{"text_format":"1","workbook":"xlsx","n_sheets":19,"sheets":["Resource Options","DATA (Real)","DATA (Nominal)","Assumptions","AFUDC","Solar PPA","Solar PPA (PTC)","Wind PPA","Other PPA","Upgrades","Ownership Storage","Fuel Gen","Levelized Cost Summary","PPA Summary","Storage Summary","Upgrade Summary","Fuel Gen Summary","MACROS","PRiSM Resource_Data"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":340,"comments":3,"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":"Resource Options","index":0,"n_rows":46,"n_cols":5,"rows_kept":46,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Long Description","Tab","Storage (MWh)","Plant Size (MW) (59F)"]
[null,"7F.04 CT Frame Greenfield","Fuel Gen",null,180.495]
[null,"Reciprocating Engine (ICE) Machine","Fuel Gen",null,185.43799999999999]
[null,"NG CCCT (1x1 w/DF)","Fuel Gen",null,311.536]
[null,"Small Modular Reactor","Other PPA",null,100]
[null,"Northwest Wind (On System)","Wind PPA",null,100]
[null,"Northwest Wind (Off System)","Wind PPA",null,100]
[null,"Montana Wind (Off System)","Wind PPA",null,100]
[null,"Off Shore Wind (Off System)","Wind PPA",null,100]
[null,"New Construction Residential Solar","Solar PPA",null,{"$f":"7/1.15/1000","v":6.0869565217391312E-3}]
[null,"New Construction Residential Solar + Storage","Solar PPA",5.0000000000000001E-3,{"$f":"E11","v":6.0869565217391312E-3}]
[null,"Residential Solar","Solar PPA",null,{"$f":"E11","v":6.0869565217391312E-3}]
[null,"Residential Solar + Storage","Solar PPA",{"$f":"D12","v":5.0000000000000001E-3},{"$f":"E13","v":6.0869565217391312E-3}]
[null,"Commercial Solar","Solar PPA",null,1]
[null,"Commercial Solar + Storage","Solar PPA",1,{"$f":"E15","v":1}]
[null,"Low-Income Community Solar","Solar PPA",null,{"$f":"E18","v":5}]
[null,"Solar Photovoltaic Fixed Array (5 MW AC)","Solar PPA",null,5]
[null,"Solar Photovoltaic Fixed Array (5 MW AC) + Storage","Solar PPA",5,{"$f":"E18","v":5}]
[null,"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)","Solar PPA",null,100]
[null,"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)","Solar PPA",null,100]
[null,"100 MW/400 MWh Lithium-ion w/100 MW Solar","Solar PPA",100,{"$f":"E20","v":100}]
[null,"100 MW/200 MWh Lithium-ion w/100 MW Solar","Solar PPA",100,{"$f":"E20","v":100}]
[null,"50 MW/200 MWh Lithium-ion w/100 MW Solar","Solar PPA",50,{"$f":"E20","v":100}]
[null,"Distribution Scale 4hr Lithium-ion","Ownership Storage",{"$f":"E25*4","v":20},5]
[null,"Distribution Scale 8hr Lithium-ion","Ownership Storage",{"$f":"E26*8","v":40},5]
[null,"4hr Lithium-ion","Ownership Storage",{"$f":"E27*4","v":100},25]
[null,"8hr Lithium-ion","Ownership Storage",{"$f":"E28*8","v":200},25]
[null,"16hr Lithium-ion","Ownership Storage",{"$f":"E29*16","v":400},25]
[null,"4 hr Flow Battery","Ownership Storage",{"$f":"E30*4","v":100},25]
[null,"8 hr Flow Battery","Ownership Storage",{"$f":"E31*8","v":200},25]
[null,"100hr Iron Oxide","Ownership Storage",{"$f":"E32*100","v":10000},100]
[null,"Geothermal (Off System)","Other PPA",null,20]
[null,"Hydrogen Fuel Cell with 40 hrs Storage","Fuel Gen",null,25]
[null,"7F.04 CT Frame Greenfield + Power to Gas + storage","Fuel Gen",null,90]
[null,"7F.04 CT Frame Greenfield + RNG","Fuel Gen",null,90]
[null,"Pumped Hydro (8 hr)","Ownership Storage",{"$f":"E37*8","v":3200},400]
[null,"Pumped Hydro (16 hr)","Ownership Storage",{"$f":"E38*16","v":1600},100]
[null,"Pumped Hydro (24 hr)","Ownership Storage",{"$f":"E39*24","v":2400},100]
[null,"Kettle Falls 2nd Biomass Unit","Upgrades",null,57.6]
[null,"Rathdrum CT 2055 Uprates two unit operation","Upgrades",null,5]
[null,"Rathdrum CT: Inlet Evaporation 2 unit operation","Upgrades",null,10]
[null,"Kettle Falls Upgrade","Upgrades",null,11]
[null,"Palouse Repower","Upgrades",null,120]
[null,"Rattlesnake Repower","Upgrades",null,180]
[null,"Lind Repower","Upgrades",null,25]

{"sheet":"DATA (Real)","index":1,"n_rows":785,"n_cols":93,"rows_kept":785,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,"Real Dollar Year",null,null,null,null,"Year:",{"$f":"_xlfn.SEQUENCE(1,81,2020,1)","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2.8555282490089726,2.6369642547075913,2.7373448126882236,2.8710888684889677,2.8678215150879445,2.9741999356374103,3.0560704035812809,3.1464174497885375,3.1983995320704457,3.2572582166504516,3.3243690968768154,3.3804011799650215,3.4365162217869716,3.4915356763619871,3.5427603498240354,3.5883689749233358,3.6298016975353855,3.6704960440670567,3.7096982360214654,3.7471994499301657,3.7818322011303116,3.8150882741032515,3.8475724802881541,3.8787339874294795,3.9091693188805161,3.9373285539331442,3.9654491326172905,3.9935185444398904,4.0209286133648936,4.0467429857180788]
[null,null,null,null,null,null,null,null,null,null,null,null,null,1.5983135054362299,1.4462477076351121,1.5366200555094132,1.6234666182373836,1.5967841240234433,1.649819203643468,1.685838397540284,1.7201223973064701,1.742230122419214,1.7683494348832733,1.7967154493751738,1.8207287733286976,1.8436667050760831,1.8650056862776292,1.8841174552513207,1.9002346673920305,1.9144781361984216,1.9282759031534027,1.9416089501761353,1.9537166004361841,1.9639385600470498,1.9718843150327785,1.9795082403367859,1.9867442242606028,1.9940607425523984,2.0007087792634999,2.0069743602519181,2.0131387684933113,2.0189598376010487,2.0250917651408282]
[]
[null,"Net Capacity Factor (%)"]
[null,{"$f":"List_Resources","v":"7F.04 CT Frame Greenfield"}]
[null,"Reciprocating Engine (ICE) Machine"]
[null,"NG CCCT (1x1 w/DF)"]
[null,"Small Modular Reactor","NREL","Net Capacity Factor (%)","Nuclear - Small Modular Reactor","Moderate",null,null,null,null,null,null,null,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,{"$f":"AQ9","v":0.92700000000000005},{"$f":"AR9","v":0.92700000000000005},0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005]
[null,"Northwest Wind (On System)","NREL","Net Capacity Factor (%)","Land-Based Wind - Class 8 - Technology 2","Moderate",null,null,null,null,null,null,null,0.33939000000000002,0.34199711111111097,0.34460422222222198,0.34721133333333298,0.34981844444444399,0.35242555555555499,{"$f":"S10*1.0164","v":0.3582053346666661},{"$f":"T10*1.0164","v":0.36407990215519942},0.37005081255054467,0.37611964587637359,{"$f":"W10*1.001","v":0.37649576552224989},{"$f":"X10*1.001","v":0.37687226128777213},0.37724913354905987,0.3776263826826089,0.37800400906529147,0.3783820130743567,0.37876039508743103,0.37913915548251842,0.37951829463800091,0.37989781293263886,0.38027771074557143,0.38065798845631693,0.3810386464447732,0.38141968509121793,0.38180110477630913,0.38218290588108539,0.38256508878696643,0.38294765387575336,0.38333060152962906,0.38371393213115862,0.38409764606328972,0.38448174370935295,0.38486622545306226,0.38525109167851529,0.38563634277019376,0.38602197911296393,0.38640800109207685,0.38679440909316887,0.38718120350226198,0.38756838470576421,0.38795595309046993,0.38834390904356036,0.38873225295260389,0.38912098520555644,0.38951010619076193,0.38989961629695263,0.39028951591324956,0.39067980542916275,0.39107048523459187,0.39146155571982644,0.39185301727554622,0.39224487029282173,0.3926371151631145,0.39302975227827758,0.39342278203055581,0.39381620481258633,0.39421002101739888,0.39460423103841624,0.39499883526945462,0.39539383410472401,0.3957892279388287,0.39618501716676746,0.39658120218393417,0.39697778338611805,0.39737476116950415,0.39777213593067362,0.39816990806660424,0.39856807797467081,0.39896664605264542,0.39936561269869802,0.39976497831139668,0.40016474328970802,0.40056490803299771,0.40096547294103069,0.40136643841397168,{"$f":"CJ10*1.001","v":0.40176780485238561},0.40216957265723796,0.40257174222989517,0.40297431397212502,0.40337728828609709]
[null,"Northwest Wind (Off System)",{"$f":"C10","v":"NREL"},"Net Capacity Factor (%)","Land-Based Wind - Class 8 - Technology 2","Moderate",null,null,null,null,null,null,null,{"$f":"N10","v":0.33939000000000002},0.34199711111111097,0.34460422222222198,0.34721133333333298,0.34981844444444399,0.35242555555555499,0.3582053346666661,0.36407990215519942,0.37005081255054467,0.37611964587637359,0.37649576552224989,0.37687226128777213,0.37724913354905987,0.3776263826826089,0.37800400906529147,0.3783820130743567,0.37876039508743103,0.37913915548251842,0.37951829463800091,0.37989781293263886,0.38027771074557143,0.38065798845631693,0.3810386464447732,0.38141968509121793,0.38180110477630913,0.38218290588108539,0.38256508878696643,0.38294765387575336,0.38333060152962906,0.38371393213115862,0.38409764606328972,0.38448174370935295,0.38486622545306226,0.38525109167851529,0.38563634277019376,0.38602197911296393,0.38640800109207685,0.38679440909316887,0.38718120350226198,0.38756838470576421,0.38795595309046993,0.38834390904356036,0.38873225295260389,0.38912098520555644,0.38951010619076193,0.38989961629695263,0.39028951591324956,0.39067980542916275,0.39107048523459187,0.39146155571982644,0.39185301727554622,0.39224487029282173,0.3926371151631145,0.39302975227827758,0.39342278203055581,0.39381620481258633,0.39421002101739888,0.39460423103841624,0.39499883526945462,0.39539383410472401,0.3957892279388287,0.39618501716676746,0.39658120218393417,0.39697778338611805,{"$f":"BZ10","v":0.39737476116950415},0.39777213593067362,0.39816990806660424,0.39856807797467081,0.39896664605264542,0.39936561269869802,0.39976497831139668,0.40016474328970802,0.40056490803299771,0.40096547294103069,0.40136643841397168,0.40176780485238561,0.40216957265723796,0.40257174222989517,0.40297431397212502,0.40337728828609709]
