998,2.0099999999999998,1.0900000000000001,1.0900000000000001,1.0900000000000001]
[{"$f":"ROW()","v":96},null,null,255,0.69863013698630139,null,"17:00:00",1.0900000000000001,1.0900000000000001,1.1299999999999999,1.1299999999999999,1.1299999999999999,2.0099999999999998,2.0099999999999998,2.0099999999999998,2.0099999999999998,1.0900000000000001,1.0900000000000001,1.0900000000000001]
[{"$f":"ROW()","v":97},null,null,255,0.69863013698630139,null,"18:00:00",1.0900000000000001,1.0900000000000001,1.1299999999999999,1.1299999999999999,1.1299999999999999,2.0099999999999998,2.0099999999999998,2.0099999999999998,2.0099999999999998,1.0900000000000001,1.0900000000000001,1.0900000000000001]
[{"$f":"ROW()","v":98},null,null,255,0.69863013698630139,null,"19:00:00",1.0900000000000001,1.0900000000000001,1.1299999999999999,1.1299999999999999,1.1299999999999999,2.0099999999999998,2.0099999999999998,2.0099999999999998,2.0099999999999998,1.0900000000000001,1.0900000000000001,1.0900000000000001]
[{"$f":"ROW()","v":99},null,null,255,0.69863013698630139,null,"20:00:00",1.0900000000000001,1.0900000000000001,1.1299999999999999,1.1299999999999999,1.1299999999999999,2.0099999999999998,2.0099999999999998,2.0099999999999998,2.0099999999999998,1.0900000000000001,1.0900000000000001,1.0900000000000001]
[{"$f":"ROW()","v":100},null,null,255,0.69863013698630139,null,"21:00:00",0.96,0.96,0.86,0.86,0.86,1.1399999999999999,1.1399999999999999,1.1399999999999999,1.1399999999999999,0.96,0.96,0.96]
[{"$f":"ROW()","v":101},null,null,255,0.69863013698630139,null,"22:00:00",0.96,0.96,0.86,0.86,0.86,1.1399999999999999,1.1399999999999999,1.1399999999999999,1.1399999999999999,0.96,0.96,0.96]
[{"$f":"ROW()","v":102},null,null,255,0.69863013698630139,null,"23:00:00",0.78,0.78,0.63,0.63,0.63,0.72,0.72,0.72,0.72,0.78,0.78,0.78]
[{"$f":"ROW()","v":103},null,null,255,0.69863013698630139,null,"12:00:00",0.78,0.78,0.63,0.63,0.63,0.72,0.72,0.72,0.72,0.78,0.78,0.78]
[{"$f":"ROW()","v":104}]
[{"$f":"ROW()","v":105},null,null,"Days","Wt Factor","Notes","Hour End","Jan ","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
[{"$f":"ROW()","v":106},null,"Weekend",104,{"$f":"D106/365","v":0.28493150684931506},null,"01:00:00",0.78,0.78,0.63,0.63,0.63,0.72,0.72,0.72,0.72,0.78,0.78,0.78]
[{"$f":"ROW()","v":107},null,null,{"$f":"D106","v":104},0.28493150684931506,null,"02:00:00",0.78,0.78,0.63,0.63,0.63,0.72,0.72,0.72,0.72,0.78,0.78,0.78]
[{"$f":"ROW()","v":108},null,null,104,0.28493150684931506,null,"03:00:00",0.78,0.78,0.63,0.63,0.63,0.72,0.72,0.72,0.72,0.78,0.78,0.78]
[{"$f":"ROW()","v":109},null,null,104,0.28493150684931506,null,"04:00:00",0.78,0.78,0.63,0.63,0.63,0.72,0.72,0.72,0.72,0.78,0.78,0.78]
[{"$f":"ROW()","v":110},null,null,104,0.28493150684931506,null,"05:00:00",0.78,0.78,0.63,0.63,0.63,0.72,0.72,0.72,0.72,0.78,0.78,0.78]
[{"$f":"ROW()","v":111},null,null,104,0.28493150684931506,null,"06:00:00",0.78,0.78,0.63,0.63,0.63,0.72,0.72,0.72,0.72,0.78,0.78,0.78]
[{"$f":"ROW()","v":112},null,null,104,0.28493150684931506,null,"07:00:00",0.96,0.96,0.86,0.86,0.86,1.1399999999999999,1.1399999999999999,1.1399999999999999,1.1399999999999999,0.96,0.96,0.96]
[{"$f":"ROW()","v":113},null,null,104,0.28493150684931506,null,"08:00:00",0.96,0.96,0.86,0.86,0.86,1.1399999999999999,1.1399999999999999,1.1399999999999999,1.1399999999999999,0.96,0.96,0.96]
[{"$f":"ROW()","v":114},null,null,104,0.28493150684931506,null,"09:00:00",0.96,0.96,0.86,0.86,0.86,1.1399999999999999,1.1399999999999999,1.1399999999999999,1.1399999999999999,0.96,0.96,0.96]
[{"$f":"ROW()","v":115},null,null,104,0.28493150684931506,null,"10:00:00",0.96,0.96,0.86,0.86,0.86,1.1399999999999999,1.1399999999999999,1.1399999999999999,1.1399999999999999,0.96,0.96,0.96]
[{"$f":"ROW()","v":116},null,null,104,0.28493150684931506,null,"11:00:00",0.96,0.96,0.86,0.86,0.86,1.1399999999999999,1.1399999999999999,1.1399999999999999,1.1399999999999999,0.96,0.96,0.96]
[{"$f":"ROW()","v":117},null,null,104,0.28493150684931506,null,"12:00:00",0.96,0.96,0.86,0.86,0.86,1.1399999999999999,1.1399999999999999,1.1399999999999999,1.1399999999999999,0.96,0.96,0.96]
[{"$f":"ROW()","v":118},null,null,104,0.28493150684931506,null,"13:00:00",0.96,0.96,0.86,0.86,0.86,1.1399999999999999,1.1399999999999999,1.1399999999999999,1.1399999999999999,0.96,0.96,0.96]
[{"$f":"ROW()","v":119},null,null,104,0.28493150684931506,null,"14:00:00",0.96,0.96,0.86,0.86,0.86,1.1399999999999999,1.1399999999999999,1.1399999999999999,1.1399999999999999,0.96,0.96,0.96]
[{"$f":"ROW()","v":120},null,null,104,0.28493150684931506,null,"15:00:00",0.96,0.96,0.86,0.86,0.86,1.1399999999999999,1.1399999999999999,1.1399999999999999,1.1399999999999999,0.96,0.96,0.96]
[{"$f":"ROW()","v":121},null,null,104,0.28493150684931506,null,"16:00:00",0.96,0.96,0.86,0.86,0.86,1.1399999999999999,1.1399999999999999,1.1399999999999999,1.1399999999999999,0.96,0.96,0.96]
[{"$f":"ROW()","v":122},null,null,104,0.28493150684931506,null,"17:00:00",0.96,0.96,0.86,0.86,0.86,1.1399999999999999,1.1399999999999999,1.1399999999999999,1.1399999999999999,0.96,0.96,0.96]
[{"$f":"ROW()","v":123},null,null,104,0.28493150684931506,null,"18:00:00",0.96,0.96,0.86,0.86,0.86,1.1399999999999999,1.1399999999999999,1.1399999999999999,1.1399999999999999,0.96,0.96,0.96]
[{"$f":"ROW()","v":124},null,null,104,0.28493150684931506,null,"19:00:00",0.96,0.96,0.86,0.86,0.86,1.1399999999999999,1.1399999999999999,1.1399999999999999,1.1399999999999999,0.96,0.96,0.96]
[{"$f":"ROW()","v":125},null,null,104,0.28493150684931506,null,"20:00:00",0.96,0.96,0.86,0.86,0.86,1.1399999999999999,1.1399999999999999,1.1399999999999999,1.1399999999999999,0.96,0.96,0.96]
[{"$f":"ROW()","v":126},null,null,104,0.28493150684931506,null,"21:00:00",0.96,0.96,0.86,0.86,0.86,1.1399999999999999,1.1399999999999999,1.1399999999999999,1.1399999999999999,0.96,0.96,0.96]
[{"$f":"ROW()","v":127},null,null,104,0.28493150684931506,null,"22:00:00",0.96,0.96,0.86,0.86,0.86,1.1399999999999999,1.1399999999999999,1.1399999999999999,1.1399999999999999,0.96,0.96,0.96]
[{"$f":"ROW()","v":128},null,null,104,0.28493150684931506,null,"23:00:00",0.78,0.78,0.63,0.63,0.63,0.72,0.72,0.72,0.72,0.78,0.78,0.78]
[{"$f":"ROW()","v":129},null,null,104,0.28493150684931506,null,"12:00:00",0.78,0.78,0.63,0.63,0.63,0.72,0.72,0.72,0.72,0.78,0.78,0.78]
[{"$f":"ROW()","v":130}]
[{"$f":"ROW()","v":131},null,null,"Days","Wt Factor","Notes","Hour End","Jan ","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
[{"$f":"ROW()","v":132},null,"Holiday",6,{"$f":"D132/365","v":1.643835616438356E-2},null,"01:00:00",0.78,0.78,0.63,0.63,0.63,0.72,0.72,0.72,0.72,0.78,0.78,0.78]
[{"$f":"ROW()","v":133},null,null,{"$f":"D132","v":6},1.643835616438356E-2,null,"02:00:00",0.78,0.78,0.63,0.63,0.63,0.72,0.72,0.72,0.72,0.78,0.78,0.78]
[{"$f":"ROW()","v":134},null,null,6,1.643835616438356E-2,null,"03:00:00",0.78,0.78,0.63,0.63,0.63,0.72,0.72,0.72,0.72,0.78,0.78,0.78]
[{"$f":"ROW()","v":135},null,null,6,1.643835616438356E-2,null,"04:00:00",0.78,0.78,0.63,0.63,0.63,0.72,0.72,0.72,0.72,0.78,0.78,0.78]
[{"$f":"ROW()","v":136},null,null,6,1.643835616438356E-2,null,"05:00:00",0.78,0.78,0.63,0.63,0.63,0.72,0.72,0.72,0.72,0.78,0.78,0.78]
[{"$f":"ROW()","v":137},null,null,6,1.643835616438356E-2,null,"06:00:00",0.78,0.78,0.63,0.63,0.63,0.72,0.72,0.72,0.72,0.78,0.78,0.78]
[{"$f":"ROW()","v":138},null,null,6,1.643835616438356E-2,null,"07:00:00",0.96,0.96,0.86,0.86,0.86,1.1399999999999999,1.1399999999999999,1.1399999999999999,1.1399999999999999,0.96,0.96,0.96]
[{"$f":"ROW()","v":139},null,null,6,1.643835616438356E-2,null,"08:00:00",0.96,0.96,0.86,0.86,0.86,1.1399999999999999,1.1399999999999999,1.1399999999999999,1.1399999999999999,0.96,0.96,0.96]
[{"$f":"ROW()","v":140},null,null,6,1.643835616438356E-2,null,"09:00:00",0.96,0.96,0.86,0.86,0.86,1.1399999999999999,1.1399999999999999,1.1399999999999999,1.1399999999999999,0.96,0.96,0.96]
[{"$f":"ROW()","v":141},null,null,6,1.643835616438356E-2,null,"10:00:00",0.96,0.96,0.86,0.86,0.86,1.1399999999999999,1.1399999999999999,1.1399999999999999,1.1399999999999999,0.96,0.96,0.96]
[{"$f":"ROW()","v":142},null,null,6,1.643835616438356E-2,null,"11:00:00",0.96,0.96,0.86,0.86,0.86,1.1399999999999999,1.1399999999999999,1.1399999999999999,1.1399999999999999,0.96,0.96,0.96]
[{"$f":"ROW()","v":143},null,null,6,1.643835616438356E-2,null,"12:00:00",0.96,0.96,0.86,0.86,0.86,1.1399999999999999,1.1399999999999999,1.1399999999999999,1.1399999999999999,0.96,0.96,0.96]
[{"$f":"ROW()","v":144},null,null,6,1.643835616438356E-2,null,"13:00:00",0.96,0.96,0.86,0.86,0.86,1.1399999999999999,1.1399999999999999,1.1399999999999999,1.1399999999999999,0.96,0.96,0.96]
[{"$f":"ROW()","v":145},null,null,6,1.643835616438356E-2,null,"14:00:00",0.96,0.96,0.86,0.86,0.86,1.1399999999999999,1.1399999999999999,1.1399999999999999,1.1399999999999999,0.96,0.96,0.96]
[{"$f":"ROW()","v":146},null,null,6,1.643835616438356E-2,null,"15:00:00",0.96,0.96,0.86,0.86,0.86,1.1399999999999999,1.1399999999999999,1.1399999999999999,1.1399999999999999,0.96,0.96,0.96]
[{"$f":"ROW()","v":147},null,null,6,1.643835616438356E-2,null,"16:00:00",0.96,0.96,0.86,0.86,0.86,1.1399999999999999,1.1399999999999999,1.1399999999999999,1.1399999999999999,0.96,0.96,0.96]
[{"$f":"ROW()","v":148},null,null,6,1.643835616438356E-2,null,"17:00:00",0.96,0.96,0.86,0.86,0.86,1.1399999999999999,1.1399999999999999,1.1399999999999999,1.1399999999999999,0.96,0.96,0.96]
[{"$f":"ROW()","v":149},null,null,6,1.643835616438356E-2,null,"18:00:00",0.96,0.96,0.86,0.86,0.86,1.1399999999999999,1.1399999999999999,1.1399999999999999,1.1399999999999999,0.96,0.96,0.96]
[{"$f":"ROW()","v":150},null,null,6,1.643835616438356E-2,null,"19:00:00",0.96,0.96,0.86,0.86,0.86,1.1399999999999999,1.1399999999999999,1.1399999999999999,1.1399999999999999,0.96,0.96,0.96]
[{"$f":"ROW()","v":151},null,null,6,1.643835616438356E-2,null,"20:00:00",0.96,0.96,0.86,0.86,0.86,1.1399999999999999,1.1399999999999999,1.1399999999999999,1.1399999999999999,0.96,0.96,0.96]
[{"$f":"ROW()","v":152},null,null,6,1.643835616438356E-2,null,"21:00:00",0.96,0.96,0.86,0.86,0.86,1.1399999999999999,1.1399999999999999,1.1399999999999999,1.1399999999999999,0.96,0.96,0.96]
[{"$f":"ROW()","v":153},null,null,6,1.643835616438356E-2,null,"22:00:00",0.96,0.96,0.86,0.86,0.86,1.1399999999999999,1.1399999999999999,1.1399999999999999,1.1399999999999999,0.96,0.96,0.96]
[{"$f":"ROW()","v":154},null,null,6,1.643835616438356E-2,null,"23:00:00",0.78,0.78,0.63,0.63,0.63,0.72,0.72,0.72,0.72,0.78,0.78,0.78]
[{"$f":"ROW()","v":155},null,null,6,1.643835616438356E-2,null,"12:00:00",0.78,0.78,0.63,0.63,0.63,0.72,0.72,0.72,0.72,0.78,0.78,0.78]
[{"$f":"ROW()","v":156}]
[{"$f":"ROW()","v":157},null,null,"Days","Wt Factor","Notes","Hour","Jan ","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
[{"$f":"ROW()","v":158},null,"Wt Avg",{"$f":"D80+D106+D132","v":365},{"$f":"D158/365","v":1},{"$f":"F80","v":0},"01:00:00",{"$f":"$E80*H80 + $E106*H106 + $E132*H132","v":0.78},0.78,0.63000000000000012,0.63000000000000012,0.63000000000000012,0.72,0.72,0.72,0.72,0.78,0.78,0.78]
[{"$f":"ROW()","v":159},null,null,365,1,0,"02:00:00",0.78,0.78,0.63000000000000012,0.63000000000000012,0.63000000000000012,0.72,0.72,0.72,0.72,0.78,0.78,0.78]
[{"$f":"ROW()","v":160},null,null,365,1,0,"03:00:00",0.78,0.78,0.63000000000000012,0.63000000000000012,0.63000000000000012,0.72,0.72,0.72,0.72,0.78,0.78,0.78]
[{"$f":"ROW()","v":161},null,null,365,1,0,"04:00:00",0.78,0.78,0.63000000000000012,0.63000000000000012,0.63000000000000012,0.72,0.72,0.72,0.72,0.78,0.78,0.78]
[{"$f":"ROW()","v":162},null,null,365,1,0,"05:00:00",0.78,0.78,0.63000000000000012,0.63000000000000012,0.63000000000000012,0.72,0.72,0.72,0.72,0.78,0.78,0.78]
[{"$f":"ROW()","v":163},null,null,365,1,0,"06:00:00",0.78,0.78,0.63000000000000012,0.63000000000000012,0.63000000000000012,0.72,0.72,0.72,0.72,0.78,0.78,0.78]
[{"$f":"ROW()","v":164},null,null,365,1,0,"07:00:00",0.96,0.96,0.85999999999999988,0.85999999999999988,0.85999999999999988,1.1399999999999999,1.1399999999999999,1.1399999999999999,1.1399999999999999,0.96,0.96,0.96]
[{"$f":"ROW()","v":165},null,null,365,1,0,"08:00:00",0.96,0.96,0.85999999999999988,0.85999999999999988,0.85999999999999988,1.1399999999999999,1.1399999999999999,1.1399999999999999,1.1399999999999999,0.96,0.96,0.96]
[{"$f":"ROW()","v":166},null,null,365,1,0,"09:00:00",0.96,0.96,0.85999999999999988,0.85999999999999988,0.85999999999999988,1.1399999999999999,1.1399999999999999,1.1399999999999999,1.1399999999999999,0.96,0.96,0.96]
[{"$f":"ROW()","v":167},null,null,365,1,0,"10:00:00",0.96,0.96,0.85999999999999988,0.85999999999999988,0.85999999999999988,1.1399999999999999,1.1399999999999999,1.1399999999999999,1.1399999999999999,0.96,0.96,0.96]
[{"$f":"ROW()","v":168},null,null,365,1,0,"11:00:00",0.96,0.96,0.85999999999999988,0.85999999999999988,0.85999999999999988,1.1399999999999999,1.1399999999999999,1.1399999999999999,1.1399999999999999,0.96,0.96,0.96]
[{"$f":"ROW()","v":169},null,null,365,1,0,"12:00:00",0.96,0.96,0.85999999999999988,0.85999999999999988,0.85999999999999988,1.1399999999999999,1.1399999999999999,1.1399999999999999,1.1399999999999999,0.96,0.96,0.96]
[{"$f":"ROW()","v":170},null,null,365,1,0,"13:00:00",1.0508219178082192,1.0508219178082192,1.0486301369863014,1.0486301369863014,1.0486301369863014,1.7478082191780817,1.7478082191780817,1.7478082191780817,1.7478082191780817,1.0508219178082192,1.0508219178082192,1.0508219178082192]
[{"$f":"ROW()","v":171},null,null,365,1,0,"14:00:00",1.0508219178082192,1.0508219178082192,1.0486301369863014,1.0486301369863014,1.0486301369863014,1.7478082191780817,1.7478082191780817,1.7478082191780817,1.7478082191780817,1.0508219178082192,1.0508219178082192,1.0508219178082192]
[{"$f":"ROW()","v":172},null,null,365,1,0,"15:00:00",1.0508219178082192,1.0508219178082192,1.0486301369863014,1.0486301369863014,1.0486301369863014,1.7478082191780817,1.7478082191780817,1.7478082191780817,1.7478082191780817,1.0508219178082192,1.0508219178082192,1.0508219178082192]
[{"$f":"ROW()","v":173},null,null,365,1,0,"16:00:00",1.0508219178082192,1.0508219178082192,1.0486301369863014,1.0486301369863014,1.0486301369863014,1.7478082191780817,1.7478082191780817,1.7478082191780817,1.7478082191780817,1.0508219178082192,1.0508219178082192,1.0508219178082192]
[{"$f":"ROW()","v":174},null,null,365,1,0,"17:00:00",{"$f":"$E96*H96 + $E122*H122 + $E148*H148","v":1.0508219178082192},1.0508219178082192,1.0486301369863014,1.0486301369863014,1.0486301369863014,1.7478082191780817,1.7478082191780817,1.7478082191780817,1.7478082191780817,1.0508219178082192,1.0508219178082192,1.0508219178082192]
[{"$f":"ROW()","v":175},null,null,365,1,0,"18:00:00",1.0508219178082192,1.0508219178082192,1.0486301369863014,1.0486301369863014,1.0486301369863014,1.7478082191780817,1.7478082191780817,1.7478082191780817,1.7478082191780817,1.0508219178082192,1.0508219178082192,1.0508219178082192]
[{"$f":"ROW()","v":176},null,null,365,1,0,"19:00:00",1.0508219178082192,1.0508219178082192,1.0486301369863014,1.0486301369863014,1.0486301369863014,1.7478082191780817,1.7478082191780817,1.7478082191780817,1.7478082191780817,1.0508219178082192,1.0508219178082192,1.0508219178082192]
[{"$f":"ROW()","v":177},null,null,365,1,0,"20:00:00",1.0508219178082192,1.0508219178082192,1.0486301369863014,1.0486301369863014,1.0486301369863014,1.7478082191780817,1.7478082191780817,1.7478082191780817,1.7478082191780817,1.0508219178082192,1.0508219178082192,1.0508219178082192]
[{"$f":"ROW()","v":178},null,null,365,1,0,"21:00:00",0.96,0.96,0.85999999999999988,0.85999999999999988,0.85999999999999988,1.1399999999999999,1.1399999999999999,1.1399999999999999,1.1399999999999999,0.96,0.96,0.96]
[{"$f":"ROW()","v":179},null,null,365,1,0,"22:00:00",0.96,0.96,0.85999999999999988,0.85999999999999988,0.85999999999999988,1.1399999999999999,1.1399999999999999,1.1399999999999999,1.1399999999999999,0.96,0.96,0.96]
[{"$f":"ROW()","v":180},null,null,365,1,0,"23:00:00",0.78,0.78,0.63000000000000012,0.63000000000000012,0.63000000000000012,0.72,0.72,0.72,0.72,0.78,0.78,0.78]
[{"$f":"ROW()","v":181},null,null,365,1,0,"12:00:00",0.78,0.78,0.63000000000000012,0.63000000000000012,0.63000000000000012,0.72,0.72,0.72,0.72,0.78,0.78,0.78]
[{"$f":"ROW()","v":182}]
[{"$f":"ROW()","v":183},null,null,null,null,"Notes","Hour","Jan ","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
[{"$f":"ROW()","v":184},null,"Generation Weighting",null,null,{"$f":"F80","v":0},"01:00:00",{"$f":"H5/H$29","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":185},null,null,null,null,0,"02:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":186},null,null,null,null,0,"03:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":187},null,null,null,null,0,"04:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":188},null,null,null,null,0,"05:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":189},null,null,null,null,0,"06:00:00",0,0,0,1.8251500753638675E-4,3.5439327550744627E-3,4.7457384117299316E-3,3.1130313317553914E-3,2.1773024150348449E-4,0,0,0,0]
[{"$f":"ROW()","v":190},null,null,null,null,0,"07:00:00",0,0,3.9042130216373743E-3,1.6604693349797601E-2,2.3067867776666078E-2,2.3143039810656796E-2,1.9922222851450261E-2,1.6618371756423559E-2,1.3491818055015136E-2,5.9170628775392815E-3,0,0]
[{"$f":"ROW()","v":191},null,null,null,null,0,"08:00:00",7.076386055697363E-3,2.0167231452158117E-2,3.7350344933380013E-2,4.9886845087776063E-2,5.3669925979849931E-2,5.2321254843416813E-2,4.9164319553716918E-2,4.8048193235280229E-2,4.9410275892779548E-2,4.721145362380455E-2,3.2990544313676151E-2,1.2200052214303422E-2]
[{"$f":"ROW()","v":192},null,null,null,null,0,"09:00:00",6.2985481692667294E-2,6.4842279900980682E-2,7.511852064684868E-2,8.2868189834704023E-2,8.2902657212952771E-2,8.076550943809678E-2,7.8311055740163282E-2,7.9461850296089043E-2,8.3278250380865712E-2,8.6814168690336743E-2,8.5648232860800644E-2,6.8125056132529588E-2]
[{"$f":"ROW()","v":193},null,null,null,null,0,"10:00:00",0.10827339727201581,0.10479258959253455,0.10871494735006579,0.10807577888846547,0.10655729758760431,0.10331286541007274,0.1018507228472984,0.10454088056968226,0.11137102276646629,0.11952804173781433,0.12335863065163147,0.1136440296782322]
[{"$f":"ROW()","v":194},null,null,null,null,0,"11:00:00",0.13516769185885866,0.1338934642109427,0.12919696159334029,0.12207187717072503,0.12089211809036224,0.11828701059035809,0.11813431932954151,0.12164629156111281,0.12956880413533778,0.13896953170872164,0.14740527633386977,0.1452732721431082]
[{"$f":"ROW()","v":195},null,null,null,null,0,"12:00:00",0.15479981485564745,0.14776350549185527,0.13973571487786665,0.12851481355032798,0.12843223253143882,0.12593914834501943,0.12679731172766165,0.13035192003892168,0.13789470702945011,0.14717031536679326,0.15952234549296679,0.16413175090685592,"DST"]
[{"$f":"ROW()","v":196},null,null,null,null,0,"13:00:00",0.1593687545603894,0.14738721397237395,0.13729473763352998,0.12848945441361057,0.12712677091041336,0.12498239822380236,0.12610879046921913,0.1305780895456525,0.13337374752677381,0.14361037387378131,0.15489356191093664,0.16573133959377034]
[{"$f":"ROW()","v":197},null,null,null,null,0,"14:00:00",0.14848557707553739,0.13853103154799168,0.12934553578008851,0.12206660675793052,0.11655331594206716,0.11604224137223391,0.11881456739991279,0.12190867604773158,0.12476238509360402,0.12846057281306511,0.13732332230509212,0.15078101096103649]
[{"$f":"ROW()","v":198},null,null,null,null,0,"15:00:00",0.12790731522254697,0.11733887530399269,0.11050377435780288,0.10250544081665157,9.9496556850847684E-2,9.9990790503886331E-2,0.10305946400455632,0.10379551011983414,0.10274856040806467,0.10148087827795278,0.10340132437180197,0.11671273184438721]
[{"$f":"ROW()","v":199},null,null,null,null,0,"16:00:00",8.472959695826493E-2,8.4918872334771703E-2,8.1965788968292222E-2,7.8875823338929701E-2,7.463510415436575E-2,7.771785882989285E-2,7.9792774694934995E-2,7.8762566863776154E-2,7.3956962037669771E-2,6.414438019374627E-2,5.5414254837137494E-2,6.3400756525776703E-2]
[{"$f":"ROW()","v":200},null,null,null,null,0,"17:00:00",{"$f":"H21/H$29","v":1.120598444837459E-2},4.035445678810174E-2,4.385209295494126E-2,4.581509001782446E-2,4.6145562292608674E-2,4.9253885437268267E-2,5.0954081729815297E-2,4.7625738537556833E-2,3.6959360649635377E-2,1.6693220836444634E-2,4.2506922086981581E-5,0]
