Spreadsheet: 063bcb31-4732-4f53-b2bc-00e5384c35e4
Sheet: Sheet1

Unnamed: 0 | (A) | (F) | (G) | (H) | (I) | (J) | (K) | (L) | (M) | (N) | (O) | (P) | (Q) | (R) | (S) | (T) | (U) | (V) | (W) | (x) | (Y) | (Z) | (AA) | (AB) | (AC) | (AD) | (AE) | (AF) | (AG)
# | Request | FY 11 Credit Repayment Forecast | FY 12 Credit Repayment Forecast | FY 13 Credit Repayment Forecast | FY 14 Credit Repayment Forecast | FY 15 Credit Repayment Forecast | FY 16 Credit Repayment Forecast | FY 17 Credit Repayment Forecast | FY 18 Credit Repayment Forecast | FY 19 Credit Repayment Forecast | FY 20 Credit Repayment Forecast | FY 21 Credit Repayment Forecast | FY 22 Credit Repayment Forecast | FY 23 Credit Repayment Forecast | FY 24 Credit Repayment Forecast | FY 25 Credit Repayment Forecast | FY 26 Credit Repayment Forecast | FY 27 Credit Repayment Forecast | FY 28 Credit Repayment Forecast | FY 29 Credit Repayment Forecast | FY 30 Credit Repayment Forecast | FY 31 Credit Repayment Forecast | FY 32 Credit Repayment Forecast | FY 33 Credit Repayment Forecast | FY 34 Credit Repayment Forecast | FY 35 Credit Repayment Forecast | FY 36 Credit Repayment Forecast | FY 37 Credit Repayment Forecast | FY 38 Credit Repayment Forecast
1 | Generation Project A | 2885.442 | 2885.442 | 1622.155798552715 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
2 | Generation Project B | 6945.598 | 3533.934760641562 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
3 | Generation Project C | 4672.8 | 5321.8 | 5732.977478649092 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
4 | Generation Project D | 1050.58 | 1050.58 | 1050.58 | 1050.58 | 1050.58 | 1050.58 | 1050.58 | 1050.58 | 1050.58 | 921.6370784203659 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
5 | Generation Project E | 1382.645 | 1411.046342899226 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
6 | Generation Project F | 1066.568 | 1168.2 | 1168.2 | 1168.2 | 1168.2 | 1168.2 | 1168.2 | 1168.2 | 1168.2 | 1168.2 | 372.9898543343988 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
7 | Generation Project G | 0 | 0 | 370.7111068923369 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
8 | Generation Project H | 389.4 | 389.4 | 389.4 | 389.4 | 389.4 | 269.5442142926113 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
9 | Generation Project I | 0 | 0 | 1817.2 | 3115.2 | 325.4044656954123 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
10 | Generation Project J | 389.4 | 389.4 | 389.4 | 302.4341159835312 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
11 | Generation Project K | 965.712 | 965.712 | 965.712 | 965.712 | 965.712 | 965.712 | 965.712 | 592.6662261618808 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
12 | Generation Project L | 123.31 | 10300.928 | 15171.024 | 15721.376 | 16822.08 | 1321.453204096925 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
13 | Generation Project M | 359.02 | 359.02 | 116.17168205137 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
14 | Generation Project N (Phase 1) Build |  | 0 | 590.59 | 708.708 | 708.708 | 708.708 | 708.708 | 968.3080000000002 | 1487.508 | 1487.508 | 1487.508 | 1487.508 | 1487.508 | 1487.508 | 1487.508 | 1487.508 | 1487.508 | 1487.508 | 1487.508 | 1487.508 | 1487.508 | 11739.5613569933 | 40151.708 | 0 | 0 | 0 | 0 | 0
15 | Generation Project N (Phase 1) Authorized | 0 | 2076.8 | 3894 | 3894 | 3894 | 3894 | 3894 | 3894 | 3894 | 3894 | 3894 | 3894 | 3894 | 3894 | 3894 | 3894 | 3894 | 3894 | 3894 | 3894 | 3894 | 29437.15339248325 | 0 | 0 | 0 | 0 | 0 | 0