[null,"Montana Wind (Off System)","Internal",null,null,null,null,null,null,null,null,null,0.42,0.42,0.42,0.42,0.42,0.42,0.42,{"$f":"S12*1.0164","v":0.42688799999999999},{"$f":"T12*1.0164","v":0.43388896319999998},0.44100474219647995,0.44823721996850219,{"$f":"W12*1.001","v":0.44868545718847064},{"$f":"X12*1.001","v":0.44913414264565904},0.44958327678830468,0.45003286006509291,0.45048289292515797,0.45093337581808307,0.4513843091939011,0.45183569350309494,0.45228752919659798,0.45273981672579455,0.45319255654252028,0.45364574909906275,0.45409939484816175,0.45455349424300984,0.45500804773725279,0.45546305578498997,0.45591851884077489,0.45637443735961564,0.45683081179697521,0.45728764260877214,0.45774493025138085,0.45820267518163221,0.45866087785681381,0.4591195387346706,0.45957865827340522,0.46003823693167856,0.46049827516861019,0.46095877344377878,0.46141973221722249,0.46188115194943968,0.46234303310138908,0.46280537613449041,0.46326818151062482,0.46373144969213542,0.46419518114182751,0.46465937632296928,0.46512403569929217,0.46558915973499143,0.46605474889472637,0.46652080364362103,0.4669873244472646,0.46745431177171182,0.46792176608348346,0.46838968784956692,0.46885807753741643,0.46932693561495381,0.46979626255056872,0.47026605881311923,0.47073632487193229,0.47120706119680417,0.47167826825800091,0.47214994652625886,0.47262209647278508,0.47309471856925783,0.47356781328782704,0.47404138110111482,0.4745154224822159,0.47498993790469807,0.47546492784260269,0.47594039277044525,0.47641633316321563,0.47689274949637878,0.47736964224587508,0.4778470118881209,0.47832485890000898,{"$f":"CJ12*1.001","v":0.47880318375890896},0.47928198694266783,0.47976126892961046,0.48024103019854003,0.48072127122873853]
[null,"Off Shore Wind (Off System)","NREL","Net Capacity Factor (%)","Offshore Wind - Class 12","Moderate",null,null,null,null,null,null,null,0.4668178941329203,0.47132677263017381,0.47555961612940095,0.47960197045583558,0.48350489884365061,0.48730133812588161,0.49101377734090418,0.49465825700446225,0.49824662084013066,0.50178786310216061,0.50328897516656601,0.50475549933738462,0.50619190355438071,0.50760184230333527,0.50898834283661187,0.51035394097781039,0.51170078205163416,0.5130306971630465,0.51434526171519224,0.51564584090877896,0.51693362555086109,0.51820966054888773,0.51947486781289054,0.52073006483309214,0.5219759798772956,0.52321326452026073,0.52444250404811465,0.52566422615612518,0.52687890826511063,0.52808698371167251,{"$f":"AQ13*AQ13/AP13","v":0.52929782914249779},{"$f":"AR13*AR13/AQ13","v":0.53051145090885599},0.53172785537657941,0.53294704892609657,0.53416903795246562,0.53539382886540787,0.53662142808934132,0.53785184206341452,0.5390850772415402,0.54032114009242926,0.54156003709962475,0.54280177476153568,0.54404635959147118,0.54529379811767464,0.54654409688335803,0.54779726244673632,0.54905330138106156,0.55031222027465776,0.55157402573095504,0.55283872436852444,0.55410632282111283,0.55537682773767738,0.55665024578242062,0.55792658363482539,0.55920584798968986,0.5604880455571627,0.56177318306277801,0.56306126724749095,0.56435230486771293,0.5656463026953471,0.56694326751782387,0.56824320613813639,0.56954612537487637,0.57085203206226975,0.57216093305021265,0.57347283520430725,0.57478774540589783,0.57610567055210671,0.57742661755587066,0.578750593345977,0.58007760486710014,0.58140765907983771,0.58274076296074728,0.58407692350238283,0.5854161477133315,0.5867584426182505,0.58810381525790367,0.58945227268919853,0.59080382198522341,0.59215847023528445]
[null,"New Construction Residential Solar","NREL","Net Capacity Factor (%)","Residential PV - Class 8","Moderate",null,null,null,null,null,null,null,0.13679299370472853,0.13693818881564895,0.13708338392656938,0.13722857903748981,0.13737377414841023,0.13751896925933066,0.13766416437025109,0.13780935948117151,0.13795455459209194,0.13809974970301236,0.13824494481393279,0.13839013992485322,0.13853533503577364,0.13868053014669407,0.13882572525761461,0.13906472779266288,0.13930373032771115,0.13954273286275942,0.13978173539780769,0.14002073793285597,0.14025974046790424,0.14049874300295251,0.14073774553800078,0.14097674807304905,0.14121575060809732,0.1414547531431456,0.14169375567819387,0.14193275821324214,0.14217176074829041,0.14241076328333849,{"$f":"AQ14*1.002","v":0.14269558480990516},{"$f":"AR14*1.002","v":0.14298097597952497},0.14326693793148401,0.14355347180734698,0.14384057875096168,0.14412825990846359,0.14441651642828052,0.14470534946113708,0.14499476016005935,0.14528474968037947,0.14557531917974023,0.14586646981809973,0.14615820275773592,0.14645051916325139,0.14674342020157788,0.14703690704198102,0.147330980856065,0.14762564281777713,0.14792089410341269,0.14821673589161952,0.14851316936340275,0.14881019570212956,0.14910781609353382,0.14940603172572089,0.14970484378917234,0.1500042534767507,0.1503042619837042,0.1506048705076716,0.15090608024868696,0.15120789240918434,0.15151030819400271,0.15181332881039072,0.15211695546801152,0.15242118937894755,0.15272603175770544,0.15303148382122084,0.15333754678886327,0.15364422188244101,0.15395151032620588,0.1542594133468583,0.15456793217355203,0.15487706803789913,0.15518682217397492,0.15549719581832286,0.15580819020995951,0.15611980659037944,0.15643204620356019,0.15674491029596732,0.15705840011655925,0.15737251691679235]
[null,"New Construction Residential Solar + Storage",{"$f":"C14","v":"NREL"},{"$f":"D14","v":"Net Capacity Factor (%)"},"Residential PV - Class 8","Moderate",null,null,null,null,null,null,null,{"$f":"N14","v":0.13679299370472853},0.13693818881564895,0.13708338392656938,0.13722857903748981,0.13737377414841023,0.13751896925933066,0.13766416437025109,0.13780935948117151,0.13795455459209194,0.13809974970301236,0.13824494481393279,0.13839013992485322,0.13853533503577364,0.13868053014669407,0.13882572525761461,0.13906472779266288,0.13930373032771115,0.13954273286275942,0.13978173539780769,0.14002073793285597,0.14025974046790424,0.14049874300295251,0.14073774553800078,0.14097674807304905,0.14121575060809732,0.1414547531431456,0.14169375567819387,0.14193275821324214,0.14217176074829041,0.14241076328333849,0.14269558480990516,0.14298097597952497,0.14326693793148401,0.14355347180734698,0.14384057875096168,0.14412825990846359,0.14441651642828052,0.14470534946113708,0.14499476016005935,0.14528474968037947,0.14557531917974023,0.14586646981809973,0.14615820275773592,0.14645051916325139,0.14674342020157788,0.14703690704198102,0.147330980856065,0.14762564281777713,0.14792089410341269,0.14821673589161952,0.14851316936340275,0.14881019570212956,0.14910781609353382,0.14940603172572089,0.14970484378917234,0.1500042534767507,0.1503042619837042,0.1506048705076716,0.15090608024868696,0.15120789240918434,0.15151030819400271,0.15181332881039072,0.15211695546801152,0.15242118937894755,{"$f":"BZ14","v":0.15272603175770544},0.15303148382122084,0.15333754678886327,0.15364422188244101,0.15395151032620588,0.1542594133468583,0.15456793217355203,0.15487706803789913,0.15518682217397492,0.15549719581832286,0.15580819020995951,0.15611980659037944,0.15643204620356019,0.15674491029596732,0.15705840011655925,0.15737251691679235]
[null,"Residential Solar",{"$f":"C14","v":"NREL"},{"$f":"D14","v":"Net Capacity Factor (%)"},"Residential PV - Class 8","Moderate",null,null,null,null,null,null,null,{"$f":"N14","v":0.13679299370472853},0.13693818881564895,0.13708338392656938,0.13722857903748981,0.13737377414841023,0.13751896925933066,0.13766416437025109,0.13780935948117151,0.13795455459209194,0.13809974970301236,0.13824494481393279,0.13839013992485322,0.13853533503577364,0.13868053014669407,0.13882572525761461,0.13906472779266288,0.13930373032771115,0.13954273286275942,0.13978173539780769,0.14002073793285597,0.14025974046790424,0.14049874300295251,0.14073774553800078,0.14097674807304905,0.14121575060809732,0.1414547531431456,0.14169375567819387,0.14193275821324214,0.14217176074829041,0.14241076328333849,0.14269558480990516,0.14298097597952497,0.14326693793148401,0.14355347180734698,0.14384057875096168,0.14412825990846359,0.14441651642828052,0.14470534946113708,0.14499476016005935,0.14528474968037947,0.14557531917974023,0.14586646981809973,0.14615820275773592,0.14645051916325139,0.14674342020157788,0.14703690704198102,0.147330980856065,0.14762564281777713,0.14792089410341269,0.14821673589161952,0.14851316936340275,0.14881019570212956,0.14910781609353382,0.14940603172572089,0.14970484378917234,0.1500042534767507,0.1503042619837042,0.1506048705076716,0.15090608024868696,0.15120789240918434,0.15151030819400271,0.15181332881039072,0.15211695546801152,0.15242118937894755,{"$f":"BZ14","v":0.15272603175770544},0.15303148382122084,0.15333754678886327,0.15364422188244101,0.15395151032620588,0.1542594133468583,0.15456793217355203,0.15487706803789913,0.15518682217397492,0.15549719581832286,0.15580819020995951,0.15611980659037944,0.15643204620356019,0.15674491029596732,0.15705840011655925,0.15737251691679235]