[{"$f":"ROW()","v":201},null,null,null,null,0,"18:00:00",0,1.047940429676725E-5,3.01736788220653E-3,1.4042871765720643E-2,1.6932123269368996E-2,2.0402205520997054E-2,2.1222916113621905E-2,1.6444181186435508E-2,3.1841060243378342E-3,0,0,0]
[{"$f":"ROW()","v":202},null,null,null,null,0,"19:00:00",0,0,0,0,4.4534646379711065E-5,3.096053262568621E-3,2.7544222063520928E-3,0,0,0,0,0]
[{"$f":"ROW()","v":203},null,null,null,null,0,"20:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":204},null,null,null,null,0,"21:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":205},null,null,null,null,0,"22:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":206},null,null,null,null,0,"23:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":207},null,null,"Check",null,0,"12:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":208},null,null,{"$f":"SUM(H208:S208)","v":12},null,null,"Monthly Wt :",{"$f":"SUM(H184:H207)","v":0.99999999999999967},0.99999999999999978,1.0000000000000002,1.0000000000000002,0.99999999999999989,1,1,0.99999999999999978,1.0000000000000002,0.99999999999999989,1,1]
[{"$f":"ROW()","v":209},null,null,{"$f":"SUM(H209:S209)","v":1},null,null,"Annual Wt :",{"$f":"H$29/SUM($H$29:$S$29)","v":4.2584444793029509E-2},5.7373994106177564E-2,8.9150107822048311E-2,9.6228198867505235E-2,0.10782096521776649,0.10651339434263588,0.10750054020226339,0.10553916018453294,9.62483500555186E-2,8.4225884724547048E-2,6.0581636606607842E-2,4.6233323077367314E-2]
[{"$f":"ROW()","v":210}]
[{"$f":"ROW()","v":211},null,null,null,null,"Notes","Hour","Jan ","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
[{"$f":"ROW()","v":212},null,"Monthly Generation Weighted",null,null,{"$f":"F80","v":0},"01:00:00",{"$f":"H184*H158","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":213},null,"Average TOD Multiplier",null,null,0,"02:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":214},null,null,null,null,0,"03:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":215},null,null,null,null,0,"04:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":216},null,null,null,null,0,"05:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":217},null,null,null,null,0,"06:00:00",0,0,0,1.1498445474792368E-4,2.232677635696912E-3,3.4169316564455505E-3,2.2413825588638819E-3,1.5676577388250884E-4,0,0,0,0]
[{"$f":"ROW()","v":218},null,null,null,null,0,"07:00:00",0,0,3.3576231986081413E-3,1.4280036280825935E-2,1.9838366287932823E-2,2.6383065384148745E-2,2.2711334050653294E-2,1.8944943802322856E-2,1.5380672582717253E-2,5.6803803624377097E-3,0,0]
[{"$f":"ROW()","v":219},null,null,null,null,0,"08:00:00",6.7933306134694681E-3,1.9360542194071791E-2,3.2121296642706805E-2,4.2902686775487406E-2,4.6156136342670934E-2,5.9646230521495161E-2,5.604732429123728E-2,5.4774940288219456E-2,5.6327714517768683E-2,4.5322995478852365E-2,3.1670922541129104E-2,1.1712050125731285E-2]
[{"$f":"ROW()","v":220},null,null,null,null,0,"09:00:00",6.0466062424960602E-2,6.2248588704941453E-2,6.4601927756289854E-2,7.1266643257845444E-2,7.1296285203139367E-2,9.2072680759430328E-2,8.9274603543786135E-2,9.0586509337541504E-2,9.4937205434186905E-2,8.3341601942723276E-2,8.2222303546368614E-2,6.5400053887228402E-2]
[{"$f":"ROW()","v":221},null,null,null,null,0,"10:00:00",0.10394246138113516,0.10060088600883317,9.3494854721056564E-2,9.2945169844080286E-2,9.1639275925339686E-2,0.11777666656748292,0.11610982404592017,0.11917660384943776,0.12696296595377157,0.11474692006830174,0.11842428542556621,0.10909826849110291]
[{"$f":"ROW()","v":222},null,null,null,null,0,"11:00:00",0.1297609841845043,0.12853772564250499,0.11110938697027263,0.10498181436682351,0.10396722155771151,0.13484719207300822,0.1346731240356773,0.13867677237966861,0.14770843671428505,0.13341075044037276,0.14150906528051496,0.13946234125738385]
[{"$f":"ROW()","v":223},null,null,null,null,0,"12:00:00",0.14860782226142155,0.14185296527218105,0.1201727147949653,0.11052273965328205,0.11045171997703737,0.14357062911332213,0.14454893536953425,0.14860118884437071,0.15719996601357311,0.14128350275212151,0.15314145167324811,0.15756648087058167,"DST"]
[{"$f":"ROW()","v":224},null,null,null,null,0,"13:00:00",0.16746818030585578,0.15487771484686036,0.14397139953214685,0.13473791418303957,0.1333089631944129,0.21844526286814986,0.22041398049270775,0.22822545815246298,0.2331117321498776,0.15090892849120224,0.16276554978339658,0.174154124112851]
[{"$f":"ROW()","v":225},null,null,null,null,0,"14:00:00",0.15603189886937635,0.14557144424721152,0.13563562690364075,0.12800272256602166,0.12222131966253755,0.20281958324223728,0.20766507745965573,0.21307298598534338,0.21806072211086208,0.13498918548616745,0.1443023569044331,0.1584439911071385]
[{"$f":"ROW()","v":226},null,null,null,null,0,"15:00:00",0.13440781028385723,0.12330226198040109,0.11587758804232617,0.10749029444540655,0.10433508804016974,0.1747647254848062,0.18012817825125119,0.18141464570122787,0.17958477838993106,0.10663833113290079,0.1086563779802867,0.12264429670935539]
[{"$f":"ROW()","v":227},null,null,null,null,0,"16:00:00",8.9035717570801406E-2,8.9234612284936135E-2,8.5951796514010539E-2,8.2711565432809164E-2,7.8264619493379428E-2,0.13583591243980858,0.13946246744283225,0.13766186172807118,0.12926258611488059,6.7404320611812008E-2,5.823051354187421E-2,6.6622904562908647E-2]
[{"$f":"ROW()","v":228},null,null,null,null,0,"17:00:00",{"$f":"H200*H174","v":1.1775494068970065E-2},4.2405347674181984E-2,4.5984626242476075E-2,4.804308412143099E-2,4.8389627308208137E-2,8.6086345793713104E-2,8.9057962848042904E-2,8.3240657260368139E-2,6.4597874318999673E-2,1.7541602333748876E-2,4.4667205387566537E-5,0]
[{"$f":"ROW()","v":229},null,null,null,null,0,"18:00:00",0,1.1011987720616655E-5,3.1641028956562998E-3,1.4725778543368703E-2,1.7755534743427351E-2,3.5659142498959087E-2,3.7093587218315315E-2,2.8741275035305561E-2,5.565206680072112E-3,0,0,0]
[{"$f":"ROW()","v":230},null,null,null,null,0,"19:00:00",0,0,0,0,4.6700372333792904E-5,5.4113073393305513E-3,4.8142017713488144E-3,0,0,0,0,0]
[{"$f":"ROW()","v":231},null,null,null,null,0,"20:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":232},null,null,null,null,0,"21:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":233},null,null,null,null,0,"22:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":234},null,null,null,null,0,"23:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":235},null,null,"Average",null,0,"12:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":236},null,null,"Annual TOD",null,null,"Monthly TOD :",{"$f":"SUM(H212:H235)","v":1.008289761964352},1.0080031008438441,0.95544294421415599,0.95272543392516928,0.94990353574399766,1.4367356757423377,1.4442419833798261,1.4432746081382224,1.4286998609809258,1.0012685191006407,1.0009674938822051,1.0051045111242818]
[{"$f":"ROW()","v":237},null,null,{"$f":"SUM(H237:S237)","v":1.1696097125965905},null,null,"Annual Contrib TOD :",{"$f":"H236*H209","v":4.2937459703747814E-2},5.783316396682342E-2,8.51778414945073E-2,9.167905252188141E-2,0.10241951608768698,0.15303159359647706,0.15525679339611961,0.15232199005856886,0.1375100043439629,8.4332726868088501E-2,6.0640248969398708E-2,4.6469321589328247E-2]
[{"$f":"ROW()","v":238}]
[{"$f":"ROW()","v":239}]
[{"$f":"ROW()","v":240},null,"Heat Maps"]
[{"$f":"ROW()","v":241}]
[{"$f":"ROW()","v":242},null,null,null,null,"Notes","Hour","Jan ","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
[{"$f":"ROW()","v":243},null,"Generation Heat Map",null,null,{"$f":"F80","v":0},"01:00:00",{"$f":"H32","v":0},{"$f":"I32","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":244},null,null,null,null,0,"02:00:00",{"$f":"H33","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":245},null,null,null,null,0,"03:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":246},null,null,null,null,0,"04:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":247},null,null,null,null,0,"05:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":248},null,null,null,null,0,"06:00:00",0,0,0,0.72235651999999995,15.715903280000001,20.79020062,13.76400424,0.94511149999999999,0,0,0,0]
[{"$f":"ROW()","v":249},null,null,null,null,0,"07:00:00",0,0,14.315484060000001,65.717930080000002,102.29663029999999,101.38536911999999,88.084420160000008,72.136117380000002,53.40899778,20.497572220000002,0,0]
[{"$f":"ROW()","v":250},null,null,null,null,0,"08:00:00",12.394047800000001,47.589596920000005,136.95161216,197.44177916000001,238.00433699999999,229.20972259999999,217.3758728,208.564964,195.59656858,163.54738834,82.201764879999999,23.198903519999998]
[{"$f":"ROW()","v":251},null,null,null,null,0,"09:00:00",110.31691384,153.01148158000001,275.43527439999997,327.97509660000003,367.63963439999998,353.81873140000005,346.24569700000001,344.92364500000002,329.66705240000005,300.73699220000003,213.40769139999998,129.54260987999999]
[{"$f":"ROW()","v":252},null,null,null,null,0,"10:00:00",189.63714679999998,247.28417039999999,398.6224848,427.74150239999994,472.538363,452.59452000000005,450.32434039999998,453.78532519999999,440.87569840000003,414.06263860000001,307.36980440000002,216.09881940000002]
[{"$f":"ROW()","v":253},null,null,null,null,0,"11:00:00",236.74158259999999,315.95491959999998,473.72339420000003,483.13515459999996,536.1074734,518.19347540000001,522.32088240000007,528.0355558,512.9138226,481.4108066,367.28626700000001,276.24313119999999]
[{"$f":"ROW()","v":254},null,null,null,null,0,"12:00:00",271.12657360000003,348.68473059999997,512.36558760000003,508.6349596,569.54482040000005,551.71607299999994,560.62356920000002,565.82447079999997,545.87291879999998,509.81952200000001,397.47808380000004,312.10330800000003,"DST"]
[{"$f":"ROW()","v":255},null,null,null,null,0,"13:00:00",279.12891500000001,347.79677720000001,503.41531500000002,508.53459340000001,563.755628,547.52472799999998,557.57933079999998,566.80621500000007,527.97615240000005,497.48736339999999,385.9446524,315.144992]
[{"$f":"ROW()","v":256},null,null,null,null,0,"14:00:00",260.06740239999999,326.89841280000002,474.26816760000003,483.1142954,516.86664700000006,508.35955740000003,525.32854159999999,529.17450000000008,493.88702999999998,445.00623419999999,342.16529880000002,286.71632420000003]
[{"$f":"ROW()","v":257},null,null,null,null,0,"15:00:00",224.0252816,276.89025099999998,405.18153380000001,405.6952604,441.22684380000004,438.0411254,455.66868699999998,450.54986200000002,406.74263559999997,351.54462180000002,257.64265280000001,221.93408340000002]
[{"$f":"ROW()","v":258},null,null,null,null,0,"16:00:00",148.40098696000001,200.38719319999998,300.54198859999997,312.17413859999999,330.97639240000001,340.46753879999994,352.7969918,341.88823380000002,292.7676022,222.2055254,138.07439804000001,120.55915892]
[{"$f":"ROW()","v":259},null,null,null,null,0,"17:00:00",19.626897939999999,95.22637438000001,160.79141537999999,181.32661765999998,204.6368382,215.77214560000002,225.28915460000002,206.73119580000002,146.30811080000001,57.827761300000006,0.10591349999999999,0]
[{"$f":"ROW()","v":260},null,null,null,null,0,"18:00:00",{"$f":"H49","v":0},2.4728760000000002E-2,11.0637103,55.578771939999996,75.087093920000001,89.378281959999995,93.8353252,71.380000499999994,12.6046698,0,0,0]
[{"$f":"ROW()","v":261},null,null,null,null,0,"19:00:00",0,0,0,0,0.19749307999999999,13.56323566,12.17844438,0,0,0,0,0]
[{"$f":"ROW()","v":262},null,null,null,null,0,"20:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":263},null,null,null,null,0,"21:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":264},null,null,null,null,0,"22:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":265},null,null,null,null,0,"23:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":266},null,null,null,null,0,"12:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":267}]
[{"$f":"ROW()","v":268},null,null,null,null,"Notes","Hour","Jan ","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
[{"$f":"ROW()","v":269},null,"Value Heat Map",null,null,{"$f":"F80","v":0},"01:00:00",{"$f":"H243*H158","v":0},{"$f":"I243*I158","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":270},null,"(Generation x ToD Factor)",null,null,0,"02:00:00",{"$f":"H244*H159","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":271},null,null,null,null,0,"03:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":272},null,null,null,null,0,"04:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":273},null,null,null,null,0,"05:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":274},null,null,null,null,0,"06:00:00",0,0,0,0.45508460760000002,9.9010190664000017,14.9689444464,9.9100830527999992,0.68048027999999994,0,0,0,0]
[{"$f":"ROW()","v":275},null,null,null,null,0,"07:00:00",0,0,12.311316291599999,56.51741986879999,87.975102057999976,115.57932079679998,100.4162389824,82.235173813199992,60.886257469199997,19.677669331200001,0,0]
[{"$f":"ROW()","v":276},null,null,null,null,0,"08:00:00",11.898285888,45.686013043200006,117.77838645759998,169.79993007759998,204.68372981999997,261.29908376399999,247.80849499199996,237.76405895999997,222.98008818119999,157.00549280639999,78.913694284800002,22.270947379199999]
[{"$f":"ROW()","v":277},null,null,null,null,0,"09:00:00",105.90423728639999,146.89102231679999,236.87433598399994,282.05858307599999,316.17008558399993,403.35335379600002,394.72009457999997,393.21295529999998,375.82043973600003,288.70751251199999,204.87138374399996,124.36090548479999]
[{"$f":"ROW()","v":278},null,null,null,null,0,"10:00:00",182.05166092799999,237.39280358399998,342.81533692799997,367.85769206399988,406.38299217999992,515.95775279999998,513.36974805599993,517.31527072799997,502.59829617600002,397.50013305599998,295.07501222400003,207.454866624]
[{"$f":"ROW()","v":279},null,null,null,null,0,"11:00:00",227.27191929599999,303.31672281599998,407.40211901199996,415.49623295599991,461.05242712399996,590.74056195599996,595.44580593600006,601.96053361199995,584.7217577639999,462.15437433599999,352.59481632000001,265.19340595199998]
[{"$f":"ROW()","v":280},null,null,null,null,0,"12:00:00",260.28151065600002,334.73734137599996,440.63440533599999,437.42606525599996,489.80854554399997,628.95632321999983,639.11086888799991,645.03989671199986,622.29512743199996,489.42674111999997,381.57896044800003,299.61917568000001,"DST"]
[{"$f":"ROW()","v":281},null,null,null,null,0,"13:00:00",293.31478177602742,365.47247642482193,527.89647072945206,533.26470033931503,591.17114141643833,956.9682198016435,974.54173721605446,990.66856125821903,922.8010586947396,522.7706252933425,405.55909980279455,331.16126488109592]
[{"$f":"ROW()","v":282},null,null,null,null,0,"14:00:00",273.28452654936984,343.51201706695895,497.33189355863016,506.60820976534245,542.00194284726035,888.51501272145185,918.17354277731476,924.89554047945194,863.21981037945181,467.62230445865754,359.55479549243836,301.28779766276716]
[{"$f":"ROW()","v":283},null,null,null,null,0,"15:00:00",235.41067604843838,290.96234457821919,424.88556729301371,425.42427648794518,462.68376565602745,765.61187931213681,796.42147636068466,787.47475195315053,710.90812159183542,369.41079367504113,270.73654652449318,233.21319914539728]
[{"$f":"ROW()","v":284},null,null,null,null,0,"16:00:00",155.94300972193975,210.57125466263014,315.1573866757534,327.35520972369864,347.07181970164385,595.07196267797235,616.62148196934231,597.5550650759177,511.70162143421902,233.49843634841096,145.09160374860824,126.68620658566027]
[{"$f":"ROW()","v":285},null,null,null,null,0,"17:00:00",20.624374533936987,100.06596135191508,168.61072393615066,190.14455591606847,214.58835567410958,377.12832954936977,393.76223610156154,361.32648317975338,255.71851858865747,60.766679031821923,0.11129622719178082,0]
[{"$f":"ROW()","v":286},null,null,null,null,0,"18:00:00",{"$f":"H260*H175","v":0},2.5985523008219182E-2,11.601740047465753,58.2815752329726,78.73858958323288,156.21609582570406,164.00615263380817,124.75855155883558,22.030545476465747,0,0,0]
[{"$f":"ROW()","v":287},null,null,null,null,0,"19:00:00",0,0,0,0,0.20709719553424655,23.705934765197252,21.285585184167118,0,0,0,0,0]
[{"$f":"ROW()","v":288},null,null,null,null,0,"20:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":289},null,null,null,null,0,"21:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":290},null,null,null,null,0,"22:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":291},null,null,null,null,0,"23:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":292},null,null,null,null,0,"12:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":293}]
[{"$f":"ROW()","v":294}]
[{"$f":"ROW()","v":295}]
[{"$f":"ROW()","v":296}]

{"sheet":"CapEx","index":8,"n_rows":180,"n_cols":46,"rows_kept":180,"cut":false,"hidden":false,"merged":[]}
[null,"CapEx"]
[null,"Capital Budget and Spending Curve"]
[null,null,null,"Solar Field",null,null,null,null,null,null,null,"Power Plant",null,null,null,"Interconnect",null,"Owner",null,null,null,"Other",null,null,"Total","Spending Curve"]
[null,null,null,"Equip","EPC","Bonus","SF_Other1","SF_Other2","SF_Other3","SF_Other4","Conting","PP_Other1","PP_Other2","PP_Other3","PP_Other4","Electrical","Promote","IT","Dev - Allocated to Equipment","PM","Startup","Ins","Site Prep","Land","Capital",{"$f":"D4","v":"Equip"},{"$f":"E4","v":"EPC"},"Bonus","SF_Other1","SF_Other2","SF_Other3","SF_Other4","Conting","PP_Other1","PP_Other2","PP_Other3","PP_Other4","Electrical","Promote","IT","Dev - Allocated to Equipment","PM","Startup","Ins","Site Prep","Land"]
[null,null,null,{"$f":"W169","v":53748.250324030283},{"$f":"W170","v":18172.326206652975},0,0,0,0,0,{"$f":"W176","v":2477.2401839643785},{"$f":"W171","v":0},0,0,0,{"$f":"W172-Q5","v":1242.1590065307098},{"$f":"V172","v":615.38461538461547},0,{"$f":"W168","v":884.72863713013521},0,{"$f":"W174","v":1034.8368699653586},{"$f":"W173","v":1139.8667333476435},{"$f":"W175","v":2100.3457845469406},{"$f":"W167","v":0},{"$f":"SUM(D5:X5)","v":81415.138361553036},{"$f":"Z67","v":0.99999999999999989},{"$f":"AA67","v":0.99999999999999989},{"$f":"AB67","v":0.99999999999999989},0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,{"$f":"AL67","v":1},{"$f":"AM67","v":1},0.99999999999999989,1,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989]
[null,null,"Date"]
[null,null,"2011-01-01",{"$f":"D$5*Z7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"DATE(YEAR(C7),MONTH(C7)+1,1)","v":"2011-02-01"},{"$f":"D$5*Z8","v":0},{"$f":"E$5*AA8","v":0},{"$f":"F$5*AB8","v":0},{"$f":"G$5*AC8","v":0},{"$f":"H$5*AD8","v":0},{"$f":"I$5*AE8","v":0},{"$f":"J$5*AF8","v":0},{"$f":"K$5*AG8","v":0},{"$f":"L$5*AH8","v":0},{"$f":"M$5*AI8","v":0},{"$f":"N$5*AJ8","v":0},{"$f":"O$5*AK8","v":0},{"$f":"P$5*AL8","v":0},{"$f":"Q$5*AM8","v":0},{"$f":"R$5*AN8","v":0},{"$f":"S$5*AO8","v":0},{"$f":"T$5*AP8","v":0},{"$f":"U$5*AQ8","v":0},{"$f":"V$5*AR8","v":0},{"$f":"W$5*AS8","v":0},{"$f":"X$5*AT8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2011-03-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2011-04-01",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2011-05-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2011-06-01",0,0,0,0,0,0,0,0,0,0,0,0,0,615.38461538461547,0,884.72863713013521,0,0,0,0,0,1500.1132525147507,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,1,0,0,0,0,0]
[null,null,"2011-07-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2011-08-01",5374.8250324030287,1817.2326206652976,0,0,0,0,0,247.72401839643786,0,0,0,0,0,0,0,0,0,103.48368699653587,113.98667333476436,210.03457845469407,0,7867.2866102507587,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0.1,0,0.1,0.1,0.1,0.1,0.1]
[null,null,"2011-09-01",5374.8250324030287,1817.2326206652976,0,0,0,0,0,247.72401839643786,0,0,0,0,0,0,0,0,0,103.48368699653587,113.98667333476436,210.03457845469407,0,7867.2866102507587,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0.1,0,0.1,0.1,0.1,0.1,0.1]
[null,null,"2011-10-01",5374.8250324030287,1817.2326206652976,0,0,0,0,0,247.72401839643786,0,0,0,0,0,0,0,0,0,103.48368699653587,113.98667333476436,210.03457845469407,0,7867.2866102507587,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0.1,0,0.1,0.1,0.1,0.1,0.1]
[null,null,"2011-11-01",5374.8250324030287,1817.2326206652976,0,0,0,0,0,247.72401839643786,0,0,0,0,0,0,0,0,0,103.48368699653587,113.98667333476436,210.03457845469407,0,7867.2866102507587,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0.1,0,0.1,0.1,0.1,0.1,0.1]
[null,null,"2011-12-01",5374.8250324030287,1817.2326206652976,0,0,0,0,0,247.72401839643786,0,0,0,0,0,0,0,0,0,103.48368699653587,113.98667333476436,210.03457845469407,0,7867.2866102507587,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0.1,0,0.1,0.1,0.1,0.1,0.1]