16 | Generation Project N (Phase 2+) | 0 | 0 | 590.59 | 708.708 | 708.708 | 708.708 | 708.708 | 2289.672 | 7079.292 | 7079.292 | 7079.292 | 7079.292 | 7079.292 | 7079.292 | 7079.292 | 7079.292 | 7079.292 | 7079.292 | 7079.292 | 7079.292 | 7079.292 | 53021.77610646986 | 0 | 0 | 0 | 0 | 0 | 0
17 | Generation Project O | 519.2 | 2104.347528684872 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
18 | Generation Project P | 0 | 0 | 0 | 0 | 0 | 0 | 467.28 | 623.04 | 623.04 | 623.04 | 623.04 | 623.04 | 623.04 | 623.04 | 623.04 | 623.04 | 623.04 | 623.04 | 623.04 | 623.04 | 623.04 | 623.04 | 623.04 | 623.04 | 623.04 | 623.04 | 2707.76 | 0
19 | Generation Project Q | 454.3 | 837.21 | 1177.935 | 1285.02 | 1285.02 | 1285.02 | 1285.02 | 1285.02 | 1285.02 | 1285.02 | 1285.02 | 1285.02 | 1285.02 | 873.7574894168665 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
20 | Generation Project R | 0 | 340.0666201782867 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
21 | Generation Project S | 778.8 | 774.426167860861 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
22 | Generation Project T | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3634.4 | 6230.4 | 6230.4 | 6230.4 | 6230.4 | 6230.4 | 6230.4 | 6230.4 | 6230.4 | 6230.4 | 6230.4 | 6230.4 | 6230.4 | 6230.4 | 6230.4 | 6230.4 | 6230.4 | 6230.4 | 6230.4 | 6230.4 | 295341.2
23 | Generation Project U | 77.88 | 954.03 | 1207.14 | 194.9811841576109 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
24 | Generation Project V | 194.5496149943223 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
25 | Generation Project W | 0 | 0 | 778.8 | 1168.2 | 1168.2 | 439.4114676750655 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
26 | Generation Project X | 116.82 | 270.280865520781 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
27 | Generation Project Y | 0 | 0 | 0 | 1209.796415110806 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
28 | Generation Project Z | 0 | 0 | 467.28 | 778.8 | 1090.32 | 758.0172431859452 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
29 | Generation Project AA | 0 | 0 | 0 | 0 | 2076.8 | 2492.16 | 2492.16 | 2492.16 | 438.656543085405 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
30 | Generation Project AB | 0 | 0 | 0 | 0 | 0 | 0 | 1823.230244369727 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
31 | Generation Project AC | 0 | 0 | 77.88 | 519.2 | 830.72 | 1090.32 | 1090.32 | 1090.32 | 1090.32 | 1090.32 | 1090.32 | 1090.32 | 1090.32 | 811.5671799708082 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
32 | Generation Project AD | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
33 | Generation Project AE | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
34 | Generation Project AF | 0 | 0 | 109.032 | 236.236 | 345.2679999999999 | 381.6119999999999 | 381.6119999999999 | 381.6119999999999 | 381.6119999999999 | 381.6119999999999 | 381.6119999999999 | 381.6119999999999 | 381.6119999999999 | 381.6119999999999 | 381.6119999999999 | 381.6119999999999 | 381.6119999999999 | 381.6119999999999 | 381.6119999999999 | 381.6119999999999 | 381.6119999999999 | 381.6119999999999 | 974.005 | 0 | 0 | 0 | 0 | 0
35 | Generation Project AG | 0 | 0 | 0 | 233.64 | 506.22 | 739.86 | 789.3225022939623 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
36 | Generation Project AH | 0 | 0 | 0 | 0 | 1998.92 | 2180.64 | 2180.64 | 2180.64 | 2180.64 | 2180.64 | 2180.64 | 658.8084705926412 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