[null,"Residential Solar + Storage",{"$f":"C14","v":"NREL"},{"$f":"D14","v":"Net Capacity Factor (%)"},"Residential PV - Class 8","Moderate",null,null,null,null,null,null,null,{"$f":"N14","v":0.13679299370472853},0.13693818881564895,0.13708338392656938,0.13722857903748981,0.13737377414841023,0.13751896925933066,0.13766416437025109,0.13780935948117151,0.13795455459209194,0.13809974970301236,0.13824494481393279,0.13839013992485322,0.13853533503577364,0.13868053014669407,0.13882572525761461,0.13906472779266288,0.13930373032771115,0.13954273286275942,0.13978173539780769,0.14002073793285597,0.14025974046790424,0.14049874300295251,0.14073774553800078,0.14097674807304905,0.14121575060809732,0.1414547531431456,0.14169375567819387,0.14193275821324214,0.14217176074829041,0.14241076328333849,0.14269558480990516,0.14298097597952497,0.14326693793148401,0.14355347180734698,0.14384057875096168,0.14412825990846359,0.14441651642828052,0.14470534946113708,0.14499476016005935,0.14528474968037947,0.14557531917974023,0.14586646981809973,0.14615820275773592,0.14645051916325139,0.14674342020157788,0.14703690704198102,0.147330980856065,0.14762564281777713,0.14792089410341269,0.14821673589161952,0.14851316936340275,0.14881019570212956,0.14910781609353382,0.14940603172572089,0.14970484378917234,0.1500042534767507,0.1503042619837042,0.1506048705076716,0.15090608024868696,0.15120789240918434,0.15151030819400271,0.15181332881039072,0.15211695546801152,0.15242118937894755,{"$f":"BZ14","v":0.15272603175770544},0.15303148382122084,0.15333754678886327,0.15364422188244101,0.15395151032620588,0.1542594133468583,0.15456793217355203,0.15487706803789913,0.15518682217397492,0.15549719581832286,0.15580819020995951,0.15611980659037944,0.15643204620356019,0.15674491029596732,0.15705840011655925,0.15737251691679235]
[null,"Commercial Solar","NREL","Net Capacity Factor (%)","Commercial PV - Class 8","Moderate",null,null,null,null,null,null,null,0.13854170923496439,0.13924295250677138,0.13994419577857836,0.14064543905038535,0.14134668232219233,0.14204792559399931,0.1427491688658063,0.14345041213761328,0.14415165540942027,0.14485289868122725,0.14555414195303423,0.14625538522484122,0.1469566284966482,0.14765787176845518,0.14835911504026239,0.1488505314217978,0.14934194780333321,0.14983336418486862,0.15032478056640403,0.15081619694793943,0.15130761332947484,0.15179902971101025,0.15229044609254566,0.15278186247408107,0.15327327885561648,0.15376469523715189,0.1542561116186873,0.15474752800022271,0.15523894438175811,0.15573036076329341,{"$f":"AQ18*1.002","v":0.15604182148481999},0.15635390512778963,0.15666661293804521,0.1569799461639213,0.15729390605624916,0.15760849386836165,0.15792371085609838,0.15823955827781058,0.15855603739436622,0.15887314946915496,0.15919089576809325,0.15950927755962943,0.15982829611474869,0.16014795270697818,0.16046824861239214,0.16078918510961693,0.16111076347983616,0.16143298500679584,0.16175585097680945,0.16207936267876308,0.16240352140412059,0.16272832844692883,0.16305378510382268,0.16337989267403033,0.1637066524593784,0.16403406576429716,0.16436213389582577,0.16469085816361742,0.16502023987994466,0.16535028035970456,0.16568098092042396,0.16601234288226482,0.16634436756802937,0.16667705630316543,0.16701041041577175,0.16734443123660328,0.16767912009907648,0.16801447833927463,0.16835050729595319,0.16868720831054509,0.16902458272716619,0.16936263189262052,0.16970135715640575,0.17004075987071857,0.17038084139046,0.17072160307324091,0.1710630462793874,0.17140517237194616,0.17174798271669006,0.17209147868212343]
[null,"Commercial Solar + Storage",{"$f":"C18","v":"NREL"},{"$f":"D18","v":"Net Capacity Factor (%)"},"Commercial PV - Class 8","Moderate",null,null,null,null,null,null,null,{"$f":"N18","v":0.13854170923496439},0.13924295250677138,0.13994419577857836,0.14064543905038535,0.14134668232219233,0.14204792559399931,0.1427491688658063,0.14345041213761328,0.14415165540942027,0.14485289868122725,0.14555414195303423,0.14625538522484122,0.1469566284966482,0.14765787176845518,0.14835911504026239,0.1488505314217978,0.14934194780333321,0.14983336418486862,0.15032478056640403,0.15081619694793943,0.15130761332947484,0.15179902971101025,0.15229044609254566,0.15278186247408107,0.15327327885561648,0.15376469523715189,0.1542561116186873,0.15474752800022271,0.15523894438175811,0.15573036076329341,0.15604182148481999,0.15635390512778963,0.15666661293804521,0.1569799461639213,0.15729390605624916,0.15760849386836165,0.15792371085609838,0.15823955827781058,0.15855603739436622,0.15887314946915496,0.15919089576809325,0.15950927755962943,0.15982829611474869,0.16014795270697818,0.16046824861239214,0.16078918510961693,0.16111076347983616,0.16143298500679584,0.16175585097680945,0.16207936267876308,0.16240352140412059,0.16272832844692883,0.16305378510382268,0.16337989267403033,0.1637066524593784,0.16403406576429716,0.16436213389582577,0.16469085816361742,0.16502023987994466,0.16535028035970456,0.16568098092042396,0.16601234288226482,0.16634436756802937,0.16667705630316543,{"$f":"BZ18","v":0.16701041041577175},0.16734443123660328,0.16767912009907648,0.16801447833927463,0.16835050729595319,0.16868720831054509,0.16902458272716619,0.16936263189262052,0.16970135715640575,0.17004075987071857,0.17038084139046,0.17072160307324091,0.1710630462793874,0.17140517237194616,0.17174798271669006,0.17209147868212343]
[null,"Low-Income Community Solar",{"$f":"C21","v":"NREL"},{"$f":"D21","v":"Net Capacity Factor (%)"},"Utility PV - Class 4","Moderate",null,null,null,null,null,null,null,{"$f":"N21","v":0.29822263806689919},{"$f":"O21","v":0.29953314383281376},0.30084364959872834,0.30215415536464291,0.30346466113055748,0.30477516689647205,0.30608567266238662,0.30739617842830119,0.30870668419421576,0.31001718996013033,0.31132769572604491,0.31263820149195948,0.31394870725787405,0.31525921302378862,0.31656971878970325,0.31703765758811914,0.31750559638653503,0.31797353518495092,0.31844147398336681,0.3189094127817827,0.31937735158019859,0.31984529037861448,0.32031322917703037,0.32078116797544626,0.32124910677386215,0.32171704557227804,0.32218498437069393,0.32265292316910982,0.32312086196752571,0.32358880076594121,0.33920352393673059,0.33988193098460406,0.34056169484657328,0.34124281823626645,0.34192530387273901,0.34260915448048446,0.34329437278944541,0.34398096153502428,0.3446689234580943,0.34535826130501052,0.34604897782762056,0.34674107578327579,0.34743455793484235,0.34812942705071204,0.34882568590481344,0.34952333727662305,0.35022238395117627,0.35092282871907865,0.35162467437651679,0.35232792372526983,0.35303257957272038,0.35373864473186584,0.35444612202132958,0.35515501426537222,0.35586532429390294,0.35657705494249076,0.35729020905237574,0.35800478947048048,0.35872079904942145,0.35943824064752028,0.36015711712881532,0.36087743136307293,0.36159918622579906,0.36232238459825067,0.36304702936744715,{"$f":"CA21","v":0.36377312342618207},0.36450066967303441,0.36522967101238046,0.36596013035440522,0.36669205061511401,0.36742543471634426,0.36816028558577696,0.36889660615694853,0.3696343993692624,0.37037366816800094,0.37111441550433694,0.3718566443353456,0.37260035762401628,0.37334555833926431,0.37409224945594283]
[null,"Solar Photovoltaic Fixed Array (5 MW AC)","NREL","Net Capacity Factor (%)","Utility PV - Class 4","Moderate",null,null,null,null,null,null,null,0.29822263806689919,0.29953314383281376,0.30084364959872834,0.30215415536464291,0.30346466113055748,0.30477516689647205,0.30608567266238662,0.30739617842830119,0.30870668419421576,0.31001718996013033,0.31132769572604491,0.31263820149195948,0.31394870725787405,0.31525921302378862,0.31656971878970325,0.31703765758811914,0.31750559638653503,0.31797353518495092,0.31844147398336681,0.3189094127817827,0.31937735158019859,0.31984529037861448,0.32031322917703037,0.32078116797544626,0.32124910677386215,0.32171704557227804,0.32218498437069393,0.32265292316910982,0.32312086196752571,0.32358880076594121,{"$f":"AR23","v":0.33920352393673059},{"$f":"AS23","v":0.33988193098460406},{"$f":"AT23","v":0.34056169484657328},0.34124281823626645,0.34192530387273901,0.34260915448048446,0.34329437278944541,0.34398096153502428,0.3446689234580943,0.34535826130501052,0.34604897782762056,0.34674107578327579,0.34743455793484235,0.34812942705071204,0.34882568590481344,0.34952333727662305,0.35022238395117627,0.35092282871907865,0.35162467437651679,0.35232792372526983,0.35303257957272038,0.35373864473186584,0.35444612202132958,0.35515501426537222,0.35586532429390294,0.35657705494249076,0.35729020905237574,0.35800478947048048,0.35872079904942145,0.35943824064752028,0.36015711712881532,0.36087743136307293,0.36159918622579906,0.36232238459825067,0.36304702936744715,0.36377312342618207,0.36450066967303441,0.36522967101238046,0.36596013035440522,0.36669205061511401,0.36742543471634426,0.36816028558577696,0.36889660615694853,0.3696343993692624,0.37037366816800094,0.37111441550433694,0.3718566443353456,0.37260035762401628,0.37334555833926431,0.37409224945594283]