[null,null,"2012-01-01",5374.8250324030287,1817.2326206652976,0,0,0,0,0,247.72401839643786,0,0,0,0,0,0,0,0,0,103.48368699653587,113.98667333476436,210.03457845469407,0,7867.2866102507587,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0.1,0,0.1,0.1,0.1,0.1,0.1]
[null,null,"2012-02-01",5374.8250324030287,1817.2326206652976,0,0,0,0,0,247.72401839643786,0,0,0,0,0,0,0,0,0,103.48368699653587,113.98667333476436,210.03457845469407,0,7867.2866102507587,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0.1,0,0.1,0.1,0.1,0.1,0.1]
[null,null,"2012-03-01",5374.8250324030287,1817.2326206652976,0,0,0,0,0,247.72401839643786,0,0,0,0,0,0,0,0,0,103.48368699653587,113.98667333476436,210.03457845469407,0,7867.2866102507587,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0.1,0,0.1,0.1,0.1,0.1,0.1]
[null,null,"2012-04-01",5374.8250324030287,1817.2326206652976,0,0,0,0,0,247.72401839643786,0,0,0,0,0,0,0,0,0,103.48368699653587,113.98667333476436,210.03457845469407,0,7867.2866102507587,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0.1,0,0.1,0.1,0.1,0.1,0.1]
[null,null,"2012-05-01",5374.8250324030287,1817.2326206652976,0,0,0,0,0,247.72401839643786,0,0,0,0,1242.1590065307098,0,0,0,0,103.48368699653587,113.98667333476436,210.03457845469407,0,9109.4456167814678,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,1,0,0.1,0,0.1,0.1,0.1,0.1,0.1]
[null,null,"2012-06-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2012-07-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2012-08-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2012-09-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2012-10-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2012-11-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2012-12-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2013-01-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2013-02-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2013-03-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2013-04-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2013-05-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2013-06-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2013-07-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2013-08-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2013-09-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2013-10-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2013-11-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2013-12-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2014-01-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2014-02-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2014-03-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2014-04-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2014-05-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2014-06-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2014-07-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2014-08-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2014-09-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2014-10-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2014-11-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2014-12-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2015-01-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2015-02-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2015-03-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2015-04-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2015-05-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2015-06-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2015-07-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2015-08-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2015-09-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2015-10-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2015-11-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2015-12-01",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SUM(D7:D66)","v":53748.250324030298},18172.326206652975,0,0,0,0,0,2477.2401839643785,0,0,0,0,1242.1590065307098,615.38461538461547,0,884.72863713013521,0,1034.8368699653586,1139.866733347644,2100.3457845469411,0,81415.13836155305,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,1,1,0.99999999999999989,1,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989]
[null,null,"Transmission (including $4M allocated Dev) :",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q172","v":702},0,0,0,0,0,0,0,0,0]
[null,null,"Adjusted :",{"$f":"D67-D68","v":53748.250324030298},{"$f":"E67-E68","v":18172.326206652975},{"$f":"F67-F68","v":0},{"$f":"G67-G68","v":0},{"$f":"H67-H68","v":0},{"$f":"I67-I68","v":0},{"$f":"J67-J68","v":0},{"$f":"K67-K68","v":2477.2401839643785},0,0,0,0,540.1590065307098,615.38461538461547,0,884.72863713013521,0,1034.8368699653586,1139.866733347644,2100.3457845469411,0,81415.13836155305]
[null,"SPS - Cali"]
[null,"Sales Tax "]
[null,"Sensitivity"]
[null,"(on / off)",{"$f":"Scen!G$31","v":0},0,0.5,0,0,0,0,0,0,0.5,0.5,0.5,0.5,0.75,0.75,0,0,0,0,0,0,0]
[null,null,"Sensitivity Pct Subject :",1,0.75,1,1,1,1,1,1,0.75,0.75,0.75,0.75,0.75,0.75,0,0,0,0,0,0,0]
[]
[]
[null,null,"Sales Tax % :",8.2500000000000004E-2,{"$f":"D77","v":8.2500000000000004E-2},{"$f":"E77","v":8.2500000000000004E-2},{"$f":"F77","v":8.2500000000000004E-2},{"$f":"G77","v":8.2500000000000004E-2},{"$f":"H77","v":8.2500000000000004E-2},{"$f":"I77","v":8.2500000000000004E-2},{"$f":"J77","v":8.2500000000000004E-2},{"$f":"K77","v":8.2500000000000004E-2},8.2500000000000004E-2,8.2500000000000004E-2,8.2500000000000004E-2,8.2500000000000004E-2,8.2500000000000004E-2,8.2500000000000004E-2,8.2500000000000004E-2,8.2500000000000004E-2,8.2500000000000004E-2,8.2500000000000004E-2,8.2500000000000004E-2,{"$f":"W77","v":8.2500000000000004E-2}]
[null,null,"Pct Subject :",{"$f":"IF($C$73=0,D73,D74)","v":0},{"$f":"IF($C$73=0,E73,E74)","v":0.5},0,0,0,0,0,0,0.5,0.5,0.5,0.5,0.75,0.75,0,0,0,0,0,0,0]
[null,null,"Amt Subject :",{"$f":"D78*D69","v":0},{"$f":"E78*E69","v":9086.1631033264875},{"$f":"F78*F69","v":0},0,0,0,0,0,0,0,0,0,{"$f":"P78*P69","v":405.11925489803235},{"$f":"Q78*Q69","v":461.5384615384616},0,0,0,0,0,0,0,{"$f":"SUM(D79:X79)","v":9952.820819762981}]
[null,null,"Sales Tax :",{"$f":"D146-D67","v":0},749.60845602443442,0,0,0,0,0,0,0,0,0,0,76.858588529087456,38.076923076922981,0,0,0,0,0,0,0,{"$f":"SUM(D80:X80)","v":864.54396763044485}]
[]
[]
[null,null,null,"Solar Field",null,null,null,null,null,null,null,"Power Plant",null,null,null,"Interconnect",null,"Owner",null,null,null,"Other"]
[null,null,"Date",{"$f":"D4","v":"Equip"},{"$f":"E4","v":"EPC"},"Bonus","SF_Other1","SF_Other2","SF_Other3","SF_Other4","Conting","PP_Other1","PP_Other2","PP_Other3","PP_Other4","Electrical","Promote","IT","Dev - Allocated to Equipment","PM","Startup","Ins","Site Prep","Land","Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital"]
[null,null,{"$f":"C7","v":"2011-01-01"},{"$f":"D7*(1+D$77*D$78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D86:X86)","v":0}]
[null,null,{"$f":"C8","v":"2011-02-01"},{"$f":"D8*(1+D$77*D$78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2011-03-01",{"$f":"D9*(1+D$77*D$78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2011-04-01",{"$f":"D10*(1+D$77*D$78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2011-05-01",{"$f":"D11*(1+D$77*D$78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2011-06-01",{"$f":"D12*(1+D$77*D$78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,653.46153846153845,0,884.72863713013521,0,0,0,0,0,1538.1901755916738]
[null,null,"2011-07-01",{"$f":"D13*(1+D$77*D$78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2011-08-01",{"$f":"D14*(1+D$77*D$78)","v":5374.8250324030287},1892.1934662677411,0,0,0,0,0,247.72401839643786,0,0,0,0,0,0,0,0,0,103.48368699653587,113.98667333476436,210.03457845469407,0,7942.2474558532022]
[null,null,"2011-09-01",{"$f":"D15*(1+D$77*D$78)","v":5374.8250324030287},1892.1934662677411,0,0,0,0,0,247.72401839643786,0,0,0,0,0,0,0,0,0,103.48368699653587,113.98667333476436,210.03457845469407,0,7942.2474558532022]
[null,null,"2011-10-01",{"$f":"D16*(1+D$77*D$78)","v":5374.8250324030287},1892.1934662677411,0,0,0,0,0,247.72401839643786,0,0,0,0,0,0,0,0,0,103.48368699653587,113.98667333476436,210.03457845469407,0,7942.2474558532022]
[null,null,"2011-11-01",{"$f":"D17*(1+D$77*D$78)","v":5374.8250324030287},1892.1934662677411,0,0,0,0,0,247.72401839643786,0,0,0,0,0,0,0,0,0,103.48368699653587,113.98667333476436,210.03457845469407,0,7942.2474558532022]
[null,null,"2011-12-01",{"$f":"D18*(1+D$77*D$78)","v":5374.8250324030287},1892.1934662677411,0,0,0,0,0,247.72401839643786,0,0,0,0,0,0,0,0,0,103.48368699653587,113.98667333476436,210.03457845469407,0,7942.2474558532022]
[null,null,"2012-01-01",{"$f":"D19*(1+D$77*D$78)","v":5374.8250324030287},1892.1934662677411,0,0,0,0,0,247.72401839643786,0,0,0,0,0,0,0,0,0,103.48368699653587,113.98667333476436,210.03457845469407,0,{"$f":"SUM(D98:X98)","v":7942.2474558532022}]
[null,null,"2012-02-01",{"$f":"D20*(1+D$77*D$78)","v":5374.8250324030287},1892.1934662677411,0,0,0,0,0,247.72401839643786,0,0,0,0,0,0,0,0,0,103.48368699653587,113.98667333476436,210.03457845469407,0,7942.2474558532022]
[null,null,"2012-03-01",{"$f":"D21*(1+D$77*D$78)","v":5374.8250324030287},1892.1934662677411,0,0,0,0,0,247.72401839643786,0,0,0,0,0,0,0,0,0,103.48368699653587,113.98667333476436,210.03457845469407,0,7942.2474558532022]
[null,null,"2012-04-01",{"$f":"D22*(1+D$77*D$78)","v":5374.8250324030287},1892.1934662677411,0,0,0,0,0,247.72401839643786,0,0,0,0,0,0,0,0,0,103.48368699653587,113.98667333476436,210.03457845469407,0,7942.2474558532022]
[null,null,"2012-05-01",{"$f":"D23*(1+D$77*D$78)","v":5374.8250324030287},1892.1934662677411,0,0,0,0,0,247.72401839643786,0,0,0,0,1319.0175950597973,0,0,0,0,103.48368699653587,113.98667333476436,210.03457845469407,0,9261.2650509129999]
[null,null,"2012-06-01",{"$f":"D24*(1+D$77*D$78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2012-07-01",{"$f":"D25*(1+D$77*D$78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2012-08-01",{"$f":"D26*(1+D$77*D$78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2012-09-01",{"$f":"D27*(1+D$77*D$78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2012-10-01",{"$f":"D28*(1+D$77*D$78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2012-11-01",{"$f":"D29*(1+D$77*D$78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2012-12-01",{"$f":"D30*(1+D$77*D$78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2013-01-01",{"$f":"D31*(1+D$77*D$78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2013-02-01",{"$f":"D32*(1+D$77*D$78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2013-03-01",{"$f":"D33*(1+D$77*D$78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2013-04-01",{"$f":"D34*(1+D$77*D$78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2013-05-01",{"$f":"D35*(1+D$77*D$78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2013-06-01",{"$f":"D36*(1+D$77*D$78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2013-07-01",{"$f":"D37*(1+D$77*D$78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2013-08-01",{"$f":"D38*(1+D$77*D$78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2013-09-01",{"$f":"D39*(1+D$77*D$78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D118:X118)","v":0}]
[null,null,"2013-10-01",{"$f":"D40*(1+D$77*D$78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2013-11-01",{"$f":"D41*(1+D$77*D$78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2013-12-01",{"$f":"D42*(1+D$77*D$78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2014-01-01",{"$f":"D43*(1+D$77*D$78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2014-02-01",{"$f":"D44*(1+D$77*D$78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2014-03-01",{"$f":"D45*(1+D$77*D$78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2014-04-01",{"$f":"D46*(1+D$77*D$78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2014-05-01",{"$f":"D47*(1+D$77*D$78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2014-06-01",{"$f":"D48*(1+D$77*D$78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2014-07-01",{"$f":"D49*(1+D$77*D$78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2014-08-01",{"$f":"D50*(1+D$77*D$78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2014-09-01",{"$f":"D51*(1+D$77*D$78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2014-10-01",{"$f":"D52*(1+D$77*D$78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2014-11-01",{"$f":"D53*(1+D$77*D$78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2014-12-01",{"$f":"D54*(1+D$77*D$78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2015-01-01",{"$f":"D55*(1+D$77*D$78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2015-02-01",{"$f":"D56*(1+D$77*D$78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2015-03-01",{"$f":"D57*(1+D$77*D$78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2015-04-01",{"$f":"D58*(1+D$77*D$78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2015-05-01",{"$f":"D59*(1+D$77*D$78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2015-06-01",{"$f":"D60*(1+D$77*D$78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2015-07-01",{"$f":"D61*(1+D$77*D$78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2015-08-01",{"$f":"D62*(1+D$77*D$78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2015-09-01",{"$f":"D63*(1+D$77*D$78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2015-10-01",{"$f":"D64*(1+D$77*D$78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2015-11-01",{"$f":"D65*(1+D$77*D$78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2015-12-01",{"$f":"D66*(1+D$77*D$78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total  :",{"$f":"SUM(D86:D145)","v":53748.250324030298},{"$f":"SUM(E86:E145)","v":18921.93466267741},{"$f":"SUM(F86:F145)","v":0},0,0,0,0,2477.2401839643785,0,0,0,0,1319.0175950597973,653.46153846153845,0,884.72863713013521,0,1034.8368699653586,1139.866733347644,2100.3457845469411,0,{"$f":"SUM(Y86:Y145)","v":82279.682329183503}]
[]
[]
[null,null,"Subj to Property Tax :",0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,0,1,0,0,0,1]
[null,null,"Labor & Equipment :",{"$f":"D67*(1-D149)","v":53748.250324030298},18172.326206652975,0,0,0,0,0,2477.2401839643785,0,0,0,0,0,0,0,884.72863713013521,0,1034.8368699653586,1139.866733347644,2100.3457845469411,0,"Tax Basis"]
[null,null,"Land Improvement :",{"$f":"D67-D150","v":0},0,0,0,0,0,0,0,0,0,0,0,1242.1590065307098,615.38461538461547,0,0,0,0,0,0,0,{"$f":"SUM(D151:X151)","v":1857.5436219153253}]
[]
[]
[null,null,"Asset No :",1,{"$f":"D154+1","v":2},{"$f":"E154+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,"<<< used on the depreciation tab as hardcoded reference to an offset formula (do not add/remove cols within the numbered range)"]
[null,null,"Asset :",{"$f":"D84","v":"Equip"},"EPC","Bonus","SF_Other1","SF_Other2","SF_Other3","SF_Other4","Conting","PP_Other1","PP_Other2","PP_Other3","PP_Other4","Electrical","Promote","IT","Dev - Allocated to Equipment","PM","Startup","Ins","Site Prep",{"$f":"X84","v":"Land"}]
[null,null,"Tax Alloc :",{"$f":"D146","v":53748.250324030298},{"$f":"E146","v":18921.93466267741},0,0,0,0,0,2477.2401839643785,0,0,0,0,1319.0175950597973,653.46153846153845,0,884.72863713013521,0,1034.8368699653586,1139.866733347644,2100.3457845469411,0]
[null,null,"Book Alloc :",{"$f":"D146","v":53748.250324030298},{"$f":"E146","v":18921.93466267741},0,0,0,0,0,2477.2401839643785,0,0,0,0,1319.0175950597973,653.46153846153845,0,884.72863713013521,0,1034.8368699653586,1139.866733347644,2100.3457845469411,0]
[null,null,"Capitalized Taxes :",{"$f":"D157-D5","v":0},{"$f":"E157-E5","v":749.60845602443442},0,0,0,0,0,0,0,0,0,0,76.858588529087456,38.076923076922981,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/kW :",{"$f":"Scen!G$79","v":3800}]
[null,null,null,"Capital Spending Annual Summary",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/kW :",{"$f":"W161","v":3800}]
[null,null,null,{"$f":"FS!H3","v":-5},{"$f":"FS!I3","v":-4},{"$f":"FS!J3","v":-3},{"$f":"FS!K3","v":-2},{"$f":"FS!L3","v":-1},{"$f":"FS!M3","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"MW :",{"$f":"Scen!G$45","v":20}]
[null,null,null,{"$f":"FS!H4","v":2007},{"$f":"FS!I4","v":2008},{"$f":"FS!J4","v":2009},{"$f":"FS!K4","v":2010},{"$f":"FS!L4","v":2011},{"$f":"FS!M4","v":2012}]
[null,null,null,{"$f":"SUMPRODUCT(--(YEAR($C$86:$C$145)=D$164),  $Y$86:$Y$145)","v":0},0,0,0,41249.427454857687,41030.254874325808,null,null,null,null,null,"Var","Fixed",null,null,null,null,null,"Adder"]
[null,null,null,{"$f":"SUM($D165:D165)","v":0},{"$f":"SUM($D165:E165)","v":0},{"$f":"SUM($D165:F165)","v":0},{"$f":"SUM($D165:G165)","v":0},{"$f":"SUM($D165:H165)","v":41249.427454857687},{"$f":"SUM($D165:I165)","v":82279.682329183503},{"$f":"Y146","v":82279.682329183503},null,null,null,null,"CapEx","CapEx#1","CapEx",null,"%","$/kW",null,"CapEx","CapEx"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Land Costs :",0,0,{"$f":"SUM(O167:P167)","v":0},null,{"$f":"Q167/Q$177","v":0},{"$f":"S167*W$162","v":0},null,0,{"$f":"T167*W$163+V167","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Development Costs - Allocated to Equipment :",500,0,500,null,{"$f":"Q168/Q$177","v":1.1641166278028095E-2},{"$f":"S168*W$162","v":44.236431856506762},null,0,{"$f":"T168*W$163+V168","v":884.72863713013521}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar Equipment :",27663,0,27663,null,0.64405916549818232,{"$f":"S169*W$162","v":2447.4248288930926},null,{"$f":"Scen!G$61","v":4799.7537461684351},53748.250324030283]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"EPC :",10270,0,10270,null,0.23910955535069706,{"$f":"S170*W$162","v":908.61631033264882},null,0,18172.326206652975]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Balance of Plant (BOP)",0,0,0,null,0,{"$f":"S171*W$162","v":0},null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Transmission (including $4M allocated Dev) :",0,702,702,null,1.6344197454351443E-2,{"$f":"S172*W$162","v":62.107950326535487},null,{"$f":"Scen!G$63","v":615.38461538461547},1857.5436219153253]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Indirects :",644.19002929820385,0,644.19002929820385,null,1.4998246491416362E-2,{"$f":"S173*W$162","v":56.993336667382174},null,0,1139.8667333476435]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Startup :",584.83292307692307,0,584.83292307692307,null,1.3616274604807351E-2,{"$f":"S174*W$162","v":51.741843498267933},null,0,1034.8368699653586]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Site Prep & Bldg :",1187,0,1187,null,2.7636128744038695E-2,{"$f":"S175*W$162","v":105.01728922734704},null,0,2100.3457845469406]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Contingency :",1400,0,1400,null,3.2595265578478666E-2,{"$f":"S176*W$162","v":123.86200919821893},null,0,2477.2401839643785]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O167:O176)","v":42249.022952375126},{"$f":"SUM(P167:P176)","v":702},42951.022952375126,null,{"$f":"SUM(S167:S176)","v":0.99999999999999989},{"$f":"SUM(T167:T176)","v":3800},null,{"$f":"SUM(V167:V176)","v":5415.1383615530503},{"$f":"SUM(W167:W176)","v":81415.138361553036}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V177/$W$163","v":270.75691807765253},null,null,{"$f":"Y80","v":864.54396763044485},"Cap Taxes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W178/$W$163","v":43.227198381522243},null,null,{"$f":"SUM(W177:W178)","v":82279.682329183473}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T177:T179)","v":4113.9841164591753},null,null,{"$f":"Y146","v":82279.682329183503}]

{"sheet":"Tax","index":9,"n_rows":100,"n_cols":53,"rows_kept":100,"cut":false,"hidden":false,"merged":[]}
[null,"Tax",null,null,null,null,null,{"$f":"FS!H1","v":0},{"$f":"FS!I1","v":0},{"$f":"FS!J1","v":0},{"$f":"FS!K1","v":0},{"$f":"FS!L1","v":0},{"$f":"FS!M1","v":0},{"$f":"FS!N1","v":0.6693989071038251},{"$f":"FS!O1","v":1},{"$f":"FS!P1","v":1},{"$f":"FS!Q1","v":1},{"$f":"FS!R1","v":1},{"$f":"FS!S1","v":1},{"$f":"FS!T1","v":1},{"$f":"FS!U1","v":1},{"$f":"FS!V1","v":1},{"$f":"FS!W1","v":1},{"$f":"FS!X1","v":1},{"$f":"FS!Y1","v":1},{"$f":"FS!Z1","v":1},{"$f":"FS!AA1","v":1},{"$f":"FS!AB1","v":1},{"$f":"FS!AC1","v":1},{"$f":"FS!AD1","v":1},{"$f":"FS!AE1","v":1},{"$f":"FS!AF1","v":1},{"$f":"FS!AG1","v":1},{"$f":"FS!AH1","v":1},{"$f":"FS!AI1","v":1},{"$f":"FS!AJ1","v":1},{"$f":"FS!AK1","v":1},{"$f":"FS!AL1","v":1},{"$f":"FS!AM1","v":0.33060109289617401},{"$f":"FS!AN1","v":0},{"$f":"FS!AO1","v":0},{"$f":"FS!AP1","v":0},{"$f":"FS!AQ1","v":0},{"$f":"FS!AR1","v":0},{"$f":"FS!AS1","v":0},{"$f":"FS!AT1","v":0},{"$f":"FS!AU1","v":0},{"$f":"FS!AV1","v":0},{"$f":"FS!AW1","v":0},{"$f":"FS!AX1","v":0},{"$f":"FS!AY1","v":0},{"$f":"FS!AZ1","v":0},{"$f":"FS!BA1","v":0}]