37 | Generation Project AI | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1038 | 3115.2 | 3115.2 | 3115.2 | 3115.2 | 3115.2 | 3115.2 | 3115.2 | 3115.2 | 3115.2 | 3061.551804671294 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
38 | Generation Project AI (Authorized) | 0 | 0 | 0 | 0 | 0 | 0 | 1427.8 | 1558 | 1557.6 | 1557.6 | 1557.6 | 1557.6 | 1557.6 | 1557.6 | 1557.6 | 1557.6 | 1557.6 | 1530.775902335647 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
39 | Generation Project AJ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1817.2 | 2786.682267837223 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
40 | Generation Project AK | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
41 | Generation Project AL | 0 | 0 | 0 | 0 | 3894 | 6230.4 | 10384 | 14278 | 15576 | 13533.00333521383 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
42 | Generation Project AM | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1817.2 | 3115.2 | 3115.2 | 3115.2 | 3115.2 | 3115.2 | 3115.2 | 3115.2 | 3115.2 | 3115.2 | 3115.2 | 3115.2 | 3115.2 | 3115.2 | 3115.2 | 3115.2 | 3115.2 | 3115.2 | 3115.2 | 3115.2 | 35340.6
43 | Generation Project AN | 0 | 77.88 | 519.2 | 494.1928692584638 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
44 | Generation Project AO | 0 | 0 | 0 | 130.8384 | 283.4832 | 414.3216 | 457.9344 | 457.9344 | 312.7811347866354 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
45 | Generation Project AP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
46 | Generation Project AQ | 0 | 0 | 0 | 0 | 1557.6 | 1557.6 | 2009.304 | 2009.304 | 2009.304 | 2009.304 | 2009.304 | 2009.304 | 129.0652362702388 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
47 | Generation Project AR | 0 | 0 | 0 | 0 | 177.177 | 421.85 | 624.3380000000001 | 708.708 | 648.8633036947417 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
48 | Generation Project AS | 0 | 0 | 0 | 0 | 0 | 155.76 | 571.12 | 882.64 | 1090.32 | 1090.32 | 897.2920038142008 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
49 | Generation Project AT | 0 | 0 | 0 | 0 | 0 | 311.52 | 1142.24 | 1765.28 | 2180.64 | 2180.64 | 2180.64 | 2180.64 | 2180.64 | 2180.64 | 2180.64 | 2180.64 | 2180.64 | 386.7623009030494 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
50 | Generation Project AU | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 311.52 | 1142.24 | 1765.28 | 2180.64 | 2180.64 | 2180.64 | 2180.64 | 2180.64 | 2180.64 | 2180.64 | 2180.64 | 2180.64 | 2180.64 | 2180.64 | 2180.64 | 2180.64 | 2180.64 | 2180.64 | 2180.64 | 2180.64 | 227401.76
51 | Generation Project AV | 242.988 | 242.988 | 242.988 | 242.988 | 242.988 | 242.988 | 242.988 | 242.988 | 242.988 | 242.988 | 242.988 | 242.988 | 242.988 | 242.988 | 242.988 | 242.988 | 3420.49 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
52 | Generation Project AW | 242.988 | 242.988 | 242.988 | 242.988 | 242.988 | 242.988 | 242.988 | 242.988 | 242.988 | 242.988 | 242.988 | 242.988 | 242.988 | 242.988 | 242.988 | 242.988 | 3420.49 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
53 | Generation Project AX | 18.61744 | 18.696 | 18.696 | 18.696 | 18.696 | 18.696 | 18.696 | 18.696 | 18.696 | 18.696 | 18.696 | 18.696 | 18.696 | 18.696 | 18.696 | 18.696 | 262.58 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
54 | Generation Project AY | 429.9 | 429.9 | 429.9 | 429.9 | 429.9 | 429.9 | 429.9 | 429.9 | 429.9 | 429.9 | 429.9 | 429.9 | 429.9 | 429.9 | 429.9 | 429.9 | 358.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