[null,"Solar Photovoltaic Fixed Array (5 MW AC) + Storage",{"$f":"C21","v":"NREL"},{"$f":"D21","v":"Net Capacity Factor (%)"},"Utility PV - Class 4","Moderate",null,null,null,null,null,null,null,{"$f":"N21","v":0.29822263806689919},{"$f":"O21","v":0.29953314383281376},0.30084364959872834,0.30215415536464291,0.30346466113055748,0.30477516689647205,0.30608567266238662,0.30739617842830119,0.30870668419421576,0.31001718996013033,0.31132769572604491,0.31263820149195948,0.31394870725787405,0.31525921302378862,0.31656971878970325,0.31703765758811914,0.31750559638653503,0.31797353518495092,0.31844147398336681,0.3189094127817827,0.31937735158019859,0.31984529037861448,0.32031322917703037,0.32078116797544626,0.32124910677386215,0.32171704557227804,0.32218498437069393,0.32265292316910982,0.32312086196752571,0.32358880076594121,0.33920352393673059,0.33988193098460406,0.34056169484657328,0.34124281823626645,0.34192530387273901,0.34260915448048446,0.34329437278944541,0.34398096153502428,0.3446689234580943,0.34535826130501052,0.34604897782762056,0.34674107578327579,0.34743455793484235,0.34812942705071204,0.34882568590481344,0.34952333727662305,0.35022238395117627,0.35092282871907865,0.35162467437651679,0.35232792372526983,0.35303257957272038,0.35373864473186584,0.35444612202132958,0.35515501426537222,0.35586532429390294,0.35657705494249076,0.35729020905237574,0.35800478947048048,0.35872079904942145,0.35943824064752028,0.36015711712881532,0.36087743136307293,0.36159918622579906,0.36232238459825067,0.36304702936744715,{"$f":"CA21","v":0.36377312342618207},0.36450066967303441,0.36522967101238046,0.36596013035440522,0.36669205061511401,0.36742543471634426,0.36816028558577696,0.36889660615694853,0.3696343993692624,0.37037366816800094,0.37111441550433694,0.3718566443353456,0.37260035762401628,0.37334555833926431,0.37409224945594283]
[null,"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)",{"$f":"C21","v":"NREL"},{"$f":"D21","v":"Net Capacity Factor (%)"},"Utility PV - Class 4","Moderate",null,null,null,null,null,null,null,{"$f":"N21","v":0.29822263806689919},{"$f":"O21","v":0.29953314383281376},0.30084364959872834,0.30215415536464291,0.30346466113055748,0.30477516689647205,{"$f":"S23*1.0164","v":0.30977347963357416},{"$f":"T23*1.0164","v":0.31485376469956478},0.32001736644063761,0.32526565125026408,{"$f":"W23*1.002","v":0.32591618255276461},{"$f":"X23*1.002","v":0.32656801491787013},0.32722115094770587,0.3278755932496013,0.32853134443610049,0.32918840712497272,0.32984678393922268,0.3305064775071011,0.3311674904621153,0.33182982544303952,0.33249348509392562,0.33315847206411348,0.3338247890082417,0.33449243858625816,0.3351614234634307,0.33583174631035756,0.33650340980297827,{"$f":"AN23*1.002","v":0.33717641662258424},0.33785076945582942,0.33852647099474109,{"$f":"AQ23*1.002","v":0.33920352393673059},0.33988193098460406,0.34056169484657328,0.34124281823626645,0.34192530387273901,0.34260915448048446,0.34329437278944541,0.34398096153502428,0.3446689234580943,0.34535826130501052,0.34604897782762056,0.34674107578327579,0.34743455793484235,{"$f":"BD23*1.002","v":0.34812942705071204},0.34882568590481344,0.34952333727662305,0.35022238395117627,0.35092282871907865,0.35162467437651679,0.35232792372526983,0.35303257957272038,0.35373864473186584,0.35444612202132958,0.35515501426537222,0.35586532429390294,0.35657705494249076,0.35729020905237574,0.35800478947048048,0.35872079904942145,{"$f":"BT23*1.002","v":0.35943824064752028},0.36015711712881532,0.36087743136307293,0.36159918622579906,0.36232238459825067,0.36304702936744715,0.36377312342618207,0.36450066967303441,0.36522967101238046,0.36596013035440522,0.36669205061511401,0.36742543471634426,0.36816028558577696,0.36889660615694853,0.3696343993692624,0.37037366816800094,{"$f":"CJ23*1.002","v":0.37111441550433694},0.3718566443353456,0.37260035762401628,0.37334555833926431,0.37409224945594283]
[null,"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)","NREL","Net Capacity Factor (%)","Utility PV - Class 3","Moderate",null,null,null,null,null,null,null,0.31323813798572719,0.31453518202945757,0.31583222607318795,0.31712927011691833,0.3184263141606487,0.31972335820437908,0.3249668212789309,0.33029627714790533,0.33571313609313097,0.34121883152505833,{"$f":"W24*1.002","v":0.34190126918810843},0.34258507172648467,0.34327024186993765,0.34395678235367755,0.34464469591838492,0.34533398531022169,0.34602465328084214,0.34671670258740384,0.34741013599257864,0.34810495626456378,0.34880116617709289,0.34949876850944706,0.35019776604646596,0.35089816157855891,0.35159995790171605,0.35230315781751947,0.35300776413315449,0.35371377966142081,0.35442120722074366,0.35513004963518513,0.35584030973445552,0.35655199035392443,0.35726509433463227,0.35797962452330151,0.35869558377234811,0.35941297493989283,0.36013180088977259,0.36085206449155216,0.36157376862053525,0.36229691615777632,0.36302150999009186,0.36374755301007206,0.36447504811609222,0.36520399821232441,0.36593440620874906,0.36666627502116655,0.36739960757120887,0.36813440678635129,0.36887067559992398,0.36960841695112384,0.37034763378502611,0.37108832905259614,0.37183050571070136,0.37257416672212279,0.37331931505556704,0.37406595368567819,0.37481408559304952,0.37556371376423564,0.37631484119176412,0.37706747087414766,0.37782160581589597,0.37857724902752776,0.37933440352558284,0.38009307233263401,0.38085325847729928,0.3816149649942539,0.38237819492424241,0.38314295131409087,0.38390923721671905,0.38467705569115246,0.38544640980253475,0.38621730262213982,0.38698973722738411,0.3877637167018389,0.3885392441352426,0.38931632262351307,0.39009495526876009,0.39087514517929761,0.39165689546965621,0.39244020926059553]
[null,"100 MW/400 MWh Lithium-ion w/100 MW Solar",{"$f":"C23","v":"NREL"},{"$f":"D23","v":"Net Capacity Factor (%)"},"Utility PV - Class 4","Moderate",null,null,null,null,null,null,null,{"$f":"N23","v":0.29822263806689919},0.29953314383281376,0.30084364959872834,0.30215415536464291,0.30346466113055748,0.30477516689647205,0.30977347963357416,0.31485376469956478,0.32001736644063761,0.32526565125026408,0.32591618255276461,0.32656801491787013,0.32722115094770587,0.3278755932496013,0.32853134443610049,0.32918840712497272,0.32984678393922268,0.3305064775071011,0.3311674904621153,0.33182982544303952,0.33249348509392562,0.33315847206411348,0.3338247890082417,0.33449243858625816,0.3351614234634307,0.33583174631035756,0.33650340980297827,0.33717641662258424,0.33785076945582942,0.33852647099474109,0.33920352393673059,0.33988193098460406,0.34056169484657328,0.34124281823626645,0.34192530387273901,0.34260915448048446,0.34329437278944541,0.34398096153502428,0.3446689234580943,0.34535826130501052,0.34604897782762056,0.34674107578327579,0.34743455793484235,0.34812942705071204,0.34882568590481344,0.34952333727662305,0.35022238395117627,0.35092282871907865,0.35162467437651679,0.35232792372526983,0.35303257957272038,0.35373864473186584,0.35444612202132958,0.35515501426537222,0.35586532429390294,0.35657705494249076,0.35729020905237574,0.35800478947048048,0.35872079904942145,0.35943824064752028,0.36015711712881532,0.36087743136307293,0.36159918622579906,0.36232238459825067,{"$f":"BZ23","v":0.36304702936744715},0.36377312342618207,0.36450066967303441,0.36522967101238046,0.36596013035440522,0.36669205061511401,0.36742543471634426,0.36816028558577696,0.36889660615694853,0.3696343993692624,0.37037366816800094,0.37111441550433694,0.3718566443353456,0.37260035762401628,0.37334555833926431,0.37409224945594283]
[null,"100 MW/200 MWh Lithium-ion w/100 MW Solar",{"$f":"C23","v":"NREL"},{"$f":"D23","v":"Net Capacity Factor (%)"},"Utility PV - Class 4","Moderate",null,null,null,null,null,null,null,{"$f":"N23","v":0.29822263806689919},0.29953314383281376,0.30084364959872834,0.30215415536464291,0.30346466113055748,0.30477516689647205,0.30977347963357416,0.31485376469956478,0.32001736644063761,0.32526565125026408,0.32591618255276461,0.32656801491787013,0.32722115094770587,0.3278755932496013,0.32853134443610049,0.32918840712497272,0.32984678393922268,0.3305064775071011,0.3311674904621153,0.33182982544303952,0.33249348509392562,0.33315847206411348,0.3338247890082417,0.33449243858625816,0.3351614234634307,0.33583174631035756,0.33650340980297827,0.33717641662258424,0.33785076945582942,0.33852647099474109,0.33920352393673059,0.33988193098460406,0.34056169484657328,0.34124281823626645,0.34192530387273901,0.34260915448048446,0.34329437278944541,0.34398096153502428,0.3446689234580943,0.34535826130501052,0.34604897782762056,0.34674107578327579,0.34743455793484235,0.34812942705071204,0.34882568590481344,0.34952333727662305,0.35022238395117627,0.35092282871907865,0.35162467437651679,0.35232792372526983,0.35303257957272038,0.35373864473186584,0.35444612202132958,0.35515501426537222,0.35586532429390294,0.35657705494249076,0.35729020905237574,0.35800478947048048,0.35872079904942145,0.35943824064752028,0.36015711712881532,0.36087743136307293,0.36159918622579906,0.36232238459825067,{"$f":"BZ23","v":0.36304702936744715},0.36377312342618207,0.36450066967303441,0.36522967101238046,0.36596013035440522,0.36669205061511401,0.36742543471634426,0.36816028558577696,0.36889660615694853,0.3696343993692624,0.37037366816800094,0.37111441550433694,0.3718566443353456,0.37260035762401628,0.37334555833926431,0.37409224945594283]