[null,null,null,null,null,null,null,{"$f":"FS!H2","v":"2007-06-30"},{"$f":"FS!I2","v":"2008-06-30"},{"$f":"FS!J2","v":"2009-06-30"},{"$f":"FS!K2","v":"2010-06-30"},{"$f":"FS!L2","v":"2011-10-01"},{"$f":"FS!M2","v":"2012-05-01"},{"$f":"FS!N2","v":"2012-09-01"},{"$f":"FS!O2","v":"2013-08-15"},{"$f":"FS!P2","v":"2014-08-15"},{"$f":"FS!Q2","v":"2015-08-15"},{"$f":"FS!R2","v":"2016-08-15"},{"$f":"FS!S2","v":"2017-08-15"},{"$f":"FS!T2","v":"2018-08-15"},{"$f":"FS!U2","v":"2019-08-15"},{"$f":"FS!V2","v":"2020-08-15"},{"$f":"FS!W2","v":"2021-08-15"},{"$f":"FS!X2","v":"2022-08-15"},{"$f":"FS!Y2","v":"2023-08-15"},{"$f":"FS!Z2","v":"2024-08-15"},{"$f":"FS!AA2","v":"2025-08-15"},{"$f":"FS!AB2","v":"2026-08-15"},{"$f":"FS!AC2","v":"2027-08-15"},{"$f":"FS!AD2","v":"2028-08-15"},{"$f":"FS!AE2","v":"2029-08-15"},{"$f":"FS!AF2","v":"2030-08-15"},{"$f":"FS!AG2","v":"2031-08-15"},{"$f":"FS!AH2","v":"2032-08-15"},{"$f":"FS!AI2","v":"2033-08-15"},{"$f":"FS!AJ2","v":"2034-08-15"},{"$f":"FS!AK2","v":"2035-08-15"},{"$f":"FS!AL2","v":"2036-08-15"},{"$f":"FS!AM2","v":"2037-08-15"},{"$f":"FS!AN2","v":"2038-08-15"},{"$f":"FS!AO2","v":"2039-08-15"},{"$f":"FS!AP2","v":"2040-08-15"},{"$f":"FS!AQ2","v":"2041-08-15"},{"$f":"FS!AR2","v":"2042-08-15"},{"$f":"FS!AS2","v":"2043-08-15"},{"$f":"FS!AT2","v":"2044-08-15"},{"$f":"FS!AU2","v":"2045-08-15"},{"$f":"FS!AV2","v":"2046-08-15"},{"$f":"FS!AW2","v":"2047-08-15"},{"$f":"FS!AX2","v":"2048-08-15"},{"$f":"FS!AY2","v":"2049-08-15"},{"$f":"FS!AZ2","v":"2050-08-15"},{"$f":"FS!BA2","v":"2051-08-15"}]
[null,null,null,null,null,null,null,{"$f":"FS!H3","v":-5},{"$f":"FS!I3","v":-4},{"$f":"FS!J3","v":-3},{"$f":"FS!K3","v":-2},{"$f":"FS!L3","v":-1},{"$f":"FS!M3","v":0},{"$f":"FS!N3","v":1},{"$f":"FS!O3","v":2},{"$f":"FS!P3","v":3},{"$f":"FS!Q3","v":4},{"$f":"FS!R3","v":5},{"$f":"FS!S3","v":6},{"$f":"FS!T3","v":7},{"$f":"FS!U3","v":8},{"$f":"FS!V3","v":9},{"$f":"FS!W3","v":10},{"$f":"FS!X3","v":11},{"$f":"FS!Y3","v":12},{"$f":"FS!Z3","v":13},{"$f":"FS!AA3","v":14},{"$f":"FS!AB3","v":15},{"$f":"FS!AC3","v":16},{"$f":"FS!AD3","v":17},{"$f":"FS!AE3","v":18},{"$f":"FS!AF3","v":19},{"$f":"FS!AG3","v":20},{"$f":"FS!AH3","v":21},{"$f":"FS!AI3","v":22},{"$f":"FS!AJ3","v":23},{"$f":"FS!AK3","v":24},{"$f":"FS!AL3","v":25},{"$f":"FS!AM3","v":26},{"$f":"FS!AN3","v":27},{"$f":"FS!AO3","v":28},{"$f":"FS!AP3","v":29},{"$f":"FS!AQ3","v":30},{"$f":"FS!AR3","v":31},{"$f":"FS!AS3","v":32},{"$f":"FS!AT3","v":33},{"$f":"FS!AU3","v":34},{"$f":"FS!AV3","v":35},{"$f":"FS!AW3","v":36},{"$f":"FS!AX3","v":37},{"$f":"FS!AY3","v":38},{"$f":"FS!AZ3","v":39},{"$f":"FS!BA3","v":40}]
[null,null,null,null,null,null,null,{"$f":"FS!H4","v":2007},{"$f":"FS!I4","v":2008},{"$f":"FS!J4","v":2009},{"$f":"FS!K4","v":2010},{"$f":"FS!L4","v":2011},{"$f":"FS!M4","v":2012},{"$f":"FS!N4","v":2012},{"$f":"FS!O4","v":2013},{"$f":"FS!P4","v":2014},{"$f":"FS!Q4","v":2015},{"$f":"FS!R4","v":2016},{"$f":"FS!S4","v":2017},{"$f":"FS!T4","v":2018},{"$f":"FS!U4","v":2019},{"$f":"FS!V4","v":2020},{"$f":"FS!W4","v":2021},{"$f":"FS!X4","v":2022},{"$f":"FS!Y4","v":2023},{"$f":"FS!Z4","v":2024},{"$f":"FS!AA4","v":2025},{"$f":"FS!AB4","v":2026},{"$f":"FS!AC4","v":2027},{"$f":"FS!AD4","v":2028},{"$f":"FS!AE4","v":2029},{"$f":"FS!AF4","v":2030},{"$f":"FS!AG4","v":2031},{"$f":"FS!AH4","v":2032},{"$f":"FS!AI4","v":2033},{"$f":"FS!AJ4","v":2034},{"$f":"FS!AK4","v":2035},{"$f":"FS!AL4","v":2036},{"$f":"FS!AM4","v":2037},{"$f":"FS!AN4","v":2038},{"$f":"FS!AO4","v":2039},{"$f":"FS!AP4","v":2040},{"$f":"FS!AQ4","v":2041},{"$f":"FS!AR4","v":2042},{"$f":"FS!AS4","v":2043},{"$f":"FS!AT4","v":2044},{"$f":"FS!AU4","v":2045},{"$f":"FS!AV4","v":2046},{"$f":"FS!AW4","v":2047},{"$f":"FS!AX4","v":2048},{"$f":"FS!AY4","v":2049},{"$f":"FS!AZ4","v":2050},{"$f":"FS!BA4","v":2051}]
[null,"INCOME TAX"]
[]
[null,null,null,"Fed","State","Eff"]
[null,"Effective Tax Rate",null,{"$f":"Scen!G22","v":0.35},{"$f":"Scen!G27","v":4.2000000000000003E-2},{"$f":"D8+E8*(1-D8)","v":0.37729999999999997},null,{"$f":"$F8","v":0.37729999999999997},0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997,0.37729999999999997]
[null,null,null,null,"(unitary)"]
[null,"State"]
[null,"Pre-Tax Income",null,null,null,null,null,{"$f":"FS!H$81","v":0},{"$f":"FS!I$81","v":0},{"$f":"FS!J$81","v":0},{"$f":"FS!K$81","v":0},{"$f":"FS!L$81","v":0},{"$f":"FS!M$81","v":-189.79154478398311},{"$f":"FS!N$81","v":1798.8892933706088},{"$f":"FS!O$81","v":2653.395575721338},{"$f":"FS!P$81","v":2753.2457921377454},{"$f":"FS!Q$81","v":2865.5147282213093},{"$f":"FS!R$81","v":2936.5282640964606},{"$f":"FS!S$81","v":3009.2028137398866},{"$f":"FS!T$81","v":3121.7884980074878},{"$f":"FS!U$81","v":3168.843413814122},{"$f":"FS!V$81","v":3246.6342995943705},{"$f":"FS!W$81","v":3217.6864969300314},{"$f":"FS!X$81","v":3412.6762156533023},{"$f":"FS!Y$81","v":3476.2492446248089},{"$f":"FS!Z$81","v":3540.1454394383227},{"$f":"FS!AA$81","v":3613.7457893605542},{"$f":"FS!AB$81","v":3713.8828313742952},{"$f":"FS!AC$81","v":3838.1684719123177},{"$f":"FS!AD$81","v":3941.1258348549391},{"$f":"FS!AE$81","v":3948.2258655517462},{"$f":"FS!AF$81","v":4150.3138525600634},{"$f":"FS!AG$81","v":4137.336482164611},{"$f":"FS!AH$81","v":4336.2873621025828},{"$f":"FS!AI$81","v":4405.3746892799045},{"$f":"FS!AJ$81","v":4508.7810072734728},{"$f":"FS!AK$81","v":4621.1179124338678},{"$f":"FS!AL$81","v":-9901.8279924382659},{"$f":"FS!AM$81","v":2542.2569414938894},{"$f":"FS!AN$81","v":0},{"$f":"FS!AO$81","v":0},{"$f":"FS!AP$81","v":0},{"$f":"FS!AQ$81","v":0},{"$f":"FS!AR$81","v":0},{"$f":"FS!AS$81","v":0},{"$f":"FS!AT$81","v":0},{"$f":"FS!AU$81","v":0},{"$f":"FS!AV$81","v":0},{"$f":"FS!AW$81","v":0},{"$f":"FS!AX$81","v":0},{"$f":"FS!AY$81","v":0},{"$f":"FS!AZ$81","v":0},{"$f":"FS!BA$81","v":0}]
[null,"Addback:  Book Depreciation",null,null,null,null,null,{"$f":"-FS!H$46","v":0},{"$f":"-FS!I$46","v":0},{"$f":"-FS!J$46","v":0},{"$f":"-FS!K$46","v":0},{"$f":"-FS!L$46","v":0},{"$f":"-FS!M$46","v":0},{"$f":"-FS!N$46","v":1828.4375},{"$f":"-FS!O$46","v":2742.6562999999996},{"$f":"-FS!P$46","v":2742.6562999999996},{"$f":"-FS!Q$46","v":2742.6562999999996},{"$f":"-FS!R$46","v":2742.6562999999996},{"$f":"-FS!S$46","v":2742.6562999999996},{"$f":"-FS!T$46","v":2742.6562999999996},{"$f":"-FS!U$46","v":2742.6562999999996},{"$f":"-FS!V$46","v":2742.6562999999996},{"$f":"-FS!W$46","v":2742.6562999999996},{"$f":"-FS!X$46","v":2742.6562999999996},{"$f":"-FS!Y$46","v":2742.6562999999996},{"$f":"-FS!Z$46","v":2742.6562999999996},{"$f":"-FS!AA$46","v":2742.6562999999996},{"$f":"-FS!AB$46","v":2742.6562999999996},{"$f":"-FS!AC$46","v":2742.6562999999996},{"$f":"-FS!AD$46","v":2742.6562999999996},{"$f":"-FS!AE$46","v":2742.6562999999996},{"$f":"-FS!AF$46","v":2742.6562999999996},{"$f":"-FS!AG$46","v":2742.6562999999996},{"$f":"-FS!AH$46","v":2742.6562999999996},{"$f":"-FS!AI$46","v":2742.6562999999996},{"$f":"-FS!AJ$46","v":2742.6562999999996},{"$f":"-FS!AK$46","v":2742.6562999999996},{"$f":"-FS!AL$46","v":17370.155200000001},{"$f":"-FS!AM$46","v":0},{"$f":"-FS!AN$46","v":0},{"$f":"-FS!AO$46","v":0},{"$f":"-FS!AP$46","v":0},{"$f":"-FS!AQ$46","v":0},{"$f":"-FS!AR$46","v":0},{"$f":"-FS!AS$46","v":0},{"$f":"-FS!AT$46","v":0},{"$f":"-FS!AU$46","v":0},{"$f":"-FS!AV$46","v":0},{"$f":"-FS!AW$46","v":0},{"$f":"-FS!AX$46","v":0},{"$f":"-FS!AY$46","v":0},{"$f":"-FS!AZ$46","v":0},{"$f":"-FS!BA$46","v":0}]
[null,"Deduct: Tax Depreciation - State",null,null,null,null,null,0,0,0,0,0,{"$f":"-Depr!M9","v":0},{"$f":"-Depr!N9","v":-35112.564603830157},{"$f":"-Depr!O9","v":-4403.5137000000004},{"$f":"-Depr!P9","v":-3857.7591000000002},{"$f":"-Depr!Q9","v":-3379.7554},{"$f":"-Depr!R9","v":-2961.0805999999998},{"$f":"-Depr!S9","v":-2759.1215999999995},{"$f":"-Depr!T9","v":-2752.6509999999998},{"$f":"-Depr!U9","v":-2752.6509999999998},{"$f":"-Depr!V9","v":-2752.6509999999998},{"$f":"-Depr!W9","v":-2752.6509999999998},{"$f":"-Depr!X9","v":-2752.6509999999998},{"$f":"-Depr!Y9","v":-2752.6509999999998},{"$f":"-Depr!Z9","v":-1434.5619999999999},{"$f":"-Depr!AA9","v":-116.47300000000001},{"$f":"-Depr!AB9","v":-116.47300000000001},{"$f":"-Depr!AC9","v":-58.236400000000003},{"$f":"-Depr!AD9","v":0},{"$f":"-Depr!AE9","v":0},{"$f":"-Depr!AF9","v":0},{"$f":"-Depr!AG9","v":0},{"$f":"-Depr!AH9","v":0},{"$f":"-Depr!AI9","v":0},{"$f":"-Depr!AJ9","v":0},{"$f":"-Depr!AK9","v":0},{"$f":"-Depr!AL9","v":0},{"$f":"-Depr!AM9","v":0},{"$f":"-Depr!AN9","v":0},{"$f":"-Depr!AO9","v":0},{"$f":"-Depr!AP9","v":0},{"$f":"-Depr!AQ9","v":0},{"$f":"-Depr!AR9","v":0},{"$f":"-Depr!AS9","v":0},{"$f":"-Depr!AT9","v":0},{"$f":"-Depr!AU9","v":0},{"$f":"-Depr!AV9","v":0},{"$f":"-Depr!AW9","v":0},{"$f":"-Depr!AX9","v":0},{"$f":"-Depr!AY9","v":0},{"$f":"-Depr!AZ9","v":0},{"$f":"-Depr!BA9","v":0}]
[null,"State Taxable Income",null,null,null,null,null,{"$f":"SUM(H11:H13)","v":0},0,0,0,0,-189.79154478398311,-31485.237810459548,992.53817572133721,1638.1429921377448,2228.4156282213089,2718.1039640964605,2992.7375137398867,3111.7937980074876,3158.8487138141218,3236.6395995943703,3207.6917969300312,3402.6815156533021,3466.2545446248087,4848.2397394383224,6239.9290893605539,6340.0661313742949,6522.5883719123176,6683.7821348549387,6690.8821655517459,6892.9701525600631,6879.9927821646106,7078.9436621025825,7148.0309892799041,7251.4373072734725,7363.7742124338674,7468.3272075617351,2542.2569414938894,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"NOL - Roll Forward"]
[null,"Beg Balance",null,null,"on/off","Roll Off","Beg :",0,{"$f":"H21","v":0},0,0,0,0,189.79154478398311,31675.029355243532,30682.491179522196,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Additions",null,null,{"$f":"Scen!G26","v":1},{"$f":"Scen!G25","v":2014},"Addn's :",{"$f":"-MIN(H14,0)*($F18>H$4)*$E18","v":0},0,0,0,0,189.79154478398311,31485.237810459548,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Utilization Group",null,null,{"$f":"E18","v":1},{"$f":"F18","v":2014},"Util :",{"$f":"($F19=H$4)*-(H17+H18)","v":0},0,0,0,0,0,0,0,-30682.491179522196,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Utilization",null,null,null,null,"Util :",{"$f":"-MIN(MAX(H14,0),SUM(H17:H19))","v":0},0,0,0,0,0,0,-992.53817572133721,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending Balance",null,null,null,null,"End :",{"$f":"SUM(H17:H20)","v":0},0,0,0,0,189.79154478398311,31675.029355243532,30682.491179522196,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"NOL Adjusted State Taxable Income",null,null,"State",null,null,{"$f":"H14+SUM(H18:H20)","v":0},0,0,0,0,0,0,0,-29044.34818738445,2228.4156282213089,2718.1039640964605,2992.7375137398867,3111.7937980074876,3158.8487138141218,3236.6395995943703,3207.6917969300312,3402.6815156533021,3466.2545446248087,4848.2397394383224,6239.9290893605539,6340.0661313742949,6522.5883719123176,6683.7821348549387,6690.8821655517459,6892.9701525600631,6879.9927821646106,7078.9436621025825,7148.0309892799041,7251.4373072734725,7363.7742124338674,7468.3272075617351,2542.2569414938894,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"State Tax Benefit / (Payment)",null,null,{"$f":"E8","v":4.2000000000000003E-2},null,null,{"$f":"-H23*$E24","v":0},0,0,0,0,0,0,0,1219.862623870147,-93.593456385294985,-114.16036649205135,-125.69497557707525,-130.69533951631448,-132.67164598019312,-135.93886318296356,-134.72305547106131,-142.9126236574387,-145.58269087424196,-203.62606905640956,-262.0770217531433,-266.28277751772038,-273.94871162031734,-280.71884966390746,-281.01705095317334,-289.50474640752265,-288.95969685091364,-297.31563380830846,-300.21730154975597,-304.56036690548586,-309.27851692222248,-313.6697427175929,-106.77479154274336,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"State Investment Tax Credit",null,null,"on/off","Thru"]
[null,"Qualified State Tax Income",null,null,{"$f":"Scen!G28","v":0},{"$f":"Scen!G29","v":0},null,{"$f":"MAX(H14,0)*($F27>=H$4)*$E27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"State Tax Rate",null,null,{"$f":"Scen!G30","v":0}," ",null,{"$f":"$E28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"State Tax Credit Adjustment",null,null,null,null,null,{"$f":"H27*H28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"State Investment Tax Credit - Roll Forward"]
[null,"Beg Balance",null,null,null,null,null,0,{"$f":"H35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Additions",null,null,null,null,null,{"$f":"H29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Utilization",null,null,null,null,null,{"$f":"IF(SUM(H32:H33)>-H24, MIN(H24,0),-SUM(H32:H33))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending Balance",null,null,null,null,null,{"$f":"SUM(H32:H34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"State Tax Benefit / (Payment)",null,null,null,null,null,{"$f":"H24+H29","v":0},0,0,0,0,0,0,0,1219.862623870147,-93.593456385294985,-114.16036649205135,-125.69497557707525,-130.69533951631448,-132.67164598019312,-135.93886318296356,-134.72305547106131,-142.9126236574387,-145.58269087424196,-203.62606905640956,-262.0770217531433,-266.28277751772038,-273.94871162031734,-280.71884966390746,-281.01705095317334,-289.50474640752265,-288.95969685091364,-297.31563380830846,-300.21730154975597,-304.56036690548586,-309.27851692222248,-313.6697427175929,-106.77479154274336,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Federal"]
[null,"Pre-Tax Income",null,null,null,null,null,{"$f":"FS!H$81","v":0},{"$f":"FS!I$81","v":0},{"$f":"FS!J$81","v":0},{"$f":"FS!K$81","v":0},{"$f":"FS!L$81","v":0},{"$f":"FS!M$81","v":-189.79154478398311},{"$f":"FS!N$81","v":1798.8892933706088},{"$f":"FS!O$81","v":2653.395575721338},{"$f":"FS!P$81","v":2753.2457921377454},{"$f":"FS!Q$81","v":2865.5147282213093},{"$f":"FS!R$81","v":2936.5282640964606},{"$f":"FS!S$81","v":3009.2028137398866},{"$f":"FS!T$81","v":3121.7884980074878},{"$f":"FS!U$81","v":3168.843413814122},{"$f":"FS!V$81","v":3246.6342995943705},{"$f":"FS!W$81","v":3217.6864969300314},{"$f":"FS!X$81","v":3412.6762156533023},{"$f":"FS!Y$81","v":3476.2492446248089},{"$f":"FS!Z$81","v":3540.1454394383227},{"$f":"FS!AA$81","v":3613.7457893605542},{"$f":"FS!AB$81","v":3713.8828313742952},{"$f":"FS!AC$81","v":3838.1684719123177},{"$f":"FS!AD$81","v":3941.1258348549391},{"$f":"FS!AE$81","v":3948.2258655517462},{"$f":"FS!AF$81","v":4150.3138525600634},{"$f":"FS!AG$81","v":4137.336482164611},{"$f":"FS!AH$81","v":4336.2873621025828},{"$f":"FS!AI$81","v":4405.3746892799045},{"$f":"FS!AJ$81","v":4508.7810072734728},{"$f":"FS!AK$81","v":4621.1179124338678},{"$f":"FS!AL$81","v":-9901.8279924382659},{"$f":"FS!AM$81","v":2542.2569414938894},{"$f":"FS!AN$81","v":0},{"$f":"FS!AO$81","v":0},{"$f":"FS!AP$81","v":0},{"$f":"FS!AQ$81","v":0},{"$f":"FS!AR$81","v":0},{"$f":"FS!AS$81","v":0},{"$f":"FS!AT$81","v":0},{"$f":"FS!AU$81","v":0},{"$f":"FS!AV$81","v":0},{"$f":"FS!AW$81","v":0},{"$f":"FS!AX$81","v":0},{"$f":"FS!AY$81","v":0},{"$f":"FS!AZ$81","v":0},{"$f":"FS!BA$81","v":0}]
[null,"Addback:  Book Depreciation",null,null,null,null,null,{"$f":"-FS!H$46","v":0},{"$f":"-FS!I$46","v":0},{"$f":"-FS!J$46","v":0},{"$f":"-FS!K$46","v":0},{"$f":"-FS!L$46","v":0},{"$f":"-FS!M$46","v":0},{"$f":"-FS!N$46","v":1828.4375},{"$f":"-FS!O$46","v":2742.6562999999996},{"$f":"-FS!P$46","v":2742.6562999999996},{"$f":"-FS!Q$46","v":2742.6562999999996},{"$f":"-FS!R$46","v":2742.6562999999996},{"$f":"-FS!S$46","v":2742.6562999999996},{"$f":"-FS!T$46","v":2742.6562999999996},{"$f":"-FS!U$46","v":2742.6562999999996},{"$f":"-FS!V$46","v":2742.6562999999996},{"$f":"-FS!W$46","v":2742.6562999999996},{"$f":"-FS!X$46","v":2742.6562999999996},{"$f":"-FS!Y$46","v":2742.6562999999996},{"$f":"-FS!Z$46","v":2742.6562999999996},{"$f":"-FS!AA$46","v":2742.6562999999996},{"$f":"-FS!AB$46","v":2742.6562999999996},{"$f":"-FS!AC$46","v":2742.6562999999996},{"$f":"-FS!AD$46","v":2742.6562999999996},{"$f":"-FS!AE$46","v":2742.6562999999996},{"$f":"-FS!AF$46","v":2742.6562999999996},{"$f":"-FS!AG$46","v":2742.6562999999996},{"$f":"-FS!AH$46","v":2742.6562999999996},{"$f":"-FS!AI$46","v":2742.6562999999996},{"$f":"-FS!AJ$46","v":2742.6562999999996},{"$f":"-FS!AK$46","v":2742.6562999999996},{"$f":"-FS!AL$46","v":17370.155200000001},{"$f":"-FS!AM$46","v":0},{"$f":"-FS!AN$46","v":0},{"$f":"-FS!AO$46","v":0},{"$f":"-FS!AP$46","v":0},{"$f":"-FS!AQ$46","v":0},{"$f":"-FS!AR$46","v":0},{"$f":"-FS!AS$46","v":0},{"$f":"-FS!AT$46","v":0},{"$f":"-FS!AU$46","v":0},{"$f":"-FS!AV$46","v":0},{"$f":"-FS!AW$46","v":0},{"$f":"-FS!AX$46","v":0},{"$f":"-FS!AY$46","v":0},{"$f":"-FS!AZ$46","v":0},{"$f":"-FS!BA$46","v":0}]
[null,"Deduct: State Tax Benefit / (Payment)",null,null,null,null,null,{"$f":"H37","v":0},{"$f":"I37","v":0},0,0,0,0,0,0,1219.862623870147,-93.593456385294985,-114.16036649205135,-125.69497557707525,-130.69533951631448,-132.67164598019312,-135.93886318296356,-134.72305547106131,-142.9126236574387,-145.58269087424196,-203.62606905640956,-262.0770217531433,-266.28277751772038,-273.94871162031734,-280.71884966390746,-281.01705095317334,-289.50474640752265,-288.95969685091364,-297.31563380830846,-300.21730154975597,-304.56036690548586,-309.27851692222248,-313.6697427175929,-106.77479154274336,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Deduct: Tax Depreciation - Federal",null,null,null,null,null,0,0,0,0,0,{"$f":"-Depr!M8","v":0},{"$f":"-Depr!N8","v":-40059.488303830156},{"$f":"-Depr!O8","v":-11700.226099999998},{"$f":"-Depr!P8","v":-7076.3513999999996},{"$f":"-Depr!Q8","v":-4296.4049000000005},{"$f":"-Depr!R8","v":-4281.2267000000002},{"$f":"-Depr!S8","v":-2195.2548999999995},{"$f":"-Depr!T8","v":-116.47300000000001},{"$f":"-Depr!U8","v":-116.47300000000001},{"$f":"-Depr!V8","v":-116.47300000000001},{"$f":"-Depr!W8","v":-116.47300000000001},{"$f":"-Depr!X8","v":-116.47300000000001},{"$f":"-Depr!Y8","v":-116.47300000000001},{"$f":"-Depr!Z8","v":-116.47300000000001},{"$f":"-Depr!AA8","v":-116.47300000000001},{"$f":"-Depr!AB8","v":-116.47300000000001},{"$f":"-Depr!AC8","v":-58.236400000000003},{"$f":"-Depr!AD8","v":0},{"$f":"-Depr!AE8","v":0},{"$f":"-Depr!AF8","v":0},{"$f":"-Depr!AG8","v":0},{"$f":"-Depr!AH8","v":0},{"$f":"-Depr!AI8","v":0},{"$f":"-Depr!AJ8","v":0},{"$f":"-Depr!AK8","v":0},{"$f":"-Depr!AL8","v":0},{"$f":"-Depr!AM8","v":0},{"$f":"-Depr!AN8","v":0},{"$f":"-Depr!AO8","v":0},{"$f":"-Depr!AP8","v":0},{"$f":"-Depr!AQ8","v":0},{"$f":"-Depr!AR8","v":0},{"$f":"-Depr!AS8","v":0},{"$f":"-Depr!AT8","v":0},{"$f":"-Depr!AU8","v":0},{"$f":"-Depr!AV8","v":0},{"$f":"-Depr!AW8","v":0},{"$f":"-Depr!AX8","v":0},{"$f":"-Depr!AY8","v":0},{"$f":"-Depr!AZ8","v":0},{"$f":"-Depr!BA8","v":0}]