55 | Generation Project AZ | 336.444 | 336.444 | 336.444 | 336.444 | 336.444 | 336.444 | 336.444 | 336.444 | 336.444 | 336.444 | 336.444 | 336.444 | 103.9841184299778 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
56 | Generation Project BB | 0 | 0 | 30.3732 | 364.4784 | 364.4784 | 364.4784 | 364.4784 | 364.4784 | 364.4784 | 364.4784 | 364.4784 | 364.4784 | 96.26386029263041 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
57 | Small Generation Request | 0 | 155.76 | 369.9118731223874 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
58 | Forecast FY 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 623.04 | 2284.48 | 3530.56 | 4361.28 | 4361.28 | 4361.28 | 4361.28 | 4361.28 | 784.2622158063422 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
59 | Forecast FY 21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 623.04 | 2284.48 | 3530.56 | 4361.28 | 4361.28 | 4361.28 | 4361.28 | 4361.28 | 784.2622158063422 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
60 | Forecast FY 22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 623.04 | 2284.48 | 3530.56 | 4361.28 | 4361.28 | 4361.28 | 4361.28 | 4361.28 | 784.2622158063422 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
61 | Forecast FY 23 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 623.04 | 2284.48 | 3530.56 | 4361.28 | 4361.28 | 4361.28 | 4361.28 | 4361.28 | 784.2622158063422 | 0 | 0 | 0 | 0 | 0 | 0 | 0
62 | Forecast FY 24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 623.04 | 2284.48 | 3530.56 | 4361.28 | 4361.28 | 4361.28 | 4361.28 | 4361.28 | 0 | 0 | 0 | 0 | 0 | 0 | 0
63 | Forecast FY 25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 623.04 | 2284.48 | 3530.56 | 4361.28 | 4361.28 | 4361.28 | 4361.28 | 0 | 0 | 0 | 0 | 0 | 0 | 0
64 | Forecast FY 26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 623.04 | 2284.48 | 3530.56 | 4361.28 | 4361.28 | 4361.28 | 0 | 0 | 0 | 0 | 0 | 0 | 0
65 | Forecast FY 27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 623.04 | 2284.48 | 3530.56 | 4361.28 | 4361.28 | 4361.28 | 4361.28 | 0 | 0 | 0 | 0 | 0
66 | Forecast FY 28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 623.04 | 2284.48 | 3530.56 | 4361.28 | 4361.28 | 4361.28 | 4361.28 | 0 | 0 | 0 | 0
67 | COI Request A | 0 | 1551.6 | 1551.6 | 1551.6 | 1551.6 | 1551.6 | 990.2483792077354 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
68 | COI Request B | 0 | 1551.6 | 1551.6 | 1551.6 | 1551.6 | 1551.6 | 990.2483792077354 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
69 | COI Request C | 0 | 605.1240000000001 | 605.1240000000001 | 605.1240000000001 | 605.1240000000001 | 605.1240000000001 | 364.8159618388129 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
70 | COI Request D | 0 | 1551.6 | 1551.6 | 1551.6 | 1551.6 | 1551.6 | 935.4241618075542 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
71 | COI Request E | 0 | 1148.184 | 1148.184 | 1148.184 | 1148.184 | 1148.184 | 692.2132855204126 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
72 | COI Request F | 0 | 46.54799999999998 | 46.54799999999998 | 46.54799999999998 | 46.54799999999998 | 46.54799999999998 | 27.79851680870171 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
73 | COI Request G | 0 | 775.8 | 775.8 | 775.8 | 775.8 | 775.8 | 463.3031449770579 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
74 | COI Request H | 0 | 775.8 | 775.8 | 775.8 | 775.8 | 775.8 | 463.3031449770579 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
75 | COI Request I | 0 | 232.74 | 232.74 | 232.74 | 232.74 | 232.74 | 138.990960790083 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