[null,"50 MW/200 MWh Lithium-ion w/100 MW Solar",{"$f":"C23","v":"NREL"},{"$f":"D23","v":"Net Capacity Factor (%)"},"Utility PV - Class 4","Moderate",null,null,null,null,null,null,null,{"$f":"N23","v":0.29822263806689919},0.29953314383281376,0.30084364959872834,0.30215415536464291,0.30346466113055748,0.30477516689647205,0.30977347963357416,0.31485376469956478,0.32001736644063761,0.32526565125026408,0.32591618255276461,0.32656801491787013,0.32722115094770587,0.3278755932496013,0.32853134443610049,0.32918840712497272,0.32984678393922268,0.3305064775071011,0.3311674904621153,0.33182982544303952,0.33249348509392562,0.33315847206411348,0.3338247890082417,0.33449243858625816,0.3351614234634307,0.33583174631035756,0.33650340980297827,0.33717641662258424,0.33785076945582942,0.33852647099474109,0.33920352393673059,0.33988193098460406,0.34056169484657328,0.34124281823626645,0.34192530387273901,0.34260915448048446,0.34329437278944541,0.34398096153502428,0.3446689234580943,0.34535826130501052,0.34604897782762056,0.34674107578327579,0.34743455793484235,0.34812942705071204,0.34882568590481344,0.34952333727662305,0.35022238395117627,0.35092282871907865,0.35162467437651679,0.35232792372526983,0.35303257957272038,0.35373864473186584,0.35444612202132958,0.35515501426537222,0.35586532429390294,0.35657705494249076,0.35729020905237574,0.35800478947048048,0.35872079904942145,0.35943824064752028,0.36015711712881532,0.36087743136307293,0.36159918622579906,0.36232238459825067,{"$f":"BZ23","v":0.36304702936744715},0.36377312342618207,0.36450066967303441,0.36522967101238046,0.36596013035440522,0.36669205061511401,0.36742543471634426,0.36816028558577696,0.36889660615694853,0.3696343993692624,0.37037366816800094,0.37111441550433694,0.3718566443353456,0.37260035762401628,0.37334555833926431,0.37409224945594283]
[null,"Distribution Scale 4hr Lithium-ion"]
[null,"Distribution Scale 8hr Lithium-ion"]
[null,"4hr Lithium-ion"]
[null,"8hr Lithium-ion"]
[null,"16hr Lithium-ion"]
[null,"4 hr Flow Battery"]
[null,"8 hr Flow Battery"]
[null,"100hr Iron Oxide"]
[null,"Geothermal (Off System)","NREL","Net Capacity Factor (%)","Geothermal - Hydro / Flash","Moderate",null,null,null,null,null,null,null,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,{"$f":"AQ36","v":0.9},{"$f":"AR36","v":0.9},0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[null,"Hydrogen Fuel Cell with 40 hrs Storage"]
[null,"7F.04 CT Frame Greenfield + Power to Gas + storage"]
[null,"7F.04 CT Frame Greenfield + RNG"]
[null,"Pumped Hydro (8 hr)"]
[null,"Pumped Hydro (16 hr)"]
[null,"Pumped Hydro (24 hr)"]
[null,"Kettle Falls 2nd Biomass Unit","Internal",null,null,null,null,null,null,null,null,null,0.5,{"$f":"M43","v":0.5},{"$f":"N43","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,{"$f":"BZ43","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[null,"Rathdrum CT 2055 Uprates two unit operation","Internal",null,null,null,null,null,null,null,null,null,0.91324200913242004,{"$f":"M44","v":0.91324200913242004},0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004]
[null,"Rathdrum CT: Inlet Evaporation 2 unit operation","Internal",null,null,null,null,null,null,null,null,null,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,{"$f":"S45","v":0.91324200913242004},{"$f":"T45","v":0.91324200913242004},0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004]
[null,"Kettle Falls Upgrade","Internal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,{"$f":"S46","v":0.6},0.6,{"$f":"U46","v":0.6},{"$f":"V46","v":0.6},{"$f":"W46","v":0.6},{"$f":"X46","v":0.6},{"$f":"Y46","v":0.6},{"$f":"Z46","v":0.6},{"$f":"AA46","v":0.6},{"$f":"AB46","v":0.6},{"$f":"AC46","v":0.6},{"$f":"AD46","v":0.6},{"$f":"AE46","v":0.6},{"$f":"AF46","v":0.6},{"$f":"AG46","v":0.6},{"$f":"AH46","v":0.6},{"$f":"AI46","v":0.6},{"$f":"AJ46","v":0.6},{"$f":"AK46","v":0.6},{"$f":"AL46","v":0.6},{"$f":"AM46","v":0.6},{"$f":"AN46","v":0.6},{"$f":"AO46","v":0.6},{"$f":"AP46","v":0.6},{"$f":"AQ46","v":0.6},{"$f":"AR46","v":0.6},{"$f":"AS46","v":0.6},{"$f":"AT46","v":0.6},{"$f":"AU46","v":0.6},{"$f":"AV46","v":0.6},{"$f":"AW46","v":0.6},{"$f":"AX46","v":0.6},{"$f":"AY46","v":0.6},{"$f":"AZ46","v":0.6},{"$f":"BA46","v":0.6},{"$f":"BB46","v":0.6},{"$f":"BC46","v":0.6},{"$f":"BD46","v":0.6},{"$f":"BE46","v":0.6},{"$f":"BF46","v":0.6},{"$f":"BG46","v":0.6},{"$f":"BH46","v":0.6},{"$f":"BI46","v":0.6},{"$f":"BJ46","v":0.6},{"$f":"BK46","v":0.6},{"$f":"BL46","v":0.6},{"$f":"BM46","v":0.6},{"$f":"BN46","v":0.6},{"$f":"BO46","v":0.6},{"$f":"BP46","v":0.6},{"$f":"BQ46","v":0.6},{"$f":"BR46","v":0.6},{"$f":"BS46","v":0.6},{"$f":"BT46","v":0.6},{"$f":"BU46","v":0.6},{"$f":"BV46","v":0.6},{"$f":"BW46","v":0.6},{"$f":"BX46","v":0.6},{"$f":"BY46","v":0.6},{"$f":"BZ46","v":0.6},{"$f":"CA46","v":0.6},{"$f":"CB46","v":0.6},{"$f":"CC46","v":0.6},{"$f":"CD46","v":0.6},{"$f":"CE46","v":0.6},{"$f":"CF46","v":0.6},{"$f":"CG46","v":0.6},{"$f":"CH46","v":0.6},{"$f":"CI46","v":0.6},{"$f":"CJ46","v":0.6},{"$f":"CK46","v":0.6},{"$f":"CL46","v":0.6},{"$f":"CM46","v":0.6},{"$f":"CN46","v":0.6}]
[null,"Palouse Repower","Internal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-0.6384743","v":0.36152569999999995},{"$f":"S47*1.0164","v":0.36745472147999991},{"$f":"T47*1.0164","v":0.37348097891227189},0.37960606696643312,0.38583160646468262,{"$f":"W47*1.001","v":0.38621743807114728},{"$f":"X47*1.001","v":0.38660365550921838},0.38699025916472757,0.38737724942389223,0.38776462667331607,0.38815239129998935,0.38854054369128932,0.38892908423498057,0.38931801331921551,0.38970733133253466,0.39009703866386713,0.39048713570253096,0.39087762283823346,0.39126850046107164,0.39165976896153265,0.39205142873049414,0.39244348015922459,{"$f":"AN47*1.001","v":0.39283592363938374},0.39322875956302311,0.3936219883225861,0.39401561031090865,0.39440962592121953,0.39480403554714072,0.39519883958268781,0.39559403842227048,0.39598963246069269,0.39638562209315331,0.39678200771524641,0.39717878972296161,0.39757596851268451,0.39797354448119715,0.39837151802567833,0.39876988954370396,{"$f":"BD47*1.001","v":0.39916865943324764},0.39956782809268082,0.39996739592077346,0.4003673633166942,0.40076773068001087,0.40116849841069085,0.40156966690910151,0.40197123657601058,0.40237320781258656,0.40277558102039912,0.40317835660141949,0.40358153495802085,0.4039851164929788,0.40438910160947172,0.40479349071108117,0.40519828420179221,{"$f":"BT47*1.001","v":0.40560348248599398},0.40600908596847995,0.40641509505444839,0.4068215101495028,0.40722833165965228,0.4076355599913119,0.40804319555130319,0.40845123874685446,0.40885968998560129,0.40926854967558685,0.40967781822526239,0.4100874960434876,0.41049758353953103,0.41090808112307053,0.41131898920419357,0.41173030819339773,{"$f":"CJ47*1.001","v":0.41214203850159109},0.41255418054009263,0.41296673472063267,0.41337970145535324,0.41379308115680857]
[null,"Rattlesnake Repower","Internal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-0.7252223","v":0.27477770000000001},{"$f":"S48*1.0164","v":0.27928405428000003},0.28386431277019203,0.28851968749962315,0.29325141037461694,{"$f":"W48*1.001","v":0.2935446617849915},0.29383820644677644,0.29413204465322318,0.29442617669787635,0.29472060287457419,0.29501532347744874,0.29531033880092616,0.29560564913972703,0.29590125478886675,0.2961971560436556,0.29649335319969922,0.29678984655289886,0.29708663639945171,0.29738372303585114,0.29768110675888698,0.29797878786564586,0.29827676665351149,0.298575043420165,0.29887361846358512,0.29917249208204866,0.29947166457413066,0.29977113623870477,0.30007090737494346,0.30037097828231835,0.30067134926060063,0.30097202060986122,0.30127299263047103,0.30157426562310147,0.30187583988872452,0.30217771572861318,0.30247989344434179,0.30278237333778607,0.30308515571112382,0.30338824086683491,0.3036916291077017,0.30399532073680935,0.30429931605754612,0.30460361537360364,0.30490821898897719,0.30521312720796612,0.30551834033517405,0.30582385867550921,0.30612968253418471,0.30643581221671884,0.30674224802893552,0.30704899027696442,0.30735603926724137,0.30766339530650855,0.30797105870181501,0.3082790297605168,0.30858730879027729,0.30889589609906754,0.30920479199516659,0.30951399678716174,0.30982351078394887,0.31013333429473278,0.31044346762902747,0.31075391109665645,0.31106466500775309,0.31137572967276084,0.31168710540243355,0.31199879250783596,0.31231079130034378,0.31262310209164407,0.31293572519373569,0.31324866091892939,0.31356190957984831,0.31387547148942813,0.31418934696091749,0.31450353630787836]
[null,"Lind Repower","Internal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-0.7573683","v":0.24263170000000001},{"$f":"S49*1.0164","v":0.24661085988000001},0.25065527798203202,0.25476602454093733,0.25894418734340868,{"$f":"W49*1.002","v":0.25946207571809549},{"$f":"X49*1.002","v":0.25998099986953166},0.26050096186927074,0.26102196379300929,0.26154400772059533,0.26206709573603654,0.26259122992750861,0.26311641238736361,0.26364264521213832,0.2641699305025626,0.26469827036356774,0.26522766690429489,0.26575812223810347,0.26628963848257969,0.26682221775954484,0.26735586219506391,0.26789057391945403,0.26842635506729295,0.26896320777742755,0.26950113419298238,{"$f":"AQ49*1.002","v":0.27004013646136837},{"$f":"AR49*1.002","v":0.27058021673429111},0.27112137716775969,0.2716636199220952,0.27220694716193938,0.27275136105626324,0.27329686377837575,0.27384345750593253,0.27439114442094442,0.27493992670978629,0.27548980656320587,0.27604078617633226,0.27659286774868491,0.27714605348418231,0.2777003455911507,0.27825574628233302,0.27881225777489771,0.27936988229044751,0.27992862205502839,0.28048847929913845,0.28104945625773675,0.28161155517025221,0.28217477828059273,0.28273912783715394,0.28330460609282826,0.28387121530501391,0.28443895773562394,0.28500783565109516,0.28557785132239738,0.2861490070250422,0.28672130503909227,0.28729474764917046,0.28786933714446877,0.28844507581875772,0.28902196597039526,0.28960000990233603,0.29017920992214069,0.29075956834198496,0.29134108747866894,0.29192376965362626,0.2925076171929335,0.29309263242731937,0.29367881769217402,0.29426617532755839,0.29485470767821348,0.29544441709356989,0.29603530592775701,0.29662737653961252,0.29722063129269177,0.29781507255527717]