[null,"Fed Taxable Income",null,null,"Fed",null,null,{"$f":"SUM(H42:H45)","v":0},{"$f":"SUM(I42:I45)","v":0},0,0,0,-189.79154478398311,-36432.161510459548,-6304.1742242786604,-360.58668399210728,1218.1726718360133,1283.7974976044088,3430.9092381628111,5617.2764584911729,5662.3550678339288,5736.8787364114069,5709.1467414589697,5895.9468919958636,5956.8498537505666,5962.7026703819129,5977.8520676074104,6073.7833538565746,6248.6396602920004,6403.0632851910314,6409.8651145985723,6603.4654061525407,6591.0330853136966,6781.6280282942744,6847.8136877301486,6946.8769403679862,7054.495695511645,7154.6574648441419,2435.4821499511459,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Beg NOL Balance",null,null,"on/off","Roll Off","Beg :",0,{"$f":"H52","v":0},0,0,0,0,189.79154478398311,36621.953055243532,42926.127279522188,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NOL Additions",null,null,{"$f":"E18","v":1},{"$f":"F18","v":2014},"Addn's :",{"$f":"-MIN(H46,0)*($F49>H$4)*$E49","v":0},0,0,0,0,189.79154478398311,36432.161510459548,6304.1742242786604,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NOL Utilization Group",null,null,{"$f":"E49","v":1},{"$f":"F49","v":2014},"Util :",{"$f":"($F50=H$4)*-(H48+H49)","v":0},0,0,0,0,0,0,0,-42926.127279522188,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NOL Utilization",null,null,null,null,"Util :",{"$f":"-MIN(MAX(H46,0),SUM(H48:H50))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending NOL Balance",null,null,null,null,"End :",{"$f":"SUM(H48:H51)","v":0},0,0,0,0,189.79154478398311,36621.953055243532,42926.127279522188,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"NOL Adjusted Federal Taxable Income",null,null,null,"Fed",null,{"$f":"H46+SUM(H49:H51)","v":0},0,0,0,0,0,0,0,-43286.713963514296,1218.1726718360133,1283.7974976044088,3430.9092381628111,5617.2764584911729,5662.3550678339288,5736.8787364114069,5709.1467414589697,5895.9468919958636,5956.8498537505666,5962.7026703819129,5977.8520676074104,6073.7833538565746,6248.6396602920004,6403.0632851910314,6409.8651145985723,6603.4654061525407,6591.0330853136966,6781.6280282942744,6847.8136877301486,6946.8769403679862,7054.495695511645,7154.6574648441419,2435.4821499511459,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fed Tax Benefit / (Payment)",null,null,null,{"$f":"D8","v":0.35},null,{"$f":"-H54*$F55","v":0},0,0,0,0,0,0,0,{"$f":"-P54*$F55","v":15150.349887230002},-426.36043514260462,-449.32912416154306,-1200.8182333569839,-1966.0467604719104,-1981.824273741875,-2007.9075577439924,-1998.2013595106393,-2063.5814121985522,-2084.8974488126983,-2086.9459346336694,-2092.2482236625933,-2125.8241738498009,-2187.0238811022,-2241.0721498168609,-2243.4527901095003,-2311.212892153389,-2306.8615798597934,-2373.569809902996,-2396.7347907055519,-2431.4069291287951,-2469.0734934290754,-2504.1301126954495,-852.41875248290103,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tax Benefit / (Payment)",null,null,null,null,null,{"$f":"H37+H55","v":0},{"$f":"I37+I55","v":0},0,0,0,0,0,0,{"$f":"P37+P55","v":16370.21251110015},-519.9538915278996,-563.48949065359443,-1326.5132089340591,-2096.7420999882247,-2114.4959197220683,-2143.8464209269559,-2132.9244149817005,-2206.4940358559911,-2230.4801396869402,-2290.5720036900789,-2354.3252454157364,-2392.1069513675211,-2460.9725927225172,-2521.7909994807683,-2524.4698410626734,-2600.7176385609118,-2595.821276710707,-2670.8854437113046,-2696.9520922553079,-2735.9672960342809,-2778.3520103512978,-2817.7998554130422,-959.19354402564443,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"PTC/ITC Deferral Penalty"]
[]
[null,null,null,null,null,"Check"]
[null,"PTC Utilization Profile",null,null,null,{"$f":"SUM(H63:BA63)","v":1},"Percent :",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Rate","Roll Off"]
[null,"Super PTC Deferral Logic",null,null,{"$f":"Scen!G40","v":0.26250000000000001},{"$f":"Scen!L42","v":2016},"Pct Def :",{"$f":"$E66 * (H$4<$F66)","v":0.26250000000000001},0.26250000000000001,0.26250000000000001,0.26250000000000001,0.26250000000000001,0.26250000000000001,0.26250000000000001,0.26250000000000001,0.26250000000000001,0.26250000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Income :",{"$f":"H$54*H66","v":0},0,0,0,0,0,0,0,-11362.762415422503,319.77032635695349,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Logic :",{"$f":"--(H66=0)","v":0},0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,"Logic :",{"$f":"SUM($H68:H68)","v":0},{"$f":"SUM($H68:I68)","v":0},{"$f":"SUM($H68:J68)","v":0},{"$f":"SUM($H68:K68)","v":0},{"$f":"SUM($H68:L68)","v":0},{"$f":"SUM($H68:M68)","v":0},{"$f":"SUM($H68:N68)","v":0},{"$f":"SUM($H68:O68)","v":0},{"$f":"SUM($H68:P68)","v":0},{"$f":"SUM($H68:Q68)","v":0},{"$f":"SUM($H68:R68)","v":1},{"$f":"SUM($H68:S68)","v":2},{"$f":"SUM($H68:T68)","v":3},{"$f":"SUM($H68:U68)","v":4},{"$f":"SUM($H68:V68)","v":5},{"$f":"SUM($H68:W68)","v":6},{"$f":"SUM($H68:X68)","v":7},{"$f":"SUM($H68:Y68)","v":8},{"$f":"SUM($H68:Z68)","v":9},{"$f":"SUM($H68:AA68)","v":10},{"$f":"SUM($H68:AB68)","v":11},{"$f":"SUM($H68:AC68)","v":12},{"$f":"SUM($H68:AD68)","v":13},{"$f":"SUM($H68:AE68)","v":14},{"$f":"SUM($H68:AF68)","v":15},{"$f":"SUM($H68:AG68)","v":16},{"$f":"SUM($H68:AH68)","v":17},{"$f":"SUM($H68:AI68)","v":18},{"$f":"SUM($H68:AJ68)","v":19},{"$f":"SUM($H68:AK68)","v":20},{"$f":"SUM($H68:AL68)","v":21},{"$f":"SUM($H68:AM68)","v":22},{"$f":"SUM($H68:AN68)","v":23},{"$f":"SUM($H68:AO68)","v":24},{"$f":"SUM($H68:AP68)","v":25},{"$f":"SUM($H68:AQ68)","v":26},{"$f":"SUM($H68:AR68)","v":27},{"$f":"SUM($H68:AS68)","v":28},{"$f":"SUM($H68:AT68)","v":29},{"$f":"SUM($H68:AU68)","v":30},{"$f":"SUM($H68:AV68)","v":31},{"$f":"SUM($H68:AW68)","v":32},{"$f":"SUM($H68:AX68)","v":33},{"$f":"SUM($H68:AY68)","v":34},{"$f":"SUM($H68:AZ68)","v":35},{"$f":"SUM($H68:BA68)","v":36}]
[null,null,null,null,null,null,"Pct Util :",{"$f":"IF(H69>0, OFFSET($H$63,0,H69-1),0)","v":0},0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Check","Util :",{"$f":"-SUM($H67:H67)*H70","v":0},{"$f":"-SUM($H67:I67)*I70","v":0},{"$f":"-SUM($H67:J67)*J70","v":0},{"$f":"-SUM($H67:K67)*K70","v":0},{"$f":"-SUM($H67:L67)*L70","v":0},{"$f":"-SUM($H67:M67)*M70","v":0},{"$f":"-SUM($H67:N67)*N70","v":0},{"$f":"-SUM($H67:O67)*O70","v":0},{"$f":"-SUM($H67:P67)*P70","v":0},{"$f":"-SUM($H67:Q67)*Q70","v":0},{"$f":"-SUM($H67:R67)*R70","v":11042.99208906555},{"$f":"-SUM($H67:S67)*S70","v":0},{"$f":"-SUM($H67:T67)*T70","v":0},{"$f":"-SUM($H67:U67)*U70","v":0},{"$f":"-SUM($H67:V67)*V70","v":0},{"$f":"-SUM($H67:W67)*W70","v":0},{"$f":"-SUM($H67:X67)*X70","v":0},{"$f":"-SUM($H67:Y67)*Y70","v":0},{"$f":"-SUM($H67:Z67)*Z70","v":0},{"$f":"-SUM($H67:AA67)*AA70","v":0},{"$f":"-SUM($H67:AB67)*AB70","v":0},{"$f":"-SUM($H67:AC67)*AC70","v":0},{"$f":"-SUM($H67:AD67)*AD70","v":0},{"$f":"-SUM($H67:AE67)*AE70","v":0},{"$f":"-SUM($H67:AF67)*AF70","v":0},{"$f":"-SUM($H67:AG67)*AG70","v":0},{"$f":"-SUM($H67:AH67)*AH70","v":0},{"$f":"-SUM($H67:AI67)*AI70","v":0},{"$f":"-SUM($H67:AJ67)*AJ70","v":0},{"$f":"-SUM($H67:AK67)*AK70","v":0},{"$f":"-SUM($H67:AL67)*AL70","v":0},{"$f":"-SUM($H67:AM67)*AM70","v":0},{"$f":"-SUM($H67:AN67)*AN70","v":0},{"$f":"-SUM($H67:AO67)*AO70","v":0},{"$f":"-SUM($H67:AP67)*AP70","v":0},{"$f":"-SUM($H67:AQ67)*AQ70","v":0},{"$f":"-SUM($H67:AR67)*AR70","v":0},{"$f":"-SUM($H67:AS67)*AS70","v":0},{"$f":"-SUM($H67:AT67)*AT70","v":0},{"$f":"-SUM($H67:AU67)*AU70","v":0},{"$f":"-SUM($H67:AV67)*AV70","v":0},{"$f":"-SUM($H67:AW67)*AW70","v":0},{"$f":"-SUM($H67:AX67)*AX70","v":0},{"$f":"-SUM($H67:AY67)*AY70","v":0},{"$f":"-SUM($H67:AZ67)*AZ70","v":0},{"$f":"-SUM($H67:BA67)*BA70","v":0}]
[null,null,null,null,null,{"$f":"SUM(H72:BA72)","v":0},"Mk Wh :",{"$f":"H67+H71","v":0},0,0,0,0,0,0,0,-11362.762415422503,319.77032635695349,11042.99208906555,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Rate","Roll Off"]
[null,"Regular PTC Deferral Logic",null,null,{"$f":"Scen!G39","v":0.15},{"$f":"Scen!I41","v":2018},"Pct Def :",{"$f":"$E75 * (H$4<$F75)* (H66=0)","v":0},0,0,0,0,0,0,0,0,0,0.15,0.15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Income :",{"$f":"H$54*H75","v":0},0,0,0,0,0,0,0,0,0,192.56962464066132,514.63638572442164,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Logic :",{"$f":"--((H75+H66)=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,"Logic :",{"$f":"SUM($H77:H77)","v":0},{"$f":"SUM($H77:I77)","v":0},{"$f":"SUM($H77:J77)","v":0},{"$f":"SUM($H77:K77)","v":0},{"$f":"SUM($H77:L77)","v":0},{"$f":"SUM($H77:M77)","v":0},{"$f":"SUM($H77:N77)","v":0},{"$f":"SUM($H77:O77)","v":0},{"$f":"SUM($H77:P77)","v":0},{"$f":"SUM($H77:Q77)","v":0},{"$f":"SUM($H77:R77)","v":0},{"$f":"SUM($H77:S77)","v":0},{"$f":"SUM($H77:T77)","v":1},{"$f":"SUM($H77:U77)","v":2},{"$f":"SUM($H77:V77)","v":3},{"$f":"SUM($H77:W77)","v":4},{"$f":"SUM($H77:X77)","v":5},{"$f":"SUM($H77:Y77)","v":6},{"$f":"SUM($H77:Z77)","v":7},{"$f":"SUM($H77:AA77)","v":8},{"$f":"SUM($H77:AB77)","v":9},{"$f":"SUM($H77:AC77)","v":10},{"$f":"SUM($H77:AD77)","v":11},{"$f":"SUM($H77:AE77)","v":12},{"$f":"SUM($H77:AF77)","v":13},{"$f":"SUM($H77:AG77)","v":14},{"$f":"SUM($H77:AH77)","v":15},{"$f":"SUM($H77:AI77)","v":16},{"$f":"SUM($H77:AJ77)","v":17},{"$f":"SUM($H77:AK77)","v":18},{"$f":"SUM($H77:AL77)","v":19},{"$f":"SUM($H77:AM77)","v":20},{"$f":"SUM($H77:AN77)","v":21},{"$f":"SUM($H77:AO77)","v":22},{"$f":"SUM($H77:AP77)","v":23},{"$f":"SUM($H77:AQ77)","v":24},{"$f":"SUM($H77:AR77)","v":25},{"$f":"SUM($H77:AS77)","v":26},{"$f":"SUM($H77:AT77)","v":27},{"$f":"SUM($H77:AU77)","v":28},{"$f":"SUM($H77:AV77)","v":29},{"$f":"SUM($H77:AW77)","v":30},{"$f":"SUM($H77:AX77)","v":31},{"$f":"SUM($H77:AY77)","v":32},{"$f":"SUM($H77:AZ77)","v":33},{"$f":"SUM($H77:BA77)","v":34}]
[null,null,null,null,null,null,"Pct Util :",{"$f":"IF(H78>0, OFFSET($H$63,0,H78-1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Check","Util :",{"$f":"-SUM($H76:H76)*H79","v":0},{"$f":"-SUM($H76:I76)*I79","v":0},{"$f":"-SUM($H76:J76)*J79","v":0},{"$f":"-SUM($H76:K76)*K79","v":0},{"$f":"-SUM($H76:L76)*L79","v":0},{"$f":"-SUM($H76:M76)*M79","v":0},{"$f":"-SUM($H76:N76)*N79","v":0},{"$f":"-SUM($H76:O76)*O79","v":0},{"$f":"-SUM($H76:P76)*P79","v":0},{"$f":"-SUM($H76:Q76)*Q79","v":0},{"$f":"-SUM($H76:R76)*R79","v":0},{"$f":"-SUM($H76:S76)*S79","v":0},{"$f":"-SUM($H76:T76)*T79","v":-707.20601036508299},{"$f":"-SUM($H76:U76)*U79","v":0},{"$f":"-SUM($H76:V76)*V79","v":0},{"$f":"-SUM($H76:W76)*W79","v":0},{"$f":"-SUM($H76:X76)*X79","v":0},{"$f":"-SUM($H76:Y76)*Y79","v":0},{"$f":"-SUM($H76:Z76)*Z79","v":0},{"$f":"-SUM($H76:AA76)*AA79","v":0},{"$f":"-SUM($H76:AB76)*AB79","v":0},{"$f":"-SUM($H76:AC76)*AC79","v":0},{"$f":"-SUM($H76:AD76)*AD79","v":0},{"$f":"-SUM($H76:AE76)*AE79","v":0},{"$f":"-SUM($H76:AF76)*AF79","v":0},{"$f":"-SUM($H76:AG76)*AG79","v":0},{"$f":"-SUM($H76:AH76)*AH79","v":0},{"$f":"-SUM($H76:AI76)*AI79","v":0},{"$f":"-SUM($H76:AJ76)*AJ79","v":0},{"$f":"-SUM($H76:AK76)*AK79","v":0},{"$f":"-SUM($H76:AL76)*AL79","v":0},{"$f":"-SUM($H76:AM76)*AM79","v":0},{"$f":"-SUM($H76:AN76)*AN79","v":0},{"$f":"-SUM($H76:AO76)*AO79","v":0},{"$f":"-SUM($H76:AP76)*AP79","v":0},{"$f":"-SUM($H76:AQ76)*AQ79","v":0},{"$f":"-SUM($H76:AR76)*AR79","v":0},{"$f":"-SUM($H76:AS76)*AS79","v":0},{"$f":"-SUM($H76:AT76)*AT79","v":0},{"$f":"-SUM($H76:AU76)*AU79","v":0},{"$f":"-SUM($H76:AV76)*AV79","v":0},{"$f":"-SUM($H76:AW76)*AW79","v":0},{"$f":"-SUM($H76:AX76)*AX79","v":0},{"$f":"-SUM($H76:AY76)*AY79","v":0},{"$f":"-SUM($H76:AZ76)*AZ79","v":0},{"$f":"-SUM($H76:BA76)*BA79","v":0}]
[null,null,null,null,null,{"$f":"SUM(H81:BA81)","v":0},"Mk Wh :",{"$f":"H76+H80","v":0},0,0,0,0,0,0,0,0,0,192.56962464066132,514.63638572442164,-707.20601036508299,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total PTC Make Whole",null,null,null,null,"Mk Wh :",{"$f":"H72+H81","v":0},0,0,0,0,0,0,0,-11362.762415422503,319.77032635695349,11235.561713706211,514.63638572442164,-707.20601036508299,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"PTC Deferral Penalty"]
[null,"Active"]
[null,{"$f":"Scen!$G$37","v":1},{"$f":"OFFSET(C88,$B87,0)","v":"PTC Deferral Calculation"},null,null,null,null,{"$f":"OFFSET(H88,$B87,0)","v":0},0,0,0,0,0,0,0,-11362.762415422503,319.77032635695349,11235.561713706211,514.63638572442164,-707.20601036508299,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,"No Penalty",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,"PTC Deferral Calculation",null,null,null,null,{"$f":"H83","v":0},0,0,0,0,0,0,0,-11362.762415422503,319.77032635695349,11235.561713706211,514.63638572442164,-707.20601036508299,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"Building Wind Assets thru 2012",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"ITC Deferral Penalty"]
[null,"Active"]
[null,0,{"$f":"OFFSET(C95,$B94,0)","v":"No Penalty"},null,null,null,null,{"$f":"OFFSET(H95,$B94,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,"No Penalty",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,"No Penalty",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"No Penalty",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Total PTC/ITC Deferral Penalty",null,null,null,null,null,{"$f":"H87+H94","v":0},0,0,0,0,0,0,0,-11362.762415422503,319.77032635695349,11235.561713706211,514.63638572442164,-707.20601036508299,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Alloc","index":10,"n_rows":55,"n_cols":29,"rows_kept":55,"cut":false,"hidden":false,"merged":[]}
["v1.1","Alloc"]
[null,"Allocation of CapEx Categories to Depreciation Asset Classes"]
[]
[null,"Capital Expenditure Categories",null,null,null,null,null,"Asset Classes for Depreciation"]
[null,null,null,null,null,"Capital",null,null,1,{"$f":"I5+1","v":2},{"$f":"J5+1","v":3},4,5,6,7,8,9,10,11,12,null,null,null,"C-ITC / ITC"]
[null,"CapEx Cat","Description",null,null,"Spending",null,"Alloc %","Land","Solar","Non-Solar","IT","Interconnect","Startup Sol","Startup Non","Carried Sol","Carried Non","Bonus","Sens =Promote non-CITC","Open 12",null,null,null,"Eligible Costs"]
[null,1,{"$f":"OFFSET(CapEx!$D$4,0,B7-1)","v":"Equip"},null,null,{"$f":"OFFSET(CapEx!$D$146,0,B7-1)","v":53748.250324030298},null,{"$f":"SUM(I7:T7)","v":1},0,{"$f":"50%*$X$7","v":0.48},{"$f":"$X$8","v":0.04},0,0,0,0,0,0,{"$f":"50%*$X$7","v":0.48},0,0,null,null,"Non-Tx $",0.96]
[null,2,{"$f":"OFFSET(CapEx!$D$4,0,B8-1)","v":"EPC"},null,null,{"$f":"OFFSET(CapEx!$D$146,0,B8-1)","v":18921.93466267741},null,1,0,0.48,0.04,0,0,0,0,0,0,0.48,0,0,null,null,"Non-Tx $",0.04]
[null,3,{"$f":"OFFSET(CapEx!$D$4,0,B9-1)","v":"Bonus"},null,null,{"$f":"OFFSET(CapEx!$D$146,0,B9-1)","v":0},null,1,0,0.48,0.04,0,0,0,0,0,0,0.48,0,0]
[null,4,{"$f":"OFFSET(CapEx!$D$4,0,B10-1)","v":"SF_Other1"},null,null,{"$f":"OFFSET(CapEx!$D$146,0,B10-1)","v":0},null,1,0,0.48,0.04,0,0,0,0,0,0,0.48,0,0]
[null,5,{"$f":"OFFSET(CapEx!$D$4,0,B11-1)","v":"SF_Other2"},null,null,{"$f":"OFFSET(CapEx!$D$146,0,B11-1)","v":0},null,1,0,0.48,0.04,0,0,0,0,0,0,0.48,0,0]
[null,6,{"$f":"OFFSET(CapEx!$D$4,0,B12-1)","v":"SF_Other3"},null,null,{"$f":"OFFSET(CapEx!$D$146,0,B12-1)","v":0},null,1,0,0.48,0.04,0,0,0,0,0,0,0.48,0,0]
[null,7,{"$f":"OFFSET(CapEx!$D$4,0,B13-1)","v":"SF_Other4"},null,null,{"$f":"OFFSET(CapEx!$D$146,0,B13-1)","v":0},null,1,0,0.48,0.04,0,0,0,0,0,0,0.48,0,0]
[null,8,{"$f":"OFFSET(CapEx!$D$4,0,B14-1)","v":"Conting"},null,null,{"$f":"OFFSET(CapEx!$D$146,0,B14-1)","v":2477.2401839643785},null,1,0,0.48,0.04,0,0,0,0,0,0,0.48,0,0]
[null,9,{"$f":"OFFSET(CapEx!$D$4,0,B15-1)","v":"PP_Other1"},null,null,{"$f":"OFFSET(CapEx!$D$146,0,B15-1)","v":0},null,1,0,0.48,0.04,0,0,0,0,0,0,0.48,0,0]
[null,10,{"$f":"OFFSET(CapEx!$D$4,0,B16-1)","v":"PP_Other2"},null,null,{"$f":"OFFSET(CapEx!$D$146,0,B16-1)","v":0},null,1,0,0.48,0.04,0,0,0,0,0,0,0.48,0,0]
[null,11,{"$f":"OFFSET(CapEx!$D$4,0,B17-1)","v":"PP_Other3"},null,null,{"$f":"OFFSET(CapEx!$D$146,0,B17-1)","v":0},null,1,0,0.48,0.04,0,0,0,0,0,0,0.48,0,0]
[null,12,{"$f":"OFFSET(CapEx!$D$4,0,B18-1)","v":"PP_Other4"},null,null,{"$f":"OFFSET(CapEx!$D$146,0,B18-1)","v":0},null,{"$f":"SUM(I18:T18)","v":1},0,0.48,0.04,0,0,0,0,0,0,0.48,0,0]
[null,13,{"$f":"OFFSET(CapEx!$D$4,0,B19-1)","v":"Electrical"},null,null,{"$f":"OFFSET(CapEx!$D$146,0,B19-1)","v":1319.0175950597973},null,1,0,0,0,0,1,0,0,0,0,0,0,0]
[null,14,{"$f":"OFFSET(CapEx!$D$4,0,B20-1)","v":"Promote"},null,null,{"$f":"OFFSET(CapEx!$D$146,0,B20-1)","v":653.46153846153845},null,1,0,0,0,0,0,0,0,0,0,0,1,0]
[null,15,{"$f":"OFFSET(CapEx!$D$4,0,B21-1)","v":"IT"},null,null,{"$f":"OFFSET(CapEx!$D$146,0,B21-1)","v":0},null,{"$f":"SUM(I21:T21)","v":1},0,{"$f":"50%*$X$7","v":0.48},{"$f":"$X$8","v":0.04},0,0,0,0,0,0,{"$f":"50%*$X$7","v":0.48},0,0]
[null,16,{"$f":"OFFSET(CapEx!$D$4,0,B22-1)","v":"Dev - Allocated to Equipment"},null,null,{"$f":"OFFSET(CapEx!$D$146,0,B22-1)","v":884.72863713013521},null,1,0,{"$f":"50%*$X$7","v":0.48},{"$f":"$X$8","v":0.04},0,0,0,0,0,0,{"$f":"50%*$X$7","v":0.48},0,0]
[null,17,{"$f":"OFFSET(CapEx!$D$4,0,B23-1)","v":"PM"},null,null,{"$f":"OFFSET(CapEx!$D$146,0,B23-1)","v":0},null,1,0,{"$f":"50%*$X$7","v":0.48},{"$f":"$X$8","v":0.04},0,0,0,0,0,0,{"$f":"50%*$X$7","v":0.48},0,0]
[null,18,{"$f":"OFFSET(CapEx!$D$4,0,B24-1)","v":"Startup"},null,null,{"$f":"OFFSET(CapEx!$D$146,0,B24-1)","v":1034.8368699653586},null,1,0,{"$f":"50%*$X$7","v":0.48},{"$f":"$X$8","v":0.04},0,0,0,0,0,0,{"$f":"50%*$X$7","v":0.48},0,0]
[null,19,{"$f":"OFFSET(CapEx!$D$4,0,B25-1)","v":"Ins"},null,null,{"$f":"OFFSET(CapEx!$D$146,0,B25-1)","v":1139.866733347644},null,1,0,{"$f":"50%*$X$7","v":0.48},{"$f":"$X$8","v":0.04},0,0,0,0,0,0,{"$f":"50%*$X$7","v":0.48},0,0]
[null,20,{"$f":"OFFSET(CapEx!$D$4,0,B26-1)","v":"Site Prep"},null,null,{"$f":"OFFSET(CapEx!$D$146,0,B26-1)","v":2100.3457845469411},null,1,0,{"$f":"50%*$X$7","v":0.48},{"$f":"$X$8","v":0.04},0,0,0,0,0,0,{"$f":"50%*$X$7","v":0.48},0,0]
[null,21,{"$f":"OFFSET(CapEx!$D$4,0,B27-1)","v":"Land"},null,null,{"$f":"OFFSET(CapEx!$D$146,0,B27-1)","v":0},null,1,1,0,0,0,0,0,0,0,0,0,0,0]
[null,22,"Open",null,null,0,null,1,0,0,0,0,1,0,0,0,0,0,0,0]
[null,23,"Open",null,null,0,null,1,0,{"$f":"50%*$X$7","v":0.48},{"$f":"$X$8","v":0.04},0,0,0,0,0,0,{"$f":"50%*$X$7","v":0.48},0,0]
[null,24,"Open",null,null,0,null,1,0,{"$f":"50%*$X$7","v":0.48},{"$f":"$X$8","v":0.04},0,0,0,0,0,0,{"$f":"50%*$X$7","v":0.48},0,0]
[null,25,"Open",null,null,0,null,1,0,{"$f":"50%*$X$7","v":0.48},{"$f":"$X$8","v":0.04},0,0,0,0,0,0,{"$f":"50%*$X$7","v":0.48},0,0]
[null,null,null,null,null,{"$f":"SUM(F7:F31)","v":82279.682329183488},null,82279.682329183473,{"$f":"SUMPRODUCT($F7:$F31,I$7:I$31)","v":0},38547.457533917834,3212.2881278264863,0,1319.0175950597973,0,0,0,0,38547.457533917834,653.46153846153845,0]
[]
[]
[null,"Asset Classes",null,null,null,"GAAP Basis",null,null,null,null,null,"Federal Tax Basis",null,null,null,null,null,null,null,"State Tax Basis",null,null,null,null,null,null,"California Property Tax Basis"]
[null,null,null,null,null,"Direct","Basis","Total","Depreciation",null,null,"Direct","Basis","Total","Depreciation",null,"Federal Grant / ITC",null,null,"Direct","Basis","Sensitivity ","Total","Depreciation",null,null,"Direct","Basis","Total"]
[null,"Alloc Cat","Description","Amount",null,"Costs","Adjust","Adjusted","Years","Type",null,"Costs","Adjust","Adjusted","Years","Type","%","Payment",null,"Costs","Adjust","Adjust","Adjusted","Years","Type",null,"Costs","Adjust","Adjusted"]
[null,1,{"$f":"OFFSET($I$6,0,$B38-1)","v":"Land"},{"$f":"OFFSET($I$32,0,$B38-1)","v":0},null,{"$f":"$D38","v":0},1,{"$f":"F38*G38","v":0},0,"SL",null,{"$f":"$D38","v":0},1,{"$f":"L38*M38","v":0},0,"MACRS",0,{"$f":"L38*Q38","v":0},null,{"$f":"$D38","v":0},1,{"$f":"IF(Q38=0,100%,70%)","v":1},{"$f":"IF($U$54=0,(T38*U38),T38*V38)","v":0},0,"MACRS",null,{"$f":"$D38","v":0},{"$f":"IF(Q38=0,100%,0%)","v":1},{"$f":"AA38*AB38","v":0}]
[null,{"$f":"B38+1","v":2},"Solar",38547.457533917834,null,38547.457533917834,1,38547.457533917834,30,"SL",null,38547.457533917834,{"$f":"1-M52*$Q39","v":0.85},32765.338903830158,5,"MACRS",0.3,{"$f":"L39*Q39","v":11564.23726017535},null,38547.457533917834,{"$f":"1-U52*$Q39","v":0.85},{"$f":"IF(Q39=0,100%,70%)","v":0.7},{"$f":"IF($U$54=0,(T39*U39),T39*V39)","v":32765.338903830158},12,"MACRS",null,38547.457533917834,{"$f":"IF(Q39=0,100%,0%)","v":0},{"$f":"AA39*AB39","v":0}]
[null,{"$f":"B39+1","v":3},"Non-Solar",3212.2881278264863,null,3212.2881278264863,1,3212.2881278264863,30,"SL",null,3212.2881278264863,1,3212.2881278264863,5,"MACRS",0,0,null,3212.2881278264863,1,1,3212.2881278264863,12,"MACRS",null,3212.2881278264863,1,3212.2881278264863]
[null,4,"IT",0,null,0,1,0,5,"SL",null,0,1,0,5,"MACRS",0,0,null,0,1,1,0,12,"MACRS",null,0,1,0]
[null,5,"Interconnect",1319.0175950597973,null,1319.0175950597973,1,1319.0175950597973,30,"SL",null,1319.0175950597973,1,1319.0175950597973,15,"MACRS",0,0,null,1319.0175950597973,1,1,1319.0175950597973,15,"MACRS",null,1319.0175950597973,1,1319.0175950597973]
[null,6,"Startup Sol",0,null,0,1,0,1,"SL",null,0,0.85,0,5,"MACRS",0.3,0,null,0,0.85,0.7,0,12,"MACRS",null,0,0,0]
[null,7,"Startup Non",0,null,0,1,0,1,"SL",null,0,1,0,5,"MACRS",0,0,null,0,1,1,0,12,"MACRS",null,0,1,0]
[null,8,"Carried Sol",0,null,0,1,0,0,"SL",null,0,1,0,0,"MACRS",0.3,0,null,0,1,0.7,0,0,"MACRS",null,0,0,0]
[null,9,"Carried Non",0,null,0,1,0,0,"SL",null,0,1,0,0,"MACRS",0,0,null,0,1,1,0,0,"MACRS",null,0,1,0]
[null,10,"Bonus",38547.457533917834,null,38547.457533917834,1,38547.457533917834,30,"SL",null,38547.457533917834,0.85,32765.338903830158,1,"MACRS",0.3,11564.23726017535,null,38547.457533917834,0.85,0.7,32765.338903830158,1,"MACRS",null,38547.457533917834,0,0]
[null,11,"Sens =Promote non-CITC",653.46153846153845,null,653.46153846153845,1,653.46153846153845,30,"SL",null,653.46153846153845,1,653.46153846153845,15,"MACRS",0,0,null,653.46153846153845,1,1,653.46153846153845,15,"MACRS",null,653.46153846153845,1,653.46153846153845]