76 | COI Request J | 0 | 186.1919999999999 | 186.1919999999999 | 186.1919999999999 | 186.1919999999999 | 186.1919999999999 | 186.1919999999999 | 186.1919999999999 | 47.80298662205784 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
77 | Total Network | 23642.96205499433 | 36637.28028578559 | 39877.2801392679 | 35910.71738451041 | 42882.01506569542 | 30180.89212925054 | 37257.72354666369 | 49929.89902616187 | 62079.59364940401 | 56966.7508136342 | 44223.71225814861 | 44962.15887059265 | 46283.71721499285 | 49625.66866938768 | 52301.624 | 56662.90399999999 | 67551.42199999998 | 58999.52422371633 | 53397.39421580634 | 51112.91421580633 | 47582.35421580634 | 115451.9428559464 | 61997.55299999999 | 16510.56 | 12149.28 | 12149.28 | 14234 | 558083.56
78 | Total COI Upgrades | 0 | 8425.188 | 8425.188 | 8425.188 | 8425.188 | 8425.188 | 5252.537935135151 | 186.1919999999999 | 47.80298662205784 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
79 | Total Annual Credits | 23642.96205499433 | 45062.4682857856 | 48302.4681392679 | 44335.90538451041 | 51307.20306569542 | 38606.08012925054 | 42510.26148179884 | 50116.09102616188 | 62127.39663602607 | 56966.7508136342 | 44223.71225814861 | 44962.15887059265 | 46283.71721499285 | 49625.66866938768 | 52301.624 | 56662.90399999999 | 67551.42199999998 | 58999.52422371633 | 53397.39421580634 | 51112.91421580633 | 47582.35421580634 | 115451.9428559464 | 61997.55299999999 | 16510.56 | 12149.28 | 12149.28 | 14234 | 558083.56
80 | Credits related to PTSAs that require a build | 1569.78 | 3494.994148863158 | 4450.044306892337 | 7157.470815110806 | 9128.678865695412 | 11555.0344 | 17531.86464436973 | 29749.9984 | 41243.99721092264 | 35846.7188136342 | 21392.0784 | 21392.0784 | 21123.86386029263 | 21027.6 | 21027.6 | 21027.6 | 21027.6 | 20973.95180467129 | 17912.4 | 17912.4 | 17912.4 | 74106.93746346315 | 49497.308 | 9345.599999999999 | 9345.599999999999 | 9345.599999999999 | 9345.599999999999 | 330681.8
81 | Credits required to PTSAs that do not require a build | 0 | 2076.8 | 4672.8 | 5062.2 | 6619.8 | 5891.011467675065 | 7798.384 | 8084.344 | 8083.944 | 8083.944 | 8083.944 | 8083.944 | 6203.705236270239 | 6074.639999999999 | 6074.639999999999 | 6074.639999999999 | 6074.639999999999 | 6047.815902335647 | 4517.04 | 4517.04 | 4517.04 | 30060.19339248326 | 623.04 | 623.04 | 623.04 | 623.04 | 2707.76 | 0
82 | Credits related to all NOS PTSAs | 1569.78 | 5571.794148863159 | 9122.844306892337 | 12219.67081511081 | 15748.47886569541 | 17446.04586767506 | 25330.24864436973 | 37834.3424 | 49327.94121092264 | 43930.6628136342 | 29476.0224 | 29476.0224 | 27327.56909656287 | 27102.24 | 27102.24 | 27102.24 | 27102.24 | 27021.76770700694 | 22429.44 | 22429.44 | 22429.44 | 104167.1308559464 | 50120.348 | 9968.64 | 9968.64 | 9968.64 | 12053.36 | 330681.8
83 | Credits related to PTSAs that may terminate | 0 | 0 | 2407.79 | 3823.908 | 2591.712465695412 | 2266.308 | 4541.242244369727 | 12605.776 | 24336.07826783722 | 21549.396 | 21549.396 | 21549.396 | 19669.15723627024 | 19540.092 | 19540.092 | 19540.092 | 19540.092 | 19486.44380467129 | 16424.892 | 16424.892 | 16424.892 | 62367.37610646986 | 9345.599999999999 | 9345.599999999999 | 9345.599999999999 | 9345.599999999999 | 9345.599999999999 | 330681.8
 | Related to PTSAs submitted in NOS that require a build
 | Related to PTSAs submitted in NOS that do not require a build (Authorized)
 | Related to all PTSAs submitted in NOS
 | Related to PTSAs that may Terminate
 | Not included in TR12 Summary because no effects in FY 12 or FY 13