[]
[null,"Heat Rate  (MMBtu/MWh)"]
[null,{"$f":"List_Resources","v":"7F.04 CT Frame Greenfield"},"Internal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.039999999999999,{"$f":"S52","v":10.039999999999999},10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,{"$f":"AI52","v":10.039999999999999},10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,{"$f":"AY52","v":10.039999999999999},10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,{"$f":"BO52","v":10.039999999999999},10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,{"$f":"CE52","v":10.039999999999999},10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999]
[null,"Reciprocating Engine (ICE) Machine","Internal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19]
[null,"NG CCCT (1x1 w/DF)","Internal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82]
[null,"Small Modular Reactor","NREL","Heat Rate (MMBtu/MWh)","Nuclear - Small Modular Reactor","Moderate",null,null,null,null,null,null,null,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,{"$f":"AQ55","v":10.446999999999999},10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999]
[null,"Northwest Wind (On System)"]
[null,"Northwest Wind (Off System)"]
[null,"Montana Wind (Off System)"]
[null,"Off Shore Wind (Off System)"]
[null,"New Construction Residential Solar"]
[null,"New Construction Residential Solar + Storage"]
[null,"Residential Solar"]
[null,"Residential Solar + Storage"]
[null,"Commercial Solar"]
[null,"Commercial Solar + Storage"]
[null,"Low-Income Community Solar"]
[null,"Solar Photovoltaic Fixed Array (5 MW AC)"]
[null,"Solar Photovoltaic Fixed Array (5 MW AC) + Storage"]
[null,"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)"]
[null,"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"]
[null,"100 MW/400 MWh Lithium-ion w/100 MW Solar"]
[null,"100 MW/200 MWh Lithium-ion w/100 MW Solar"]
[null,"50 MW/200 MWh Lithium-ion w/100 MW Solar"]
[null,"Distribution Scale 4hr Lithium-ion"]
[null,"Distribution Scale 8hr Lithium-ion"]
[null,"4hr Lithium-ion"]
[null,"8hr Lithium-ion"]
[null,"16hr Lithium-ion"]
[null,"4 hr Flow Battery"]
[null,"8 hr Flow Battery"]
[null,"100hr Iron Oxide"]
[null,"Geothermal (Off System)"]
[null,"Hydrogen Fuel Cell with 40 hrs Storage","Internal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.6870000000000003,{"$f":"S83","v":5.6870000000000003},5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,{"$f":"CE83","v":5.6870000000000003},5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003]
[null,"7F.04 CT Frame Greenfield + Power to Gas + storage",{"$f":"C52","v":"Internal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S52","v":10.039999999999999},{"$f":"T52","v":10.039999999999999},10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,{"$f":"CF52","v":10.039999999999999},10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999]
[null,"7F.04 CT Frame Greenfield + RNG",{"$f":"C52","v":"Internal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S52","v":10.039999999999999},{"$f":"T52","v":10.039999999999999},10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,{"$f":"CF52","v":10.039999999999999},10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999]
[null,"Pumped Hydro (8 hr)"]
[null,"Pumped Hydro (16 hr)"]
[null,"Pumped Hydro (24 hr)"]
[null,"Kettle Falls 2nd Biomass Unit","Internal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.361000000000001,{"$f":"S89","v":13.361000000000001},13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,{"$f":"AI89","v":13.361000000000001},13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,{"$f":"AY89","v":13.361000000000001},13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,{"$f":"BO89","v":13.361000000000001},13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,{"$f":"CE89","v":13.361000000000001},13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001]
[null,"Rathdrum CT 2055 Uprates two unit operation","Internal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999]
[null,"Rathdrum CT: Inlet Evaporation 2 unit operation","Internal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999]
[null,"Kettle Falls Upgrade","Internal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.361000000000001,{"$f":"S92","v":13.361000000000001},{"$f":"T92","v":13.361000000000001},{"$f":"U92","v":13.361000000000001},{"$f":"V92","v":13.361000000000001},{"$f":"W92","v":13.361000000000001},{"$f":"X92","v":13.361000000000001},{"$f":"Y92","v":13.361000000000001},{"$f":"Z92","v":13.361000000000001},{"$f":"AA92","v":13.361000000000001},{"$f":"AB92","v":13.361000000000001},{"$f":"AC92","v":13.361000000000001},{"$f":"AD92","v":13.361000000000001},{"$f":"AE92","v":13.361000000000001},{"$f":"AF92","v":13.361000000000001},{"$f":"AG92","v":13.361000000000001},{"$f":"AH92","v":13.361000000000001},{"$f":"AI92","v":13.361000000000001},{"$f":"AJ92","v":13.361000000000001},{"$f":"AK92","v":13.361000000000001},{"$f":"AL92","v":13.361000000000001},{"$f":"AM92","v":13.361000000000001},{"$f":"AN92","v":13.361000000000001},{"$f":"AO92","v":13.361000000000001},{"$f":"AP92","v":13.361000000000001},{"$f":"AQ92","v":13.361000000000001},{"$f":"AR92","v":13.361000000000001},{"$f":"AS92","v":13.361000000000001},{"$f":"AT92","v":13.361000000000001},{"$f":"AU92","v":13.361000000000001},{"$f":"AV92","v":13.361000000000001},{"$f":"AW92","v":13.361000000000001},{"$f":"AX92","v":13.361000000000001},{"$f":"AY92","v":13.361000000000001},{"$f":"AZ92","v":13.361000000000001},{"$f":"BA92","v":13.361000000000001},{"$f":"BB92","v":13.361000000000001},{"$f":"BC92","v":13.361000000000001},{"$f":"BD92","v":13.361000000000001},{"$f":"BE92","v":13.361000000000001},{"$f":"BF92","v":13.361000000000001},{"$f":"BG92","v":13.361000000000001},{"$f":"BH92","v":13.361000000000001},{"$f":"BI92","v":13.361000000000001},{"$f":"BJ92","v":13.361000000000001},{"$f":"BK92","v":13.361000000000001},{"$f":"BL92","v":13.361000000000001},{"$f":"BM92","v":13.361000000000001},{"$f":"BN92","v":13.361000000000001},{"$f":"BO92","v":13.361000000000001},{"$f":"BP92","v":13.361000000000001},{"$f":"BQ92","v":13.361000000000001},{"$f":"BR92","v":13.361000000000001},{"$f":"BS92","v":13.361000000000001},{"$f":"BT92","v":13.361000000000001},{"$f":"BU92","v":13.361000000000001},{"$f":"BV92","v":13.361000000000001},{"$f":"BW92","v":13.361000000000001},{"$f":"BX92","v":13.361000000000001},{"$f":"BY92","v":13.361000000000001},{"$f":"BZ92","v":13.361000000000001},{"$f":"CA92","v":13.361000000000001},{"$f":"CB92","v":13.361000000000001},{"$f":"CC92","v":13.361000000000001},{"$f":"CD92","v":13.361000000000001},{"$f":"CE92","v":13.361000000000001},{"$f":"CF92","v":13.361000000000001},{"$f":"CG92","v":13.361000000000001},{"$f":"CH92","v":13.361000000000001},{"$f":"CI92","v":13.361000000000001},{"$f":"CJ92","v":13.361000000000001},{"$f":"CK92","v":13.361000000000001},{"$f":"CL92","v":13.361000000000001},{"$f":"CM92","v":13.361000000000001},{"$f":"CN92","v":13.361000000000001}]
[null,"Palouse Repower"]
[null,"Rattlesnake Repower"]
[null,"Lind Repower"]
[]
[null,"CAPEX ($/kW)"]
[null,{"$f":"List_Resources","v":"7F.04 CT Frame Greenfield"},"Internal",null,null,null,{"$f":"2020+COUNTBLANK(M98:S98)","v":2022},null,null,null,null,null,null,null,744.45829524363558,{"$f":"O98","v":744.45829524363558},{"$f":"P98","v":744.45829524363558},744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,{"$f":"CB98","v":744.45829524363558},744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558]
[null,"Reciprocating Engine (ICE) Machine","Internal",null,null,null,{"$f":"2020+COUNTBLANK(M99:S99)","v":2022},null,null,null,null,null,null,null,1139.3241946095191,{"$f":"O99","v":1139.3241946095191},1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191]
[null,"NG CCCT (1x1 w/DF)","Internal",null,null,null,2022,null,null,null,null,null,null,null,1139.1139386780339,{"$f":"O100","v":1139.1139386780339},1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339]