[null,12,"Open 12",0,null,0,1,{"$f":"F49*G49","v":0},31,"SL",null,0,1,{"$f":"L49*M49","v":0},16,"MACRS",0,{"$f":"L49*Q49","v":0},null,0,1,1,0,16,"MACRS",null,0,1,{"$f":"AA49*AB49","v":0}]
[null,null,null,{"$f":"SUM(D38:D49)","v":82279.682329183473},null,{"$f":"SUM(F38:F49)","v":82279.682329183473},{"$f":"H50-F50","v":0},{"$f":"SUM(H38:H49)","v":82279.682329183473},null,null,null,{"$f":"SUM(L38:L49)","v":82279.682329183473},{"$f":"N50-L50","v":-11564.237260175345},{"$f":"SUM(N38:N49)","v":70715.445069008128},null,null,null,{"$f":"SUM(R38:R49)","v":23128.474520350701},null,{"$f":"SUM(T38:T49)","v":82279.682329183473},{"$f":"W50-T50","v":-11564.237260175345},null,{"$f":"SUM(W38:W49)","v":70715.445069008128},null,null,null,{"$f":"SUM(AA38:AA49)","v":82279.682329183473},{"$f":"AC50-AA50","v":-77094.915067835653},{"$f":"SUM(AC38:AC49)","v":5184.7672613478217}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check :",{"$f":"(R50/30%)+AB50","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Basis Reduction for C-ITC proceeds :",0.5,null,null,null,null,null,null,"Basis Reduction for C-ITC proceeds :",0.5]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State Income Tax Sensitivity :",{"$f":"Scen!G32","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Purchase Price Allocation (non-CITC) Tax Sensitivity :",{"$f":"Scen!G34","v":0}]

{"sheet":"Depr","index":11,"n_rows":212,"n_cols":53,"rows_kept":212,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FS!M1","v":0},{"$f":"FS!N1","v":0.6693989071038251},{"$f":"FS!O1","v":1},{"$f":"FS!P1","v":1},{"$f":"FS!Q1","v":1},{"$f":"FS!R1","v":1},{"$f":"FS!S1","v":1},{"$f":"FS!T1","v":1},{"$f":"FS!U1","v":1},{"$f":"FS!V1","v":1},{"$f":"FS!W1","v":1},{"$f":"FS!X1","v":1},{"$f":"FS!Y1","v":1},{"$f":"FS!Z1","v":1},{"$f":"FS!AA1","v":1},{"$f":"FS!AB1","v":1},{"$f":"FS!AC1","v":1},{"$f":"FS!AD1","v":1},{"$f":"FS!AE1","v":1},{"$f":"FS!AF1","v":1},{"$f":"FS!AG1","v":1},{"$f":"FS!AH1","v":1},{"$f":"FS!AI1","v":1},{"$f":"FS!AJ1","v":1},{"$f":"FS!AK1","v":1},{"$f":"FS!AL1","v":1},{"$f":"FS!AM1","v":0.33060109289617401},{"$f":"FS!AN1","v":0},{"$f":"FS!AO1","v":0},{"$f":"FS!AP1","v":0},{"$f":"FS!AQ1","v":0},{"$f":"FS!AR1","v":0},{"$f":"FS!AS1","v":0},{"$f":"FS!AT1","v":0},{"$f":"FS!AU1","v":0},{"$f":"FS!AV1","v":0},{"$f":"FS!AW1","v":0},{"$f":"FS!AX1","v":0},{"$f":"FS!AY1","v":0},{"$f":"FS!AZ1","v":0},{"$f":"FS!BA1","v":0}]
[null,"DEPRECIATION / AMORTIZATION",null,null,null,null,null,null,null,null,null,null,{"$f":"FS!M2","v":"2012-05-01"},{"$f":"FS!N2","v":"2012-09-01"},{"$f":"FS!O2","v":"2013-08-15"},{"$f":"FS!P2","v":"2014-08-15"},{"$f":"FS!Q2","v":"2015-08-15"},{"$f":"FS!R2","v":"2016-08-15"},{"$f":"FS!S2","v":"2017-08-15"},{"$f":"FS!T2","v":"2018-08-15"},{"$f":"FS!U2","v":"2019-08-15"},{"$f":"FS!V2","v":"2020-08-15"},{"$f":"FS!W2","v":"2021-08-15"},{"$f":"FS!X2","v":"2022-08-15"},{"$f":"FS!Y2","v":"2023-08-15"},{"$f":"FS!Z2","v":"2024-08-15"},{"$f":"FS!AA2","v":"2025-08-15"},{"$f":"FS!AB2","v":"2026-08-15"},{"$f":"FS!AC2","v":"2027-08-15"},{"$f":"FS!AD2","v":"2028-08-15"},{"$f":"FS!AE2","v":"2029-08-15"},{"$f":"FS!AF2","v":"2030-08-15"},{"$f":"FS!AG2","v":"2031-08-15"},{"$f":"FS!AH2","v":"2032-08-15"},{"$f":"FS!AI2","v":"2033-08-15"},{"$f":"FS!AJ2","v":"2034-08-15"},{"$f":"FS!AK2","v":"2035-08-15"},{"$f":"FS!AL2","v":"2036-08-15"},{"$f":"FS!AM2","v":"2037-08-15"},{"$f":"FS!AN2","v":"2038-08-15"},{"$f":"FS!AO2","v":"2039-08-15"},{"$f":"FS!AP2","v":"2040-08-15"},{"$f":"FS!AQ2","v":"2041-08-15"},{"$f":"FS!AR2","v":"2042-08-15"},{"$f":"FS!AS2","v":"2043-08-15"},{"$f":"FS!AT2","v":"2044-08-15"},{"$f":"FS!AU2","v":"2045-08-15"},{"$f":"FS!AV2","v":"2046-08-15"},{"$f":"FS!AW2","v":"2047-08-15"},{"$f":"FS!AX2","v":"2048-08-15"},{"$f":"FS!AY2","v":"2049-08-15"},{"$f":"FS!AZ2","v":"2050-08-15"},{"$f":"FS!BA2","v":"2051-08-15"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FS!M7","v":0},{"$f":"FS!N7","v":1},{"$f":"FS!O7","v":2},{"$f":"FS!P7","v":3},{"$f":"FS!Q7","v":4},{"$f":"FS!R7","v":5},{"$f":"FS!S7","v":6},{"$f":"FS!T7","v":7},{"$f":"FS!U7","v":8},{"$f":"FS!V7","v":9},{"$f":"FS!W7","v":10},{"$f":"FS!X7","v":11},{"$f":"FS!Y7","v":12},{"$f":"FS!Z7","v":13},{"$f":"FS!AA7","v":14},{"$f":"FS!AB7","v":15},{"$f":"FS!AC7","v":16},{"$f":"FS!AD7","v":17},{"$f":"FS!AE7","v":18},{"$f":"FS!AF7","v":19},{"$f":"FS!AG7","v":20},{"$f":"FS!AH7","v":21},{"$f":"FS!AI7","v":22},{"$f":"FS!AJ7","v":23},{"$f":"FS!AK7","v":24},{"$f":"FS!AL7","v":25},{"$f":"FS!AM7","v":26},{"$f":"FS!AN7","v":27},{"$f":"FS!AO7","v":28},{"$f":"FS!AP7","v":29},{"$f":"FS!AQ7","v":30},{"$f":"FS!AR7","v":31},{"$f":"FS!AS7","v":32},{"$f":"FS!AT7","v":33},{"$f":"FS!AU7","v":34},{"$f":"FS!AV7","v":35},{"$f":"FS!AW7","v":36},{"$f":"FS!AX7","v":37},{"$f":"FS!AY7","v":38},{"$f":"FS!AZ7","v":39},{"$f":"FS!BA7","v":40}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FS!M8","v":2012},{"$f":"FS!N8","v":2012},{"$f":"FS!O8","v":2013},{"$f":"FS!P8","v":2014},{"$f":"FS!Q8","v":2015},{"$f":"FS!R8","v":2016},{"$f":"FS!S8","v":2017},{"$f":"FS!T8","v":2018},{"$f":"FS!U8","v":2019},{"$f":"FS!V8","v":2020},{"$f":"FS!W8","v":2021},{"$f":"FS!X8","v":2022},{"$f":"FS!Y8","v":2023},{"$f":"FS!Z8","v":2024},{"$f":"FS!AA8","v":2025},{"$f":"FS!AB8","v":2026},{"$f":"FS!AC8","v":2027},{"$f":"FS!AD8","v":2028},{"$f":"FS!AE8","v":2029},{"$f":"FS!AF8","v":2030},{"$f":"FS!AG8","v":2031},{"$f":"FS!AH8","v":2032},{"$f":"FS!AI8","v":2033},{"$f":"FS!AJ8","v":2034},{"$f":"FS!AK8","v":2035},{"$f":"FS!AL8","v":2036},{"$f":"FS!AM8","v":2037},{"$f":"FS!AN8","v":2038},{"$f":"FS!AO8","v":2039},{"$f":"FS!AP8","v":2040},{"$f":"FS!AQ8","v":2041},{"$f":"FS!AR8","v":2042},{"$f":"FS!AS8","v":2043},{"$f":"FS!AT8","v":2044},{"$f":"FS!AU8","v":2045},{"$f":"FS!AV8","v":2046},{"$f":"FS!AW8","v":2047},{"$f":"FS!AX8","v":2048},{"$f":"FS!AY8","v":2049},{"$f":"FS!AZ8","v":2050},{"$f":"FS!BA8","v":2051}]
[]
[null,"SUMMARY"]
[null,null,null,null,null,null,null,null,null,"Basis","ITC"]
[null,"Tax Depreciation - Fed",null,null,null,null,null,null,{"$f":"J8/$J$12","v":0.85945209925474286},{"$f":"SUM(M8:AW8)","v":70715.445703830133},{"$f":"Alloc!R50","v":23128.474520350701},null,{"$f":"M78","v":0},{"$f":"N78","v":40059.488303830156},11700.226099999998,7076.3513999999996,4296.4049000000005,4281.2267000000002,2195.2548999999995,116.47300000000001,116.47300000000001,116.47300000000001,116.47300000000001,116.47300000000001,116.47300000000001,116.47300000000001,116.47300000000001,116.47300000000001,58.236400000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax Depreciation - State",null,null,null,null,null,null,{"$f":"J9/$J$12","v":0.85945209560864244},{"$f":"SUM(M9:AW9)","v":70715.445403830148},null,null,{"$f":"M145","v":0},35112.564603830157,4403.5137000000004,3857.7591000000002,3379.7554,2961.0805999999998,2759.1215999999995,2752.6509999999998,2752.6509999999998,2752.6509999999998,2752.6509999999998,2752.6509999999998,2752.6509999999998,1434.5619999999999,116.47300000000001,116.47300000000001,58.236400000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Book Depreciation",null,null,null,null,null,null,{"$f":"J10/$J$12","v":1.0000000640597577},{"$f":"SUM(M10:AW10)","v":82279.687600000019},null,null,{"$f":"M212","v":0},{"$f":"N212","v":1828.4375},2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,17370.155200000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Write Off"]
[null,null,null,null,25,null,null,null,"CapEx :",{"$f":"CapEx!Y146","v":82279.682329183503}]
[]
[null,"TAX - Federal"]
[]
[null,null,"Type","Conv","Life","DB Factor"]
[null,null,{"$f":"OFFSET(Alloc!$P$37,$H18,0)","v":"MACRS"},"HY",{"$f":"OFFSET(Alloc!$O$37,$H18,0)","v":0},{"$f":"IF(C17=\"SL\",1,IF(E17>7,1.5,2))","v":2},null,null,null,null,null,"Pcts :",{"$f":"VDB_pcts($F19,$D17,$F17,$E17,COUNT(M18:BA18)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Delay","Write Off","In Svc",{"$f":"SUM(M18:AZ18)","v":0},1,{"$f":"OFFSET(Alloc!$C$37,$H18,0)","v":"Land"},"Solar Collector Field",null,"Asset :",{"$f":"OFFSET(Alloc!$N$37,$H18,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,{"$f":"E$12","v":25},{"$f":"$M$2","v":"2012-05-01"},{"$f":"SUM(M19:AZ19)","v":0},null,null,null,null,"Depr :",{"$f":"AVDB2(M18:BA18,M17:BA17,E17,E19+1,D19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Type","Conv","Life","DB Factor"]
[null,null,{"$f":"OFFSET(Alloc!$P$37,$H23,0)","v":"MACRS"},"HY",{"$f":"OFFSET(Alloc!$O$37,$H23,0)","v":5},{"$f":"IF(C22=\"SL\",1,IF(E22>7,1.5,2))","v":2},null,null,null,null,null,"Pcts :",{"$f":"VDB_pcts($F24,$D22,$F22,$E22,COUNT(M23:BA23)-1)","v":0.2},0.32000000000000006,0.192,0.1152,0.11519999999999998,5.7599999999999991E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Delay","Write Off","In Svc",{"$f":"SUM(M23:AZ23)","v":32765.338903830158},{"$f":"H18+1","v":2},{"$f":"OFFSET(Alloc!$C$37,$H23,0)","v":"Solar"},"Solar Collector Field",null,"Asset :",{"$f":"OFFSET(Alloc!$N$37,$H23,0)","v":32765.338903830158},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,{"$f":"E$12","v":25},{"$f":"$M$2","v":"2012-05-01"},{"$f":"SUM(M24:AZ24)","v":32765.338800000001},null,null,null,null,"Depr :",{"$f":"AVDB2(M23:BA23,M22:BA22,E22,E24+1,D24)","v":0},6553.0677999999998,10484.9084,6290.9450999999999,3774.567,3774.567,1887.2835,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Type","Conv","Life","DB Factor"]
[null,null,{"$f":"OFFSET(Alloc!$P$37,$H28,0)","v":"MACRS"},"HY",{"$f":"OFFSET(Alloc!$O$37,$H28,0)","v":5},{"$f":"IF(C27=\"SL\",1,IF(E27>7,1.5,2))","v":2},null,null,null,null,null,"Pcts :",{"$f":"VDB_pcts($F29,$D27,$F27,$E27,COUNT(M28:BA28)-1)","v":0.2},0.32000000000000006,0.192,0.1152,0.11519999999999998,5.7599999999999991E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Delay","Write Off","In Svc",{"$f":"SUM(M28:AZ28)","v":3212.2881278264863},{"$f":"H23+1","v":3},{"$f":"OFFSET(Alloc!$C$37,$H28,0)","v":"Non-Solar"},"Solar Collector Field",null,"Asset :",{"$f":"OFFSET(Alloc!$N$37,$H28,0)","v":3212.2881278264863},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,{"$f":"E$12","v":25},{"$f":"$M$2","v":"2012-05-01"},{"$f":"SUM(M29:AZ29)","v":3212.2881000000002},null,null,null,null,"Depr :",{"$f":"AVDB2(M28:BA28,M27:BA27,E27,E29+1,D29)","v":0},642.45759999999996,1027.9322,616.75930000000005,370.05560000000003,370.05560000000003,185.02780000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Type","Conv","Life","DB Factor"]
[null,null,{"$f":"OFFSET(Alloc!$P$37,$H33,0)","v":"MACRS"},"HY",{"$f":"OFFSET(Alloc!$O$37,$H33,0)","v":5},{"$f":"IF(C32=\"SL\",1,IF(E32>7,1.5,2))","v":2},null,null,null,null,null,"Pcts :",{"$f":"VDB_pcts($F34,$D32,$F32,$E32,COUNT(M33:BA33)-1)","v":0.2},0.32000000000000006,0.192,0.1152,0.11519999999999998,5.7599999999999991E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Delay","Write Off","In Svc",{"$f":"SUM(M33:AZ33)","v":0},{"$f":"H28+1","v":4},{"$f":"OFFSET(Alloc!$C$37,$H33,0)","v":"IT"},"Solar Collector Field",null,"Asset :",{"$f":"OFFSET(Alloc!$N$37,$H33,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,{"$f":"E$12","v":25},{"$f":"$M$2","v":"2012-05-01"},{"$f":"SUM(M34:AZ34)","v":0},null,null,null,null,"Depr :",{"$f":"AVDB2(M33:BA33,M32:BA32,E32,E34+1,D34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Type","Conv","Life","DB Factor"]
[null,null,{"$f":"OFFSET(Alloc!$P$37,$H38,0)","v":"MACRS"},"HY",{"$f":"OFFSET(Alloc!$O$37,$H38,0)","v":15},{"$f":"IF(C37=\"SL\",1,IF(E37>7,1.5,2))","v":1.5},null,null,null,null,null,"Pcts :",{"$f":"VDB_pcts($F39,$D37,$F37,$E37,COUNT(M38:BA38)-1)","v":0.05},9.5000000000000001E-2,8.5500000000000007E-2,7.6950000000000005E-2,6.9254999999999997E-2,6.232950000000001E-2,5.9048999999999997E-2,5.9048999999999997E-2,5.9048999999999997E-2,5.9048999999999997E-2,5.9048999999999997E-2,5.9048999999999997E-2,5.9048999999999997E-2,5.9048999999999997E-2,5.9048999999999997E-2,2.9524499999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Delay","Write Off","In Svc",{"$f":"SUM(M38:AZ38)","v":1319.0175950597973},{"$f":"H33+1","v":5},{"$f":"OFFSET(Alloc!$C$37,$H38,0)","v":"Interconnect"},"Solar Collector Field",null,"Asset :",{"$f":"OFFSET(Alloc!$N$37,$H38,0)","v":1319.0175950597973},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,{"$f":"E$12","v":25},{"$f":"$M$2","v":"2012-05-01"},{"$f":"SUM(M39:AZ39)","v":1319.0179000000001},null,null,null,null,"Depr :",{"$f":"AVDB2(M38:BA38,M37:BA37,E37,E39+1,D39)","v":0},65.950900000000004,125.30670000000001,112.776,101.4984,91.348600000000005,82.213700000000003,77.886700000000005,77.886700000000005,77.886700000000005,77.886700000000005,77.886700000000005,77.886700000000005,77.886700000000005,77.886700000000005,77.886700000000005,38.943300000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Type","Conv","Life","DB Factor"]
[null,null,{"$f":"OFFSET(Alloc!$P$37,$H43,0)","v":"MACRS"},"HY",{"$f":"OFFSET(Alloc!$O$37,$H43,0)","v":5},{"$f":"IF(C42=\"SL\",1,IF(E42>7,1.5,2))","v":2},null,null,null,null,null,"Pcts :",{"$f":"VDB_pcts($F44,$D42,$F42,$E42,COUNT(M43:BA43)-1)","v":0.2},0.32000000000000006,0.192,0.1152,0.11519999999999998,5.7599999999999991E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Delay","Write Off","In Svc",{"$f":"SUM(M43:AZ43)","v":0},{"$f":"H38+1","v":6},{"$f":"OFFSET(Alloc!$C$37,$H43,0)","v":"Startup Sol"},"Solar Collector Field",null,"Asset :",{"$f":"OFFSET(Alloc!$N$37,$H43,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,{"$f":"E$12","v":25},{"$f":"$M$2","v":"2012-05-01"},{"$f":"SUM(M44:AZ44)","v":0},null,null,null,null,"Depr :",{"$f":"AVDB2(M43:BA43,M42:BA42,E42,E44+1,D44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Type","Conv","Life","DB Factor"]
[null,null,{"$f":"OFFSET(Alloc!$P$37,$H48,0)","v":"MACRS"},"HY",{"$f":"OFFSET(Alloc!$O$37,$H48,0)","v":5},{"$f":"IF(C47=\"SL\",1,IF(E47>7,1.5,2))","v":2},null,null,null,null,null,"Pcts :",{"$f":"VDB_pcts($F49,$D47,$F47,$E47,COUNT(M48:BA48)-1)","v":0.2},0.32000000000000006,0.192,0.1152,0.11519999999999998,5.7599999999999991E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Delay","Write Off","In Svc",{"$f":"SUM(M48:AZ48)","v":0},{"$f":"H43+1","v":7},{"$f":"OFFSET(Alloc!$C$37,$H48,0)","v":"Startup Non"},"Solar Collector Field",null,"Asset :",{"$f":"OFFSET(Alloc!$N$37,$H48,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,{"$f":"E$12","v":25},{"$f":"$M$2","v":"2012-05-01"},{"$f":"SUM(M49:AZ49)","v":0},null,null,null,null,"Depr :",{"$f":"AVDB2(M48:BA48,M47:BA47,E47,E49+1,D49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Type","Conv","Life","DB Factor"]
[null,null,{"$f":"OFFSET(Alloc!$P$37,$H53,0)","v":"MACRS"},"HY",{"$f":"OFFSET(Alloc!$O$37,$H53,0)","v":0},{"$f":"IF(C52=\"SL\",1,IF(E52>7,1.5,2))","v":2},null,null,null,null,null,"Pcts :",{"$f":"VDB_pcts($F54,$D52,$F52,$E52,COUNT(M53:BA53)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Delay","Write Off","In Svc",{"$f":"SUM(M53:AZ53)","v":0},{"$f":"H48+1","v":8},{"$f":"OFFSET(Alloc!$C$37,$H53,0)","v":"Carried Sol"},"Solar Collector Field",null,"Asset :",{"$f":"OFFSET(Alloc!$N$37,$H53,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,{"$f":"E$12","v":25},{"$f":"$M$2","v":"2012-05-01"},{"$f":"SUM(M54:AZ54)","v":0},null,null,null,null,"Depr :",{"$f":"AVDB2(M53:BA53,M52:BA52,E52,E54+1,D54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Type","Conv","Life","DB Factor"]
[null,null,{"$f":"OFFSET(Alloc!$P$37,$H58,0)","v":"MACRS"},"HY",{"$f":"OFFSET(Alloc!$O$37,$H58,0)","v":0},{"$f":"IF(C57=\"SL\",1,IF(E57>7,1.5,2))","v":2},null,null,null,null,null,"Pcts :",{"$f":"VDB_pcts($F59,$D57,$F57,$E57,COUNT(M58:BA58)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Delay","Write Off","In Svc",{"$f":"SUM(M58:AZ58)","v":0},{"$f":"H53+1","v":9},{"$f":"OFFSET(Alloc!$C$37,$H58,0)","v":"Carried Non"},"Solar Collector Field",null,"Asset :",{"$f":"OFFSET(Alloc!$N$37,$H58,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,{"$f":"E$12","v":25},{"$f":"$M$2","v":"2012-05-01"},{"$f":"SUM(M59:AZ59)","v":0},null,null,null,null,"Depr :",{"$f":"AVDB2(M58:BA58,M57:BA57,E57,E59+1,D59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Type","Conv","Life","DB Factor"]
[null,null,{"$f":"OFFSET(Alloc!$P$37,$H63,0)","v":"MACRS"},"HY",{"$f":"OFFSET(Alloc!$O$37,$H63,0)","v":1},{"$f":"IF(C62=\"SL\",1,IF(E62>7,1.5,2))","v":2},null,null,null,null,null,"Pcts :",{"$f":"VDB_pcts($F64,$D62,$F62,$E62,COUNT(M63:BA63)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Delay","Write Off","In Svc",{"$f":"SUM(M63:AZ63)","v":32765.338903830158},{"$f":"H58+1","v":10},{"$f":"OFFSET(Alloc!$C$37,$H63,0)","v":"Bonus"},"Solar Collector Field",null,"Asset :",0,{"$f":"OFFSET(Alloc!$N$37,$H63,0)","v":32765.338903830158},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,{"$f":"E$12","v":25},{"$f":"$M$2","v":"2012-05-01"},{"$f":"SUM(M64:AZ64)","v":32765.338903830158},null,null,null,null,"Depr :",{"$f":"AVDB2(M63:BA63,M62:BA62,E62,E64+1,D64)","v":0},32765.338903830158,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Type","Conv","Life","DB Factor"]
[null,null,{"$f":"OFFSET(Alloc!$P$37,$H68,0)","v":"MACRS"},"HY",{"$f":"OFFSET(Alloc!$O$37,$H68,0)","v":15},{"$f":"IF(C67=\"SL\",1,IF(E67>7,1.5,2))","v":1.5},null,null,null,null,null,"Pcts :",{"$f":"VDB_pcts($F69,$D67,$F67,$E67,COUNT(M68:BA68)-1)","v":0.05},9.5000000000000001E-2,8.5500000000000007E-2,7.6950000000000005E-2,6.9254999999999997E-2,6.232950000000001E-2,5.9048999999999997E-2,5.9048999999999997E-2,5.9048999999999997E-2,5.9048999999999997E-2,5.9048999999999997E-2,5.9048999999999997E-2,5.9048999999999997E-2,5.9048999999999997E-2,5.9048999999999997E-2,2.9524499999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Delay","Write Off","In Svc",{"$f":"SUM(M68:AZ68)","v":653.46153846153845},{"$f":"H63+1","v":11},{"$f":"OFFSET(Alloc!$C$37,$H68,0)","v":"Sens =Promote non-CITC"},"Solar Collector Field",null,"Asset :",{"$f":"OFFSET(Alloc!$N$37,$H68,0)","v":653.46153846153845},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,{"$f":"E$12","v":25},{"$f":"$M$2","v":"2012-05-01"},{"$f":"SUM(M69:AZ69)","v":653.4620000000001},null,null,null,null,"Depr :",{"$f":"AVDB2(M68:BA68,M67:BA67,E67,E69+1,D69)","v":0},32.673099999999998,62.078800000000001,55.871000000000002,50.283900000000003,45.255499999999998,40.729900000000001,38.586300000000001,38.586300000000001,38.586300000000001,38.586300000000001,38.586300000000001,38.586300000000001,38.586300000000001,38.586300000000001,38.586300000000001,19.293099999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Type","Conv","Life","DB Factor"]
[null,null,{"$f":"OFFSET(Alloc!$P$37,$H73,0)","v":"MACRS"},"HY",{"$f":"OFFSET(Alloc!$O$37,$H73,0)","v":16},{"$f":"IF(C72=\"SL\",1,IF(E72>7,1.5,2))","v":1.5},null,null,null,null,null,"Pcts :",{"$f":"VDB_pcts($F74,$D72,$F72,$E72,COUNT(M73:BA73)-1)","v":4.6875E-2},8.935546875E-2,8.09783935546875E-2,7.3386669158935547E-2,6.6506668925285339E-2,6.0271668713539839E-2,5.5488202942623979E-2,5.5488202942623979E-2,5.5488202942623979E-2,5.5488202942623979E-2,5.5488202942623979E-2,5.5488202942623979E-2,5.5488202942623979E-2,5.5488202942623979E-2,5.5488202942623979E-2,5.5488202942623979E-2,2.774410147131199E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Delay","Write Off","In Svc",{"$f":"SUM(M73:AZ73)","v":0},{"$f":"H68+1","v":12},{"$f":"OFFSET(Alloc!$C$37,$H73,0)","v":"Open 12"},"Solar Collector Field",null,"Asset :",{"$f":"OFFSET(Alloc!$N$37,$H73,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,{"$f":"E$12","v":25},{"$f":"$M$2","v":"2012-05-01"},{"$f":"SUM(M74:AZ74)","v":0},null,null,null,null,"Depr :",{"$f":"AVDB2(M73:BA73,M72:BA72,E72,E74+1,D74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Depr :",{"$f":"SUMPRODUCT(--($L17:$L74=$L78), M17:M74)","v":0},40059.488303830156,11700.226099999998,7076.3513999999996,4296.4049000000005,4281.2267000000002,2195.2548999999995,116.47300000000001,116.47300000000001,116.47300000000001,116.47300000000001,116.47300000000001,116.47300000000001,116.47300000000001,116.47300000000001,116.47300000000001,58.236400000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"TAX - State"]
[]
[null,null,"Type","Conv","Life","DB Factor"]
[null,null,{"$f":"OFFSET(Alloc!$Y$37,$H85,0)","v":"MACRS"},"HY",{"$f":"OFFSET(Alloc!$X$37,$H85,0)","v":0},{"$f":"IF(C84=\"SL\",1,IF(E84>7,1.5,2))","v":2},null,null,null,null,null,"Pcts :",{"$f":"VDB_pcts($F86,$D84,$F84,$E84,COUNT(M85:BA85)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Delay","Write Off","In Svc",{"$f":"SUM(M85:AZ85)","v":0},1,{"$f":"OFFSET(Alloc!$C$37,$H85,0)","v":"Land"},"Solar Collector Field",null,"Asset :",{"$f":"OFFSET(Alloc!$W$37,$H85,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,{"$f":"E$12","v":25},{"$f":"$M$2","v":"2012-05-01"},{"$f":"SUM(M86:AZ86)","v":0},null,null,null,null,"Depr :",{"$f":"AVDB2(M85:BA85,M84:BA84,E84,E86+1,D86)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Type","Conv","Life","DB Factor"]