[null,"Small Modular Reactor","NREL","Overnight Capital Cost ($/kW)","Nuclear - Small Modular Reactor","Moderate",2021,null,null,null,null,null,null,8017.0269664299722,7749.8891697507906,7482.7513730716091,7215.6135763924276,7003.0838524148512,6873.5531217687767,6804.8096677399999,6760.2502774173527,6718.9897612557197,6678.9525955583549,6627.4253605331896,6579.7840828802528,6540.545992870977,6498.8017236956266,6458.2610406247586,6411.7846605323411,6365.7131086588524,6323.5687679435523,6274.2221139459734,6231.4316622247979,6193.152184623711,6147.8835372858775,6107.9163084826914,6064.6590732016466,6018.5725851292564,5973.4273982904861,5930.6536149131834,5886.7494619070821,5838.6656606402476,5766.2397152344465,{"$f":"AQ101*AQ101/AP101","v":5694.7121801629255},{"$f":"AR101*AR101/AQ101","v":5624.071911061269},5554.3079018057442,5485.4092827984896,5417.3653192739757,5350.165409626471,5283.7990837582556,5218.256001448327,5153.5259507413393,5089.5988463565263,5026.4647281163625,4964.1137593947142,4902.5362255842438,4841.7225325828203,4781.6632052987106,4722.348886174309,4663.7703337281828,4605.9184211151978,4548.7841347045105,4492.3585726751962,4436.632943629299,4381.5985652220861,4327.2468628092929,4273.5693681111497,4220.5577178929771,4168.2036526621505,4116.4990153812305,4065.4357501970512,4015.0059011855778,3965.2016111123307,3916.0151202081875,3867.4387649603705,3819.4649769184321,3772.0862815150494,3725.2952969014482,3679.0847327972715,3633.447389354717,3588.3761560367616,3543.8640105093036,3499.9040175470454,3456.4893279529501,3413.6131774911005,3371.2688858327947,3329.4498555157174,3288.1495709160199,3247.3615972331513,3207.0795794872847,3167.2972415291761,3128.0083850623082,3089.206888677164]
[null,"Northwest Wind (On System)","NREL","Overnight Capital Cost ($/kW)","Land-Based Wind - Class 8 - Technology 2","Moderate",2021,null,null,null,null,null,null,1402.56921431414,1578.6517787617199,1477.20335405949,1313.08360292405,1283.2550657940201,1253.42652866399,1223.5979915339601,1193.76945440393,1163.9409172738999,1134.11238014387,1123.01981924611,1111.9272583483501,1100.8346974505901,1089.7421365528201,1078.6495756550601,1067.5570147573001,1056.4644538595401,1045.3718929617801,1034.2793320640201,1023.18677116626,1012.0942102685,1001.00164937073,989.90908847297703,978.81652757521601,967.723966677455,956.63140577969398,945.53884488193205,934.44628398417103,923.35372308641001,912.261162188649,{"$f":"AQ102*AQ102/AP102","v":901.30185998059062},890.47421558047768,879.77664733848769,869.20759260569287,858.76550750579611,848.44886670960886,838.25616321223879,828.18590811295326,818.23663039768849,808.4068767241705,798.69521120961838,789.10021522099703,779.62048716779032,770.25464229726356,761.00131249218543,751.85914607098016,742.8268075902804,733.90297764985212,725.08635269986303,716.37564485046641,707.76958168367219,699.26690606747832,690.86637597223523,682.56676428921605,674.36685865136656,666.26546125620837,658.26138869086992,650.35347175921902,642.54055531107247,634.82149807345741,627.19517248389957,619.66046452571436,612.21627356527688,604.86151219124667,597.5951060557237,590.4159937173132,583.32312648607513,576.31546827033674,569.3919954253455,562.55169660373974,555.79357260781615,549.11663624357152,542.51991217649868,536.00243678911397,529.56325804019684,523.20143532572035,516.91603934145212,510.70615194720614,504.57086603272529,498.50928538517513]
[null,"Northwest Wind (Off System)",{"$f":"C102","v":"NREL"},{"$f":"D102","v":"Overnight Capital Cost ($/kW)"},"Land-Based Wind - Class 8 - Technology 2","Moderate",2021,null,null,null,null,null,null,{"$f":"N102/1.025+150","v":1518.3602090869661},{"$f":"O102/1.025+150","v":1690.1480768407025},1591.1740039604781,1431.0571735844392,1401.9561617502636,1372.8551499160878,1343.7541380819125,1314.6531262477367,1285.552114413561,1256.4511025793854,1245.6290919474245,1234.8070813154636,1223.9850706835025,1213.1630600515318,1202.3410494195709,1191.5190387876098,1180.6970281556489,1169.8750175236878,1159.0530068917269,1148.230996259766,1137.4089856278049,1126.5869749958342,1115.7649643638802,1104.9429537319181,1094.1209430999561,1083.2989324679943,1072.4769218360314,1061.6549112040693,1050.8329005721075,1040.0108899401455,1029.318887785942,1018.7553322736368,1008.3186803302319,998.0074074201882,987.82000732272797,977.75499191181359,967.8108909387696,957.98625181751549,948.27963941237908,938.68963582845913,929.21484020450578,919.85386850828991,910.60535333442965,901.46794370464738,892.44030487042482,883.52111811802945,874.70908057588338,866.00290502424605,857.40131970718346,848.90306814679661,840.50690895968023,832.21161567558863,824.01597655827834,815.91879442850347,807.91888648913812,800.01508415239846,792.20623286914145,784.49119196021377,776.86883444982686,769.33804690093416,761.89772925258501,754.54679465923357,747.28416933197752,740.10879238170412,733.01961566412069,{"$f":"CA102/1.025+150","v":726.01560362664702},719.09573315714647,712.25899343447486,705.50438578082492,698.83092351584366,692.23763181250365,685.72354755470394,679.28771919658413,672.92920662352583,666.6470810148262,660.44042470801992,654.30833106483146,648.24990433873768,642.2642595441223,636.35052232700014]
[null,"Montana Wind (Off System)","NREL","Overnight Capital Cost ($/kW)","Land-Based Wind - Class 3 - Technology 1","Moderate",2021,null,null,null,null,null,null,1433.88303499676,1600.82864754451,1513.2269437626401,1367.0043149052101,1344.71140820803,1322.4185015108501,1300.12559481367,1277.8326881164901,1255.53978141931,1233.2468747221301,1222.58076110047,1211.9146474787999,1201.24853385714,1190.58242023547,1179.9163066138001,1169.25019299214,1158.5840793704701,1147.9179657488121,1137.251852127147,1126.585738505481,1115.919624883815,1105.253511262149,1094.5873976404841,1083.9212840188179,1073.2551703971521,1062.5890567754871,1051.9229431538211,1041.2568295321551,1030.5907159104891,1019.924602288824,{"$f":"AQ104*AQ104/AP104","v":1009.368877765405},998.92239986665265,988.58403794303388,978.35267304668969,968.22719781032822,958.20651632737156,948.28954403334274,938.47520758848088,928.76244476157046,919.15020431497339,909.6374458908507,900.22313989856218,890.90626740323103,881.68582001546156,872.56079978219907,863.53021907871823,{"$f":"BG104*BG104/BF104","v":854.59310050173042},845.7484767635965,836.99539058763492,828.33289460451294,819.76005124971061,811.27593266204553,802.87962058324831,794.57020625857672,786.34679033845907,778.20848278115511,770.1544027564247,762.18367855019278,754.29544747020202,746.48885575264114,738.76305846973992,731.11721943832026,{"$f":"BW104*BW104/BV104","v":723.55051112929414},716.06211457809786,708.65121929605334,701.31702318264695,694.05873243871599,686.87556148053375,679.76673285478375,672.73147715441394,665.76903293536168,658.87864663414086,652.05957248628158,645.31107244561417,638.63241610438865,632.02288061422053,625.48175060785525,619.00831812174204,{"$f":"CM104*CM104/CL104","v":612.60188251940929},606.26175041563272]
[null,"Off Shore Wind (Off System)","NREL","Overnight Capital Cost ($/kW) + Offshore Spur Line Costs ($/kW)","Offshore Wind - Class 12","Moderate",2021,null,null,null,null,null,null,5076.7090801368977,5406.6604131633803,5021.7976509499222,4554.9928210007156,4451.1828431611812,4363.4127575047632,4287.3828510417579,4220.319720733034,4160.3297064531462,4106.0621375087303,4056.5197286136117,4010.9451303273727,3968.7496429571938,3929.466584025,3892.7197364941894,3858.2013791591498,3825.6566061854655,3794.8718918565091,3765.6665919055768,3737.8865205290476,3711.3990229611613,3686.0891442581096,3661.8566140660419,3638.613447316965,3616.2820157798033,3594.7934837573193,3574.0865284096244,3554.1062847345179,3534.8034694774306,3516.1336487471044,3497.5624366690308,3479.0893124205177,3460.7137579297087,3442.4352578610551,3424.2532996008636,3406.1673732429194,3388.1769715741866,3370.2815900605833,3352.4807268328323,3334.7738826723862,3317.1605609974276,3299.6402678489421,3282.2125118768654,3264.876804326303,3247.6326590238255,3230.4795923638312,3213.4171232949852,3196.4447733067282,3179.5620664158569,3162.7685291531748,3146.0636905502147,3129.4470821260293,3112.9182378740543,3096.4766942490387,3080.1219901540449,3063.8536669275177,3047.6712683304204,3031.5743405334406,3015.5624321042624,2999.6350939949066,2983.7918795291366,2968.0323443899324,2952.3560466070289,2936.7625465445217,2921.251406888538,2905.8221926349706,2890.4744710772807,2875.2078117943606,2860.0217866384646,2844.9159697232008,2829.8899374115867,2814.9432683041705,2800.0755432272103,2785.2863452209208,2770.5752595277786,2755.9418735808913,2741.3857769924266,2726.9065615421032,2712.5038211657429,2698.1771519438821]
[null,"New Construction Residential Solar","Internal",null,null,null,2021,null,null,null,null,null,null,{"$f":"N108*0.92","v":3272.8633479978203},3215.2726096498932,3235.9589602428014,3287.3869422599651,3177.0893499352196,{"$f":"S108*0.92","v":3184.430622563375},{"$f":"T108*0.92","v":3158.5370466835188},3135.0053629139074,3067.959498730439,3003.3914007737503,2941.7518198811358,2865.7330653362201,2785.6177118678675,2700.4849804802893,2608.4696266989454,2600.2600549176232,2588.0107864154693,2574.2786065134555,2558.5694336214524,2540.7938078704155,2520.2331403449307,2497.9644096462071,2474.4246766389147,2449.2930764770636,2422.9855596170019,2394.5848742617859,2365.5052408621782,2335.7406928281653,2304.9443889315398,2272.6135178344634,2240.7361436767983,2209.3059053718484,2178.3165310582667,2147.7618368485191,2117.6357255948938,2087.9321856728261,2058.6452897812869,2029.7691937599964,2001.2981354232304,1973.2264334099857,1945.5484860502688,1918.258770247294,1891.3518403753542,1864.8223271931554,1838.664936772391,1812.8744494413456,1787.445718743317,1762.373670409647,1737.6533013471596,1713.2796786397989,1689.247938564273,1665.5532856195041,1642.1909915696947,1619.1563945008118,1596.4448978903099,1574.0519696899016,1551.9731414211924,1530.2040072840025,1508.7402232771951,1487.5775063318372,1466.7116334565185,1446.1384408946594,1425.8538232936398,1405.8537328855805,1386.1341786796168,1366.6912256655023,1347.5209940283826,1328.6196583745834,1309.9834469682587,1291.6086409787451,{"$f":"CF108*0.92","v":1273.4915737384761},1255.6286300113011,1238.016245271072,1220.6509049903464,1203.5291439390671,1186.6475454930819,1170.00274095236,1153.5914088687728,1137.4102743833025,1121.4561085725504]