[null,null,{"$f":"OFFSET(Alloc!$Y$37,$H90,0)","v":"MACRS"},"HY",{"$f":"OFFSET(Alloc!$X$37,$H90,0)","v":12},{"$f":"IF(C89=\"SL\",1,IF(E89>7,1.5,2))","v":1.5},null,null,null,null,null,"Pcts :",{"$f":"VDB_pcts($F91,$D89,$F89,$E89,COUNT(M90:BA90)-1)","v":6.25E-2},0.1171875,0.1025390625,8.97216796875E-2,7.85064697265625E-2,7.3272705078125E-2,7.3272705078125E-2,7.3272705078125E-2,7.3272705078125E-2,7.3272705078125E-2,7.3272705078125E-2,7.3272705078125E-2,3.66363525390625E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Delay","Write Off","In Svc",{"$f":"SUM(M90:AZ90)","v":32765.338903830158},{"$f":"H85+1","v":2},{"$f":"OFFSET(Alloc!$C$37,$H90,0)","v":"Solar"},"Solar Collector Field",null,"Asset :",{"$f":"OFFSET(Alloc!$W$37,$H90,0)","v":32765.338903830158},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,{"$f":"E$12","v":25},{"$f":"$M$2","v":"2012-05-01"},{"$f":"SUM(M91:AZ91)","v":32765.338800000001},null,null,null,null,"Depr :",{"$f":"AVDB2(M90:BA90,M89:BA89,E89,E91+1,D91)","v":0},2047.8336999999999,3839.6882000000001,3359.7271000000001,2939.7611999999999,2572.2910999999999,2400.8049999999998,2400.8049999999998,2400.8049999999998,2400.8049999999998,2400.8049999999998,2400.8049999999998,2400.8049999999998,1200.4024999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Type","Conv","Life","DB Factor"]
[null,null,{"$f":"OFFSET(Alloc!$Y$37,$H95,0)","v":"MACRS"},"HY",{"$f":"OFFSET(Alloc!$X$37,$H95,0)","v":12},{"$f":"IF(C94=\"SL\",1,IF(E94>7,1.5,2))","v":1.5},null,null,null,null,null,"Pcts :",{"$f":"VDB_pcts($F96,$D94,$F94,$E94,COUNT(M95:BA95)-1)","v":6.25E-2},0.1171875,0.1025390625,8.97216796875E-2,7.85064697265625E-2,7.3272705078125E-2,7.3272705078125E-2,7.3272705078125E-2,7.3272705078125E-2,7.3272705078125E-2,7.3272705078125E-2,7.3272705078125E-2,3.66363525390625E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Delay","Write Off","In Svc",{"$f":"SUM(M95:AZ95)","v":3212.2881278264863},{"$f":"H90+1","v":3},{"$f":"OFFSET(Alloc!$C$37,$H95,0)","v":"Non-Solar"},"Solar Collector Field",null,"Asset :",{"$f":"OFFSET(Alloc!$W$37,$H95,0)","v":3212.2881278264863},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,{"$f":"E$12","v":25},{"$f":"$M$2","v":"2012-05-01"},{"$f":"SUM(M96:AZ96)","v":3212.2878000000001},null,null,null,null,"Depr :",{"$f":"AVDB2(M95:BA95,M94:BA94,E94,E96+1,D96)","v":0},200.768,376.44,329.38499999999999,288.21190000000001,252.18539999999999,235.37299999999999,235.37299999999999,235.37299999999999,235.37299999999999,235.37299999999999,235.37299999999999,235.37299999999999,117.6865,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Type","Conv","Life","DB Factor"]
[null,null,{"$f":"OFFSET(Alloc!$Y$37,$H100,0)","v":"MACRS"},"HY",{"$f":"OFFSET(Alloc!$X$37,$H100,0)","v":12},{"$f":"IF(C99=\"SL\",1,IF(E99>7,1.5,2))","v":1.5},null,null,null,null,null,"Pcts :",{"$f":"VDB_pcts($F101,$D99,$F99,$E99,COUNT(M100:BA100)-1)","v":6.25E-2},0.1171875,0.1025390625,8.97216796875E-2,7.85064697265625E-2,7.3272705078125E-2,7.3272705078125E-2,7.3272705078125E-2,7.3272705078125E-2,7.3272705078125E-2,7.3272705078125E-2,7.3272705078125E-2,3.66363525390625E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Delay","Write Off","In Svc",{"$f":"SUM(M100:AZ100)","v":0},{"$f":"H95+1","v":4},{"$f":"OFFSET(Alloc!$C$37,$H100,0)","v":"IT"},"Solar Collector Field",null,"Asset :",{"$f":"OFFSET(Alloc!$W$37,$H100,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,{"$f":"E$12","v":25},{"$f":"$M$2","v":"2012-05-01"},{"$f":"SUM(M101:AZ101)","v":0},null,null,null,null,"Depr :",{"$f":"AVDB2(M100:BA100,M99:BA99,E99,E101+1,D101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Type","Conv","Life","DB Factor"]
[null,null,{"$f":"OFFSET(Alloc!$Y$37,$H105,0)","v":"MACRS"},"HY",{"$f":"OFFSET(Alloc!$X$37,$H105,0)","v":15},{"$f":"IF(C104=\"SL\",1,IF(E104>7,1.5,2))","v":1.5},null,null,null,null,null,"Pcts :",{"$f":"VDB_pcts($F106,$D104,$F104,$E104,COUNT(M105:BA105)-1)","v":0.05},9.5000000000000001E-2,8.5500000000000007E-2,7.6950000000000005E-2,6.9254999999999997E-2,6.232950000000001E-2,5.9048999999999997E-2,5.9048999999999997E-2,5.9048999999999997E-2,5.9048999999999997E-2,5.9048999999999997E-2,5.9048999999999997E-2,5.9048999999999997E-2,5.9048999999999997E-2,5.9048999999999997E-2,2.9524499999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Delay","Write Off","In Svc",{"$f":"SUM(M105:AZ105)","v":1319.0175950597973},{"$f":"H100+1","v":5},{"$f":"OFFSET(Alloc!$C$37,$H105,0)","v":"Interconnect"},"Solar Collector Field",null,"Asset :",{"$f":"OFFSET(Alloc!$W$37,$H105,0)","v":1319.0175950597973},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,{"$f":"E$12","v":25},{"$f":"$M$2","v":"2012-05-01"},{"$f":"SUM(M106:AZ106)","v":1319.0179000000001},null,null,null,null,"Depr :",{"$f":"AVDB2(M105:BA105,M104:BA104,E104,E106+1,D106)","v":0},65.950900000000004,125.30670000000001,112.776,101.4984,91.348600000000005,82.213700000000003,77.886700000000005,77.886700000000005,77.886700000000005,77.886700000000005,77.886700000000005,77.886700000000005,77.886700000000005,77.886700000000005,77.886700000000005,38.943300000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Type","Conv","Life","DB Factor"]
[null,null,{"$f":"OFFSET(Alloc!$Y$37,$H110,0)","v":"MACRS"},"HY",{"$f":"OFFSET(Alloc!$X$37,$H110,0)","v":12},{"$f":"IF(C109=\"SL\",1,IF(E109>7,1.5,2))","v":1.5},null,null,null,null,null,"Pcts :",{"$f":"VDB_pcts($F111,$D109,$F109,$E109,COUNT(M110:BA110)-1)","v":6.25E-2},0.1171875,0.1025390625,8.97216796875E-2,7.85064697265625E-2,7.3272705078125E-2,7.3272705078125E-2,7.3272705078125E-2,7.3272705078125E-2,7.3272705078125E-2,7.3272705078125E-2,7.3272705078125E-2,3.66363525390625E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Delay","Write Off","In Svc",{"$f":"SUM(M110:AZ110)","v":0},{"$f":"H105+1","v":6},{"$f":"OFFSET(Alloc!$C$37,$H110,0)","v":"Startup Sol"},"Solar Collector Field",null,"Asset :",{"$f":"OFFSET(Alloc!$W$37,$H110,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,{"$f":"E$12","v":25},{"$f":"$M$2","v":"2012-05-01"},{"$f":"SUM(M111:AZ111)","v":0},null,null,null,null,"Depr :",{"$f":"AVDB2(M110:BA110,M109:BA109,E109,E111+1,D111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Type","Conv","Life","DB Factor"]
[null,null,{"$f":"OFFSET(Alloc!$Y$37,$H115,0)","v":"MACRS"},"HY",{"$f":"OFFSET(Alloc!$X$37,$H115,0)","v":12},{"$f":"IF(C114=\"SL\",1,IF(E114>7,1.5,2))","v":1.5},null,null,null,null,null,"Pcts :",{"$f":"VDB_pcts($F116,$D114,$F114,$E114,COUNT(M115:BA115)-1)","v":6.25E-2},0.1171875,0.1025390625,8.97216796875E-2,7.85064697265625E-2,7.3272705078125E-2,7.3272705078125E-2,7.3272705078125E-2,7.3272705078125E-2,7.3272705078125E-2,7.3272705078125E-2,7.3272705078125E-2,3.66363525390625E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Delay","Write Off","In Svc",{"$f":"SUM(M115:AZ115)","v":0},{"$f":"H110+1","v":7},{"$f":"OFFSET(Alloc!$C$37,$H115,0)","v":"Startup Non"},"Solar Collector Field",null,"Asset :",{"$f":"OFFSET(Alloc!$W$37,$H115,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,{"$f":"E$12","v":25},{"$f":"$M$2","v":"2012-05-01"},{"$f":"SUM(M116:AZ116)","v":0},null,null,null,null,"Depr :",{"$f":"AVDB2(M115:BA115,M114:BA114,E114,E116+1,D116)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Type","Conv","Life","DB Factor"]
[null,null,{"$f":"OFFSET(Alloc!$Y$37,$H120,0)","v":"MACRS"},"HY",{"$f":"OFFSET(Alloc!$X$37,$H120,0)","v":0},{"$f":"IF(C119=\"SL\",1,IF(E119>7,1.5,2))","v":2},null,null,null,null,null,"Pcts :",{"$f":"VDB_pcts($F121,$D119,$F119,$E119,COUNT(M120:BA120)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Delay","Write Off","In Svc",{"$f":"SUM(M120:AZ120)","v":0},{"$f":"H115+1","v":8},{"$f":"OFFSET(Alloc!$C$37,$H120,0)","v":"Carried Sol"},"Solar Collector Field",null,"Asset :",{"$f":"OFFSET(Alloc!$W$37,$H120,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,{"$f":"E$12","v":25},{"$f":"$M$2","v":"2012-05-01"},{"$f":"SUM(M121:AZ121)","v":0},null,null,null,null,"Depr :",{"$f":"AVDB2(M120:BA120,M119:BA119,E119,E121+1,D121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Type","Conv","Life","DB Factor"]
[null,null,{"$f":"OFFSET(Alloc!$Y$37,$H125,0)","v":"MACRS"},"HY",{"$f":"OFFSET(Alloc!$X$37,$H125,0)","v":0},{"$f":"IF(C124=\"SL\",1,IF(E124>7,1.5,2))","v":2},null,null,null,null,null,"Pcts :",{"$f":"VDB_pcts($F126,$D124,$F124,$E124,COUNT(M125:BA125)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Delay","Write Off","In Svc",{"$f":"SUM(M125:AZ125)","v":0},{"$f":"H120+1","v":9},{"$f":"OFFSET(Alloc!$C$37,$H125,0)","v":"Carried Non"},"Solar Collector Field",null,"Asset :",{"$f":"OFFSET(Alloc!$W$37,$H125,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,{"$f":"E$12","v":25},{"$f":"$M$2","v":"2012-05-01"},{"$f":"SUM(M126:AZ126)","v":0},null,null,null,null,"Depr :",{"$f":"AVDB2(M125:BA125,M124:BA124,E124,E126+1,D126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Type","Conv","Life","DB Factor"]
[null,null,{"$f":"OFFSET(Alloc!$Y$37,$H130,0)","v":"MACRS"},"HY",{"$f":"OFFSET(Alloc!$X$37,$H130,0)","v":1},{"$f":"IF(C129=\"SL\",1,IF(E129>7,1.5,2))","v":2},null,null,null,null,null,"Pcts :",{"$f":"VDB_pcts($F131,$D129,$F129,$E129,COUNT(M130:BA130)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Delay","Write Off","In Svc",{"$f":"SUM(M130:AZ130)","v":32765.338903830158},{"$f":"H125+1","v":10},{"$f":"OFFSET(Alloc!$C$37,$H130,0)","v":"Bonus"},"Solar Collector Field",null,"Asset :",0,{"$f":"OFFSET(Alloc!$W$37,$H130,0)","v":32765.338903830158},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,{"$f":"E$12","v":25},{"$f":"$M$2","v":"2012-05-01"},{"$f":"SUM(M131:AZ131)","v":32765.338903830158},null,null,null,null,"Depr :",{"$f":"AVDB2(M130:BA130,M129:BA129,E129,E131+1,D131)","v":0},32765.338903830158,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Type","Conv","Life","DB Factor"]
[null,null,{"$f":"OFFSET(Alloc!$Y$37,$H135,0)","v":"MACRS"},"HY",{"$f":"OFFSET(Alloc!$X$37,$H135,0)","v":15},{"$f":"IF(C134=\"SL\",1,IF(E134>7,1.5,2))","v":1.5},null,null,null,null,null,"Pcts :",{"$f":"VDB_pcts($F136,$D134,$F134,$E134,COUNT(M135:BA135)-1)","v":0.05},9.5000000000000001E-2,8.5500000000000007E-2,7.6950000000000005E-2,6.9254999999999997E-2,6.232950000000001E-2,5.9048999999999997E-2,5.9048999999999997E-2,5.9048999999999997E-2,5.9048999999999997E-2,5.9048999999999997E-2,5.9048999999999997E-2,5.9048999999999997E-2,5.9048999999999997E-2,5.9048999999999997E-2,2.9524499999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Delay","Write Off","In Svc",{"$f":"SUM(M135:AZ135)","v":653.46153846153845},{"$f":"H130+1","v":11},{"$f":"OFFSET(Alloc!$C$37,$H135,0)","v":"Sens =Promote non-CITC"},"Solar Collector Field",null,"Asset :",{"$f":"OFFSET(Alloc!$W$37,$H135,0)","v":653.46153846153845},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,{"$f":"E$12","v":25},{"$f":"$M$2","v":"2012-05-01"},{"$f":"SUM(M136:AZ136)","v":653.4620000000001},null,null,null,null,"Depr :",{"$f":"AVDB2(M135:BA135,M134:BA134,E134,E136+1,D136)","v":0},32.673099999999998,62.078800000000001,55.871000000000002,50.283900000000003,45.255499999999998,40.729900000000001,38.586300000000001,38.586300000000001,38.586300000000001,38.586300000000001,38.586300000000001,38.586300000000001,38.586300000000001,38.586300000000001,38.586300000000001,19.293099999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Type","Conv","Life","DB Factor"]
[null,null,{"$f":"OFFSET(Alloc!$Y$37,$H140,0)","v":"MACRS"},"HY",{"$f":"OFFSET(Alloc!$X$37,$H140,0)","v":16},{"$f":"IF(C139=\"SL\",1,IF(E139>7,1.5,2))","v":1.5},null,null,null,null,null,"Pcts :",{"$f":"VDB_pcts($F141,$D139,$F139,$E139,COUNT(M140:BA140)-1)","v":4.6875E-2},8.935546875E-2,8.09783935546875E-2,7.3386669158935547E-2,6.6506668925285339E-2,6.0271668713539839E-2,5.5488202942623979E-2,5.5488202942623979E-2,5.5488202942623979E-2,5.5488202942623979E-2,5.5488202942623979E-2,5.5488202942623979E-2,5.5488202942623979E-2,5.5488202942623979E-2,5.5488202942623979E-2,5.5488202942623979E-2,2.774410147131199E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Delay","Write Off","In Svc",{"$f":"SUM(M140:AZ140)","v":0},{"$f":"H135+1","v":12},{"$f":"OFFSET(Alloc!$C$37,$H140,0)","v":"Open 12"},"Solar Collector Field",null,"Asset :",{"$f":"OFFSET(Alloc!$W$37,$H140,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,{"$f":"E$12","v":25},{"$f":"$M$2","v":"2012-05-01"},{"$f":"SUM(M141:AZ141)","v":0},null,null,null,null,"Depr :",{"$f":"AVDB2(M140:BA140,M139:BA139,E139,E141+1,D141)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Depr :",{"$f":"SUMPRODUCT(--($L84:$L141=$L145), M84:M141)","v":0},35112.564603830157,4403.5137000000004,3857.7591000000002,3379.7554,2961.0805999999998,2759.1215999999995,2752.6509999999998,2752.6509999999998,2752.6509999999998,2752.6509999999998,2752.6509999999998,2752.6509999999998,1434.5619999999999,116.47300000000001,116.47300000000001,58.236400000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Book"]
[]
[null,null,"Type","Conv","Life","DB Factor"]
[null,null,{"$f":"OFFSET(Alloc!$J$37,$H152,0)","v":"SL"},"M",{"$f":"OFFSET(Alloc!$I$37,$H152,0)","v":0},{"$f":"IF(C151=\"SL\",1,IF(E151>7,1.5,2))","v":1},null,null,null,null,null,"Pcts :",{"$f":"VDB_pcts($F153,$D151,$F151,$E151,COUNT(M152:BA152)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Delay","Write Off","In Svc",{"$f":"SUM(M152:AZ152)","v":0},1,{"$f":"OFFSET(Alloc!$C$37,$H152,0)","v":"Land"},null,null,"Asset :",{"$f":"OFFSET(Alloc!$H$37,$H152,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,{"$f":"E$12","v":25},{"$f":"$M$2","v":"2012-05-01"},{"$f":"SUM(M153:AZ153)","v":0},null,null,null,null,"Depr :",{"$f":"AVDB2(M152:BA152,M151:BA151,E151,E153+1,D153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Type","Conv","Life","DB Factor"]
[null,null,{"$f":"OFFSET(Alloc!$J$37,$H157,0)","v":"SL"},"M",{"$f":"OFFSET(Alloc!$I$37,$H157,0)","v":30},{"$f":"IF(C156=\"SL\",1,IF(E156>7,1.5,2))","v":1},null,null,null,null,null,"Pcts :",{"$f":"VDB_pcts($F158,$D156,$F156,$E156,COUNT(M157:BA157)-1)","v":2.222222222222222E-2},3.3333333333333326E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333319E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333361E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.333333333333327E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,1.1111111111111072E-2,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Delay","Write Off","In Svc",{"$f":"SUM(M157:AZ157)","v":38547.457533917834},{"$f":"H152+1","v":2},{"$f":"OFFSET(Alloc!$C$37,$H157,0)","v":"Solar"},null,null,"Asset :",{"$f":"OFFSET(Alloc!$H$37,$H157,0)","v":38547.457533917834},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,{"$f":"E$12","v":25},{"$f":"$M$2","v":"2012-05-01"},{"$f":"SUM(M158:AZ158)","v":38547.45870000001},null,null,null,null,"Depr :",{"$f":"AVDB2(M157:BA157,M156:BA156,E156,E158+1,D158)","v":0},856.61019999999996,1284.9152999999999,1284.9152999999999,1284.9152999999999,1284.9152999999999,1284.9152999999999,1284.9152999999999,1284.9152999999999,1284.9152999999999,1284.9152999999999,1284.9152999999999,1284.9152999999999,1284.9152999999999,1284.9152999999999,1284.9152999999999,1284.9152999999999,1284.9152999999999,1284.9152999999999,1284.9152999999999,1284.9152999999999,1284.9152999999999,1284.9152999999999,1284.9152999999999,1284.9152999999999,8137.7965999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Type","Conv","Life","DB Factor"]
[null,null,{"$f":"OFFSET(Alloc!$J$37,$H162,0)","v":"SL"},"M",{"$f":"OFFSET(Alloc!$I$37,$H162,0)","v":30},{"$f":"IF(C161=\"SL\",1,IF(E161>7,1.5,2))","v":1},null,null,null,null,null,"Pcts :",{"$f":"VDB_pcts($F163,$D161,$F161,$E161,COUNT(M162:BA162)-1)","v":2.222222222222222E-2},3.3333333333333326E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333319E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333361E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.333333333333327E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,1.1111111111111072E-2,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Delay","Write Off","In Svc",{"$f":"SUM(M162:AZ162)","v":3212.2881278264863},{"$f":"H157+1","v":3},{"$f":"OFFSET(Alloc!$C$37,$H162,0)","v":"Non-Solar"},null,null,"Asset :",{"$f":"OFFSET(Alloc!$H$37,$H162,0)","v":3212.2881278264863},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,{"$f":"E$12","v":25},{"$f":"$M$2","v":"2012-05-01"},{"$f":"SUM(M163:AZ163)","v":3212.2888000000003},null,null,null,null,"Depr :",{"$f":"AVDB2(M162:BA162,M161:BA161,E161,E163+1,D163)","v":0},71.384200000000007,107.0763,107.0763,107.0763,107.0763,107.0763,107.0763,107.0763,107.0763,107.0763,107.0763,107.0763,107.0763,107.0763,107.0763,107.0763,107.0763,107.0763,107.0763,107.0763,107.0763,107.0763,107.0763,107.0763,678.14970000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Type","Conv","Life","DB Factor"]
[null,null,{"$f":"OFFSET(Alloc!$J$37,$H167,0)","v":"SL"},"M",{"$f":"OFFSET(Alloc!$I$37,$H167,0)","v":5},{"$f":"IF(C166=\"SL\",1,IF(E166>7,1.5,2))","v":1},null,null,null,null,null,"Pcts :",{"$f":"VDB_pcts($F168,$D166,$F166,$E166,COUNT(M167:BA167)-1)","v":0.13333333333333333},0.19999999999999998,0.19999999999999998,0.19999999999999998,0.1999999999999999,6.6666666666666596E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Delay","Write Off","In Svc",{"$f":"SUM(M167:AZ167)","v":0},{"$f":"H162+1","v":4},{"$f":"OFFSET(Alloc!$C$37,$H167,0)","v":"IT"},null,null,"Asset :",{"$f":"OFFSET(Alloc!$H$37,$H167,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,{"$f":"E$12","v":25},{"$f":"$M$2","v":"2012-05-01"},{"$f":"SUM(M168:AZ168)","v":0},null,null,null,null,"Depr :",{"$f":"AVDB2(M167:BA167,M166:BA166,E166,E168+1,D168)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Type","Conv","Life","DB Factor"]
[null,null,{"$f":"OFFSET(Alloc!$J$37,$H172,0)","v":"SL"},"M",{"$f":"OFFSET(Alloc!$I$37,$H172,0)","v":30},{"$f":"IF(C171=\"SL\",1,IF(E171>7,1.5,2))","v":1},null,null,null,null,null,"Pcts :",{"$f":"VDB_pcts($F173,$D171,$F171,$E171,COUNT(M172:BA172)-1)","v":2.222222222222222E-2},3.3333333333333326E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333319E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333361E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.333333333333327E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,1.1111111111111072E-2,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Delay","Write Off","In Svc",{"$f":"SUM(M172:AZ172)","v":1319.0175950597973},{"$f":"H167+1","v":5},{"$f":"OFFSET(Alloc!$C$37,$H172,0)","v":"Interconnect"},null,null,"Asset :",{"$f":"OFFSET(Alloc!$H$37,$H172,0)","v":1319.0175950597973},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,{"$f":"E$12","v":25},{"$f":"$M$2","v":"2012-05-01"},{"$f":"SUM(M173:AZ173)","v":1319.0187000000003},null,null,null,null,"Depr :",{"$f":"AVDB2(M172:BA172,M171:BA171,E171,E173+1,D173)","v":0},29.311499999999999,43.967300000000002,43.967300000000002,43.967300000000002,43.967300000000002,43.967300000000002,43.967300000000002,43.967300000000002,43.967300000000002,43.967300000000002,43.967300000000002,43.967300000000002,43.967300000000002,43.967300000000002,43.967300000000002,43.967300000000002,43.967300000000002,43.967300000000002,43.967300000000002,43.967300000000002,43.967300000000002,43.967300000000002,43.967300000000002,43.967300000000002,278.45929999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Type","Conv","Life","DB Factor"]
[null,null,{"$f":"OFFSET(Alloc!$J$37,$H177,0)","v":"SL"},"M",{"$f":"OFFSET(Alloc!$I$37,$H177,0)","v":1},{"$f":"IF(C176=\"SL\",1,IF(E176>7,1.5,2))","v":1},null,null,null,null,null,"Pcts :",{"$f":"VDB_pcts($F178,$D176,$F176,$E176,COUNT(M177:BA177)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Delay","Write Off","In Svc",{"$f":"SUM(M177:AZ177)","v":0},{"$f":"H172+1","v":6},{"$f":"OFFSET(Alloc!$C$37,$H177,0)","v":"Startup Sol"},null,null,"Asset :",{"$f":"OFFSET(Alloc!$H$37,$H177,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,{"$f":"E$12","v":25},{"$f":"$M$2","v":"2012-05-01"},{"$f":"SUM(M178:AZ178)","v":0},null,null,null,null,"Depr :",{"$f":"AVDB2(M177:BA177,M176:BA176,E176,E178+1,D178)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Type","Conv","Life","DB Factor"]
[null,null,{"$f":"OFFSET(Alloc!$J$37,$H182,0)","v":"SL"},"M",{"$f":"OFFSET(Alloc!$I$37,$H182,0)","v":1},{"$f":"IF(C181=\"SL\",1,IF(E181>7,1.5,2))","v":1},null,null,null,null,null,"Pcts :",{"$f":"VDB_pcts($F183,$D181,$F181,$E181,COUNT(M182:BA182)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Delay","Write Off","In Svc",{"$f":"SUM(M182:AZ182)","v":0},{"$f":"H177+1","v":7},{"$f":"OFFSET(Alloc!$C$37,$H182,0)","v":"Startup Non"},null,null,"Asset :",{"$f":"OFFSET(Alloc!$H$37,$H182,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,{"$f":"E$12","v":25},{"$f":"$M$2","v":"2012-05-01"},{"$f":"SUM(M183:AZ183)","v":0},null,null,null,null,"Depr :",{"$f":"AVDB2(M182:BA182,M181:BA181,E181,E183+1,D183)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Type","Conv","Life","DB Factor"]
[null,null,{"$f":"OFFSET(Alloc!$J$37,$H187,0)","v":"SL"},"M",{"$f":"OFFSET(Alloc!$I$37,$H187,0)","v":0},{"$f":"IF(C186=\"SL\",1,IF(E186>7,1.5,2))","v":1},null,null,null,null,null,"Pcts :",{"$f":"VDB_pcts($F188,$D186,$F186,$E186,COUNT(M187:BA187)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Delay","Write Off","In Svc",{"$f":"SUM(M187:AZ187)","v":0},{"$f":"H182+1","v":8},{"$f":"OFFSET(Alloc!$C$37,$H187,0)","v":"Carried Sol"},null,null,"Asset :",{"$f":"OFFSET(Alloc!$H$37,$H187,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,{"$f":"E$12","v":25},{"$f":"$M$2","v":"2012-05-01"},{"$f":"SUM(M188:AZ188)","v":0},null,null,null,null,"Depr :",{"$f":"AVDB2(M187:BA187,M186:BA186,E186,E188+1,D188)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Type","Conv","Life","DB Factor"]
[null,null,{"$f":"OFFSET(Alloc!$J$37,$H192,0)","v":"SL"},"M",{"$f":"OFFSET(Alloc!$I$37,$H192,0)","v":0},{"$f":"IF(C191=\"SL\",1,IF(E191>7,1.5,2))","v":1},null,null,null,null,null,"Pcts :",{"$f":"VDB_pcts($F193,$D191,$F191,$E191,COUNT(M192:BA192)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Delay","Write Off","In Svc",{"$f":"SUM(M192:AZ192)","v":0},{"$f":"H187+1","v":9},{"$f":"OFFSET(Alloc!$C$37,$H192,0)","v":"Carried Non"},null,null,"Asset :",{"$f":"OFFSET(Alloc!$H$37,$H192,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,{"$f":"E$12","v":25},{"$f":"$M$2","v":"2012-05-01"},{"$f":"SUM(M193:AZ193)","v":0},null,null,null,null,"Depr :",{"$f":"AVDB2(M192:BA192,M191:BA191,E191,E193+1,D193)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Type","Conv","Life","DB Factor"]
[null,null,{"$f":"OFFSET(Alloc!$J$37,$H197,0)","v":"SL"},"M",{"$f":"OFFSET(Alloc!$I$37,$H197,0)","v":30},{"$f":"IF(C196=\"SL\",1,IF(E196>7,1.5,2))","v":1},null,null,null,null,null,"Pcts :",{"$f":"VDB_pcts($F198,$D196,$F196,$E196,COUNT(M197:BA197)-1)","v":2.222222222222222E-2},3.3333333333333326E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333319E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333361E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.333333333333327E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,1.1111111111111072E-2,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Delay","Write Off","In Svc",{"$f":"SUM(M197:AZ197)","v":38547.457533917834},{"$f":"H192+1","v":10},{"$f":"OFFSET(Alloc!$C$37,$H197,0)","v":"Bonus"},null,null,"Asset :",{"$f":"OFFSET(Alloc!$H$37,$H197,0)","v":38547.457533917834},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,{"$f":"E$12","v":25},{"$f":"$M$2","v":"2012-05-01"},{"$f":"SUM(M198:AZ198)","v":38547.45870000001},null,null,null,null,"Depr :",{"$f":"AVDB2(M197:BA197,M196:BA196,E196,E198+1,D198)","v":0},856.61019999999996,1284.9152999999999,1284.9152999999999,1284.9152999999999,1284.9152999999999,1284.9152999999999,1284.9152999999999,1284.9152999999999,1284.9152999999999,1284.9152999999999,1284.9152999999999,1284.9152999999999,1284.9152999999999,1284.9152999999999,1284.9152999999999,1284.9152999999999,1284.9152999999999,1284.9152999999999,1284.9152999999999,1284.9152999999999,1284.9152999999999,1284.9152999999999,1284.9152999999999,1284.9152999999999,8137.7965999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Type","Conv","Life","DB Factor"]
[null,null,{"$f":"OFFSET(Alloc!$J$37,$H202,0)","v":"SL"},"M",{"$f":"OFFSET(Alloc!$I$37,$H202,0)","v":30},{"$f":"IF(C201=\"SL\",1,IF(E201>7,1.5,2))","v":1},null,null,null,null,null,"Pcts :",{"$f":"VDB_pcts($F203,$D201,$F201,$E201,COUNT(M202:BA202)-1)","v":2.222222222222222E-2},3.3333333333333326E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333319E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333361E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.333333333333327E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,1.1111111111111072E-2,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Delay","Write Off","In Svc",{"$f":"SUM(M202:AZ202)","v":653.46153846153845},{"$f":"H197+1","v":11},{"$f":"OFFSET(Alloc!$C$37,$H202,0)","v":"Sens =Promote non-CITC"},null,null,"Asset :",{"$f":"OFFSET(Alloc!$H$37,$H202,0)","v":653.46153846153845},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,{"$f":"E$12","v":25},{"$f":"$M$2","v":"2012-05-01"},{"$f":"SUM(M203:AZ203)","v":653.46270000000015},null,null,null,null,"Depr :",{"$f":"AVDB2(M202:BA202,M201:BA201,E201,E203+1,D203)","v":0},14.5214,21.7821,21.7821,21.7821,21.7821,21.7821,21.7821,21.7821,21.7821,21.7821,21.7821,21.7821,21.7821,21.7821,21.7821,21.7821,21.7821,21.7821,21.7821,21.7821,21.7821,21.7821,21.7821,21.7821,137.953,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Type","Conv","Life","DB Factor"]
[null,null,{"$f":"OFFSET(Alloc!$J$37,$H207,0)","v":"SL"},"M",{"$f":"OFFSET(Alloc!$I$37,$H207,0)","v":31},{"$f":"IF(C206=\"SL\",1,IF(E206>7,1.5,2))","v":1},null,null,null,null,null,"Pcts :",{"$f":"VDB_pcts($F208,$D206,$F206,$E206,COUNT(M207:BA207)-1)","v":2.150537634408602E-2},3.2258064516129024E-2,3.2258064516129031E-2,3.2258064516129031E-2,3.2258064516129017E-2,3.2258064516129031E-2,3.2258064516129031E-2,3.2258064516129031E-2,3.2258064516129059E-2,3.2258064516129031E-2,3.2258064516129031E-2,3.2258064516129031E-2,3.2258064516129031E-2,3.2258064516129031E-2,3.2258064516129031E-2,3.2258064516129031E-2,3.2258064516128976E-2,3.2258064516129031E-2,3.2258064516129031E-2,3.2258064516129031E-2,3.2258064516129031E-2,3.2258064516129031E-2,3.2258064516129031E-2,3.2258064516129031E-2,3.2258064516129031E-2,3.2258064516129031E-2,3.2258064516129031E-2,3.2258064516129031E-2,3.2258064516129031E-2,3.2258064516129031E-2,3.2258064516129031E-2,1.0752688172042972E-2,0,0,0,0,0,0,0,0,0]
[null,null,null,"Delay","Write Off","In Svc",{"$f":"SUM(M207:AZ207)","v":0},{"$f":"H202+1","v":12},{"$f":"OFFSET(Alloc!$C$37,$H207,0)","v":"Open 12"},null,null,"Asset :",{"$f":"OFFSET(Alloc!$H$37,$H207,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,{"$f":"E$12","v":25},{"$f":"$M$2","v":"2012-05-01"},{"$f":"SUM(M208:AZ208)","v":0},null,null,null,null,"Depr :",{"$f":"AVDB2(M207:BA207,M206:BA206,E206,E208+1,D208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Depr :",{"$f":"SUMPRODUCT(--($L151:$L208=$L212), M151:M208)","v":0},1828.4375,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,2742.6562999999996,17370.155200000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"CITC","index":12,"n_rows":33,"n_cols":11,"rows_kept":33,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[null,null,"Calculation of CITC and Day-One Deferred Tax Benefit"]
[]
[null,null,"Total Capital Costs, except IDC",null,null,null,null,{"$f":"Alloc!L50","v":82279.682329183473}]
[null,null,"Transmission and network upgrades",null,null,null,null,{"$f":"-Alloc!L42","v":-1319.0175950597973}]
[null,null,"Generation Assets",null,null,null,null,{"$f":"H9+H10","v":80960.664734123682},null,null,"OPEN to link results into model for book purposes"]
[null,null,"Allocation to 5-yr MACRS",null,null,null,null,{"$f":"Alloc!X7","v":0.96},null,null,"OPEN to add check"]
[null,null,"Qualifying assets",null,null,null,null,{"$f":"H11*H12","v":77722.238144758725},null,null,"OPEN to add IDC logic"]
[]
[null,null,"IDC on Total Capital Costs"]
[null,null,"Qualifying Assets / Total Capital",null,null,null,null,{"$f":"H13/H9","v":0.94461033325102806}]
[null,null,"IDC on Qualifying Assets",null,null,null,null,{"$f":"H15*H16","v":0}]
[]
[null,null,"Total Qualifying Cost",null,null,null,null,{"$f":"H13+H17","v":77722.238144758725}]
[null,null,"CITC rate",null,null,null,null,0.3]
[null,null,"CITC",null,"Check:",{"$f":"H21-Alloc!R50","v":188.1969230769173},null,{"$f":"H19*H20","v":23316.671443427618}]
[null,null,"Percent of CITC eligible for depreciation",null,null,null,null,{"$f":"Alloc!M52","v":0.5}]
[null,null,"Tax basis reduction",null,null,null,null,{"$f":"H21*(1-H22)","v":11658.335721713809}]
[]
[null,null,"Day-One Deferred Tax Benefit"]
[null,null,"State",null,null,null,{"$f":"Input!X8","v":4.2000000000000003E-2},{"$f":"G26*H23","v":489.65010031198}]
[null,null,"Federal",null,null,null,{"$f":"Input!Y8","v":0.35},{"$f":"(H21-H23-H26)*G27","v":3909.0399674906403}]
[null,null,"Total Day-One Deferred Tax Benefit",null,null,null,{"$f":"G26+G27*(1-G26)","v":0.37729999999999997},{"$f":"SUM(H26:H27)","v":4398.6900678026204}]
[]
[null,null,"Day-One Deferral / Total Capital Cost",null,null,null,null,{"$f":"H28/H9","v":5.3460221810341935E-2}]
[]
[]
[null,null,"Check"]

{"sheet":"Merch","index":13,"n_rows":66,"n_cols":18,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
[null,"Generation"]
[]
[]
[]
[null,null,null,null,null,"Forecast / Project Study",null,null,"Ensign Base Case Forecast (11-23-10)"]
[]
[null,null,null,null,null,"Power Forwards",null,null,2010,"-",2013,"SPP_NORTH from Entergy"]
[null,null,null,null,null,"Power Forwards COB",null,null,40505]
[null,null,null,null,null,"Zonal Adjustment Applied",null,null,"SPP_NORTH from Entergy"]
[]
[null,null,null,null,null,"Fundamental Forecast",null,null,"SPP-N 11-23-10"]
[null,null,null,null,null,"Fundamental Zone",null,null,"SPP_NORTH"]
[null,null,null,null,null,"Fundamental Forecast",null,null,2014,"-",2022]
[null,null,null,null,null,"Equilibrium Year",null,null,2023,"+","Long-term Forecast based upon cost of coal unit"]
[]
[null,null,null,null,null,"Gas Forwards COB",null,null,40505]
[]
[null,null,null,null,null,"Capacity Forecast",null,null,"SPP Theoretical ICAP 11-23-10"]
[]
[null,null,null,null,null,"Study Zone",null,null,"Ensign"]
[null,null,null,null,null,"LMP Basis","2009-2060",null,"Ensign"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"5/7","v":0.7142857142857143},{"$f":"1-K22","v":0.2857142857142857}]
[null,null,null,null,null,null,"Capacity","REC ",null,null,"5x16","2x16","7x8 Nights",null,"7x24"]
[null,null,null,null,null,null,"Forecast","Forecast","Covariance",null,"WD-On","WE-On","Nights",null,"RTC","South Plains","Yearly"]
[null,"Forecast Name",null,null,null,"Year","$/kW-yr"," $/MWH","$/MWH",null,"$/MWH","$/MWH","$/MWH",null,"$/MWH"," $/mmBTU","Wtd Avg","Year"]
[null,"Ensign Base Case Forecast (11-23-10)",null,null,null,2010,0,0.75,2,null,30.018846601307246,23.947219173701502,20.210466101138159,null,25.704805371770327,4.4652149999999997,{"$f":"SUMPRODUCT(K26:L26,K$22:L$22)","v":28.284095907705606},2010]
[null,"Ensign Base Case Forecast (11-23-10)",null,null,null,2011,0,0.75,2,null,34.489388745933667,25.300891011523536,16.393846870648201,null,26.62961682988777,4.5897979166666669,{"$f":"SUMPRODUCT(K27:L27,K$22:L$22)","v":31.864103678959346},{"$f":"R26+1","v":2011}]
[null,"Ensign Base Case Forecast (11-23-10)",null,null,null,2012,0,0.85,2,null,40.078164981227808,29.461608114413078,19.398898575497576,null,31.044110685869526,5.1511164999999997,37.04486301928074,{"$f":"R27+1","v":2012}]
[null,"Ensign Base Case Forecast (11-23-10)",null,null,null,2013,0,1.25,2,null,43.358581912600336,32.822031789247518,21.675138486201657,null,34.002493062458932,5.4642083333333344,40.348139020213814,2013]
[null,"Ensign Base Case Forecast (11-23-10)",null,null,null,2014,3.3155293859575601E-7,1.65,2,null,45.043781079267006,37.003434845905964,24.440564187595943,null,36.547702228173137,5.6770115833333348,42.746539298306715,2014]
[null,"Ensign Base Case Forecast (11-23-10)",null,null,null,2015,2.15701506340021E-3,2.0499999999999998,2,null,48.011922745933681,39.86536401257262,26.443739047554981,null,39.189807785940381,5.8699485833333327,45.684334536401948,2015]
[null,"Ensign Base Case Forecast (11-23-10)",null,null,null,2016,0.23201319793255601,2.0499999999999998,2,null,49.995297745933669,41.357156512572622,27.186239279527893,null,40.678564115229257,6.0631912499999991,47.527257393544794,2016]
[null,"Ensign Base Case Forecast (11-23-10)",null,null,null,2017,3.2365022353673698,2.0499999999999998,2,null,52.499605245933672,43.052611512572618,28.004900253904182,null,42.463128685712171,6.2401621666666669,49.800464179259087,2017]
[null,"Ensign Base Case Forecast (11-23-10)",null,null,null,2018,14.840197454139799,2.0499999999999998,2,null,54.659146079267011,44.483324012572631,28.751575104390625,null,43.999199325280408,6.4111997500000006,51.751768345925754,2018]
[null,"Ensign Base Case Forecast (11-23-10)",null,null,null,2019,34.904642341512101,2.0499999999999998,2,null,57.163836912600338,47.065354012572634,30.067323641000957,null,46.091295809930017,6.5759773333333342,54.278556084020998,2019]
[null,"Ensign Base Case Forecast (11-23-10)",null,null,null,2020,52.888044733930002,2.0499999999999998,2,null,60.813591912600344,48.947184845905952,30.789704174967273,null,48.42843001269879,6.731222250000001,57.423189893544809,2020]
[null,"Ensign Base Case Forecast (11-23-10)",null,null,null,2021,54.474686075947901,2.0499999999999998,2,null,64.780645245933684,50.478798179239284,31.715975402777715,null,50.93097440500177,6.8804276666666668,60.694403226878144,2021]
[null,"Ensign Base Case Forecast (11-23-10)",null,null,null,2022,56.108926658226338,2.0499999999999998,2,null,70.52168024593368,52.561584012572617,32.50423747983865,null,54.31905318438033,7.0329455000000003,65.390224179259093,2022]
[null,"Ensign Base Case Forecast (11-23-10)",null,null,null,2023,57.792194457973132,2.0499999999999998,2,null,73.270692745933673,52.911984845905955,33.426873296402903,null,55.98300258518308,7.1888497500000001,67.453919060211462,2023]
[null,"Ensign Base Case Forecast (11-23-10)",null,null,null,2024,59.52596029171233,2.0499999999999998,2,null,75.870692745933667,54.265318179239294,34.172160409950585,null,57.69943793141335,7.3482163333333332,69.697728584020993,2024]
[null,"Ensign Base Case Forecast (11-23-10)",null,null,null,2025,61.311739100463704,2.0499999999999998,2,null,79.279026079267013,55.878651512572624,35.061671299475101,null,59.739340145394493,7.511121583333332,72.593204774497181,2025]
[null,"Ensign Base Case Forecast (11-23-10)",null,null,null,2026,63.151091273477618,2.0499999999999998,2,null,81.945692745933684,57.266984845905959,35.84532324519963,null,61.652714881007803,7.6776350833333327,74.894633345925769,2026]
[null,"Ensign Base Case Forecast (11-23-10)",null,null,null,2027,65.045624011681952,2.0499999999999998,2,null,84.889026079267012,58.752818179239291,36.65827383403731,null,63.599396604651879,7.8478452499999989,77.421538107830514,2027]
[null,"Ensign Base Case Forecast (11-23-10)",null,null,null,2028,66.99699273203241,2.0499999999999998,2,null,87.794859412600331,60.231984845905963,37.463937940540127,null,65.612048346683821,8.0218321666666679,79.919752393544798,2028]
[null,"Ensign Base Case Forecast (11-23-10)",null,null,null,2029,69.006902513993381,2.0499999999999998,2,null,90.704859412600342,61.718651512572627,38.283308780273877,null,67.648444458067573,8.1996808333333338,82.423085726878128,2029]
[null,"Ensign Base Case Forecast (11-23-10)",null,null,null,2030,71.077109589413183,2.0499999999999998,2,null,94.853192745933669,63.555318179239286,39.219438708589287,null,70.126772614674863,8.3814753333333325,85.910942869735266,2030]
[null,"Ensign Base Case Forecast (11-23-10)",null,null,null,2031,73.209422877095577,2.0499999999999998,2,null,99.158192745933675,65.440318179239284,40.177901970238032,null,72.570441357205397,8.5658677906666671,89.524514298306698,2031]
[null,"Ensign Base Case Forecast (11-23-10)",null,null,null,2032,75.405705563408446,2.0499999999999998,2,null,102.00819274593368,66.9078181792393,41.021938125931307,null,74.67455660038199,8.7543168820613317,91.979514298306711,2032]
[null,"Ensign Base Case Forecast (11-23-10)",null,null,null,2033,77.667876730310695,2.0499999999999998,2,null,106.12569274593368,68.702818179239287,41.951184484318929,null,77.416579865682607,8.9469118534666841,95.433442869735288,2033]
[null,"Ensign Base Case Forecast (11-23-10)",null,null,null,2034,79.997913032220012,2.0499999999999998,2,null,110.39569274593366,70.549484845905951,42.897441652777708,null,80.099283179141068,9.1437439142429522,99.011061917354311,2034]
[null,"Ensign Base Case Forecast (11-23-10)",null,null,null,2035,82.397850423186611,2.0499999999999998,2,null,114.48235941260033,72.356984845905956,43.845824653289746,null,82.864531418299677,9.3449062803562963,102.44653810783051,2035]
[null,"Ensign Base Case Forecast (11-23-10)",null,null,null,2036,84.869785935882206,2.0499999999999998,2,null,119.38819274593368,74.349484845905963,44.844003198233857,null,85.281013167637624,9.5504942185241344,106.51999048878289,2036]
[null,"Ensign Base Case Forecast (11-23-10)",null,null,null,2037,87.415879513958672,2.0499999999999998,2,null,124.50152607926698,76.377818179239299,45.882544443356302,null,88.656776922311778,9.7606050913316675,110.75189525068765,2037]
[null,"Ensign Base Case Forecast (11-23-10)",null,null,null,2038,90.038355899377436,2.0499999999999998,2,null,129.06485941260033,78.294484845905956,46.878192292818682,null,91.54748352221462,9.9753384033409613,114.5590381078305,2038]
[null,"Ensign Base Case Forecast (11-23-10)",null,null,null,2039,92.739506576358764,2.0499999999999998,2,null,132.83485941260034,80.076151512572622,47.83214032149251,null,94.228492436087109,10.194795848214463,117.76094286973527,2039]
[null,"Ensign Base Case Forecast (11-23-10)",null,null,null,2040,95.521691773649536,2.0499999999999998,2,null,137.25319274593369,81.966151512572637,48.812767133470544,null,97.212043640974926,10.41908135687518,121.45689525068768,2040]
[null,"Ensign Base Case Forecast (11-23-10)",null,null,null,2041,98.38734252685903,2.0499999999999998,2,null,144.11485941260034,84.336984845905945,49.956398514016833,null,100.96876382477897,10.648301146726435,127.03546667925909,2041]
[null,"Ensign Base Case Forecast (11-23-10)",null,null,null,2042,101.33896280266481,2.0499999999999998,2,null,150.31319274593369,86.611984845905951,51.079463158154056,null,104.09499964360238,10.882563771954418,132.11284763164005,2042]
[null,"Ensign Base Case Forecast (11-23-10)",null,null,null,2043,104.37913168674476,2.0499999999999998,2,null,156.02069274593367,88.801151512572616,52.218879056771577,null,107.9207933073604,11.121980174937413,136.81510953640193,2043]
[null,"Ensign Base Case Forecast (11-23-10)",null,null,null,2044,107.51050563734711,2.0499999999999998,2,null,161.32902607926698,90.871151512572624,53.293962813856176,null,111.65187169944836,11.366663738786039,141.19820477449716,2044]
[null,"Ensign Base Case Forecast (11-23-10)",null,null,null,2045,110.73582080646753,2.0499999999999998,2,null,167.56402607926699,93.090318179239304,54.425289835061371,null,115.41431501051164,11.616730341039334,146.28582382211624,2045]
[null,"Ensign Base Case Forecast (11-23-10)",null,null,null,2046,114.05789543066156,2.0499999999999998,2,null,173.9073594126003,95.35198484590596,55.590144545762875,null,119.57788612900117,11.872298408542198,151.46296667925907,2046]
[null,"Ensign Base Case Forecast (11-23-10)",null,null,null,2047,117.4796322935814,2.0499999999999998,2,null,180.48235941260035,97.721984845905936,56.782586686059837,null,122.99917797395119,12.133488973530126,156.83653810783053,{"$f":"R62+1","v":2047}]
[null,"Ensign Base Case Forecast (11-23-10)",null,null,null,2048,121.00402126238885,2.0499999999999998,2,null,189.53402607926702,100.36781817923931,58.097971249154632,null,127.75286589850815,12.400425730947788,164.0579666792591,{"$f":"R63+1","v":2048}]
[null,"Ensign Base Case Forecast (11-23-10)",null,null,null,2049,124.63414190026052,2.0499999999999998,2,null,196.70152607926704,102.73531817923929,59.328456245711656,null,132.20682265858599,12.673235097028643,169.85403810783055,{"$f":"R64+1","v":2049}]
[null,"Ensign Base Case Forecast (11-23-10)",null,null,null,2050,128.37316615726834,2.0499999999999998,2,null,202.18319274593372,104.92948484590595,60.513754760816624,null,136.23048944922928,12.952046269163274,174.39641906021149,{"$f":"R65+1","v":2050}]