[null,"New Construction Residential Solar + Storage",{"$f":"C106","v":"Internal"},null,null,null,2021,null,null,null,null,null,null,{"$f":"N106","v":3272.8633479978203},3215.2726096498932,3235.9589602428014,3287.3869422599651,3177.0893499352196,{"$f":"S106","v":3184.430622563375},{"$f":"T106","v":3158.5370466835188},3135.0053629139074,3067.959498730439,3003.3914007737503,2941.7518198811358,2865.7330653362201,2785.6177118678675,2700.4849804802893,2608.4696266989454,2600.2600549176232,2588.0107864154693,2574.2786065134555,2558.5694336214524,2540.7938078704155,2520.2331403449307,2497.9644096462071,2474.4246766389147,2449.2930764770636,2422.9855596170019,2394.5848742617859,2365.5052408621782,2335.7406928281653,2304.9443889315398,2272.6135178344634,2240.7361436767983,2209.3059053718484,2178.3165310582667,2147.7618368485191,2117.6357255948938,2087.9321856728261,2058.6452897812869,2029.7691937599964,2001.2981354232304,1973.2264334099857,1945.5484860502688,1918.258770247294,1891.3518403753542,1864.8223271931554,1838.664936772391,1812.8744494413456,1787.445718743317,1762.373670409647,1737.6533013471596,1713.2796786397989,1689.247938564273,1665.5532856195041,1642.1909915696947,1619.1563945008118,1596.4448978903099,1574.0519696899016,1551.9731414211924,1530.2040072840025,1508.7402232771951,1487.5775063318372,1466.7116334565185,1446.1384408946594,1425.8538232936398,1405.8537328855805,1386.1341786796168,1366.6912256655023,1347.5209940283826,1328.6196583745834,1309.9834469682587,1291.6086409787451,{"$f":"CF106","v":1273.4915737384761},1255.6286300113011,1238.016245271072,1220.6509049903464,1203.5291439390671,1186.6475454930819,1170.00274095236,1153.5914088687728,1137.4102743833025,1121.4561085725504]
[null,"Residential Solar","Internal",null,null,null,2021,null,null,null,null,null,null,{"$f":"N115*N2","v":3557.460160867196},3494.8615322281444,3517.3466959160883,3573.246676369527,3453.3579890600213,{"$f":"S115*S2","v":3461.3376332210596},{"$f":"T115*T2","v":3433.1924420473028},3407.6145249064211,3334.7385855765638,3264.5558704062501,3197.5563259577561,3114.9272449306741,3027.8453389868123,2935.3097613916188,2835.2930724988537,2826.3696249104601,2813.05520262551,2798.1289201233212,2781.0537321972306,2761.7323998591473,2739.3838482010115,2715.1787061371815,2689.5920398249073,2662.2750831272429,2633.6799561054368,2602.8096459367239,2571.2013487632371,2538.8485791610492,2505.3743357951521,2470.2320846026773,{"$f":"AQ108*AQ108/AP108","v":2435.5827648660852},{"$f":"AR108*AR108/AQ108","v":2401.4194623607045},{"$f":"AS108*AS108/AR108","v":2367.7353598459422},{"$f":"AT108*AT108/AS108","v":2334.5237357049118},{"$f":"AU108*AU108/AT108","v":2301.7779626031452},{"$f":"AV108*AV108/AU108","v":2269.4915061661154},{"$f":"AW108*AW108/AV108","v":2237.6579236753118},{"$f":"AX108*AX108/AW108","v":2206.2708627826046},{"$f":"AY108*AY108/AX108","v":2175.3240602426417},{"$f":"AZ108*AZ108/AY108","v":2144.8113406630277},{"$f":"BA108*BA108/AZ108","v":2114.7266152720313},{"$f":"BB108*BB108/BA108","v":2085.0638807035803},{"$f":"BC108*BC108/BB108","v":2055.8172177992979},{"$f":"BD108*BD108/BC108","v":2026.9807904273428},{"$f":"BE108*BE108/BD108","v":1998.5488443178162},{"$f":"BF108*BF108/BE108","v":1970.515705914506},{"$f":"BG108*BG108/BF108","v":1942.8757812427357},{"$f":"BH108*BH108/BG108","v":1915.6235547930946},{"$f":"BI108*BI108/BH108","v":1888.7535884208257},{"$f":"BJ108*BJ108/BI108","v":1862.260520260651},{"$f":"BK108*BK108/BJ108","v":1836.1390636568183},{"$f":"BL108*BL108/BK108","v":1810.3840061081567},{"$f":"BM108*BM108/BL108","v":1784.9902082279289},{"$f":"BN108*BN108/BM108","v":1759.9526027182735},{"$f":"BO108*BO108/BN108","v":1735.2661933590325},{"$f":"BP108*BP108/BO108","v":1710.9260540107625},{"$f":"BQ108*BQ108/BP108","v":1686.9273276317308},{"$f":"BR108*BR108/BQ108","v":1663.2652253086983},{"$f":"BS108*BS108/BR108","v":1639.935025301299},{"$f":"BT108*BT108/BS108","v":1616.932072099823},{"$f":"BU108*BU108/BT108","v":1594.2517754962157},{"$f":"BV108*BV108/BU108","v":1571.8896096681081},{"$f":"BW108*BW108/BV108","v":1549.8411122756954},{"$f":"BX108*BX108/BW108","v":1528.101883571283},{"$f":"BY108*BY108/BX108","v":1506.6675855213225},{"$f":"BZ108*BZ108/BY108","v":1485.5339409407634},{"$f":"CA108*CA108/BZ108","v":1464.6967326395463},{"$f":"CB108*CB108/CA108","v":1444.151802581069},{"$f":"CC108*CC108/CB108","v":1423.8950510524551},{"$f":"CD108*CD108/CC108","v":1403.9224358464621},{"$f":"CE108*CE108/CD108","v":1384.2299714548651},{"$f":"CF108*CF108/CE108","v":1364.8137282731532},{"$f":"CG108*CG108/CF108","v":1345.6698318163826},{"$f":"CH108*CH108/CG108","v":1326.7944619460286},{"$f":"CI108*CI108/CH108","v":1308.1838521076816},{"$f":"CJ108*CJ108/CI108","v":1289.8342885794368},{"$f":"CK108*CK108/CJ108","v":1271.7421097308261},{"$f":"CL108*CL108/CK108","v":1253.9037052921442},{"$f":"CM108*CM108/CL108","v":1236.3155156340245},{"$f":"CN108*CN108/CM108","v":1218.9740310571199}]
[null,"Residential Solar + Storage",{"$f":"C108","v":"Internal"},null,null,null,2021,null,null,null,null,null,null,{"$f":"N108","v":3557.460160867196},3494.8615322281444,3517.3466959160883,3573.246676369527,3453.3579890600213,{"$f":"S108","v":3461.3376332210596},3433.1924420473028,3407.6145249064211,3334.7385855765638,3264.5558704062501,3197.5563259577561,3114.9272449306741,3027.8453389868123,2935.3097613916188,2835.2930724988537,2826.3696249104601,2813.05520262551,2798.1289201233212,2781.0537321972306,2761.7323998591473,2739.3838482010115,2715.1787061371815,2689.5920398249073,2662.2750831272429,2633.6799561054368,2602.8096459367239,2571.2013487632371,2538.8485791610492,2505.3743357951521,2470.2320846026773,2435.5827648660852,2401.4194623607045,2367.7353598459422,2334.5237357049118,2301.7779626031452,2269.4915061661154,2237.6579236753118,2206.2708627826046,2175.3240602426417,2144.8113406630277,2114.7266152720313,2085.0638807035803,2055.8172177992979,2026.9807904273428,1998.5488443178162,1970.515705914506,1942.8757812427357,1915.6235547930946,1888.7535884208257,1862.260520260651,1836.1390636568183,1810.3840061081567,1784.9902082279289,1759.9526027182735,1735.2661933590325,1710.9260540107625,1686.9273276317308,1663.2652253086983,1639.935025301299,1616.932072099823,1594.2517754962157,1571.8896096681081,1549.8411122756954,1528.101883571283,1506.6675855213225,{"$f":"CA108","v":1485.5339409407634},1464.6967326395463,1444.151802581069,1423.8950510524551,1403.9224358464621,1384.2299714548651,1364.8137282731532,1345.6698318163826,1326.7944619460286,1308.1838521076816,1289.8342885794368,1271.7421097308261,1253.9037052921442,1236.3155156340245,1218.9740310571199]
[null,"Commercial Solar","S&P Global Adjustment",null,null,null,2021,null,null,null,null,null,null,{"$f":"N115*N3","v":1991.2030714942914},{"$f":"O115*O3","v":1916.7629862497197},1974.4774023615219,2020.5040538736976,1922.8069747330371,{"$f":"S115*S3","v":1920.0394799141445},1893.8724834892382,1862.9168440673116,1816.4966433771881,1772.3112951463231,1728.1771920251081,1677.7410016551501,1624.4176600182041,1567.8973103564649,1507.8708806576687,1496.7149648353568,1483.6988712089988,1469.982396333535,1455.5682090050311,1439.9133293179345,1422.5860070269841,1403.3799268776766,1383.7477093034245,1363.656198630232,1343.4357482425269,1322.5881554068928,1301.3242660376841,1279.8374278640333,1257.9805931679659,1236.1661390828058,{"$f":"AQ110*AQ110/AP110","v":1214.729966196591},{"$f":"AR110*AR110/AQ110","v":1193.6655147913971},{"$f":"AS110*AS110/AR110","v":1172.9663389003908},{"$f":"AT110*AT110/AS110","v":1152.6261043352899},{"$f":"AU110*AU110/AT110","v":1132.6385867480276},{"$f":"AV110*AV110/AU110","v":1112.9976697260297},{"$f":"AW110*AW110/AV110","v":1093.6973429205216},{"$f":"AX110*AX110/AW110","v":1074.7317002072912},{"$f":"AY110*AY110/AX110","v":1056.0949378793466},{"$f":"AZ110*AZ110/AY110","v":1037.7813528709148},{"$f":"BA110*BA110/AZ110","v":1019.7853410122365},{"$f":"BB110*BB110/BA110","v":1002.1013953146255},{"$f":"BC110*BC110/BB110","v":984.72410428526621},{"$f":"BD110*BD110/BC110","v":967.64815027123382},{"$f":"BE110*BE110/BD110","v":950.86830783223093},{"$f":"BF110*BF110/BE110","v":934.37944214154186},{"$f":"BG110*BG110/BF110","v":918.17650741471607},{"$f":"BH110*BH110/BG110","v":902.25454536549978},{"$f":"BI110*BI110/BH110","v":886.60868368854244},{"$f":"BJ110*BJ110/BI110","v":871.23413456841502},{"$f":"BK110*BK110/BJ110","v":856.12619321448244},{"$f":"BL110*BL110/BK110","v":841.28023642118342},{"$f":"BM110*BM110/BL110","v":826.69172115327558},{"$f":"BN110*BN110/BM110","v":812.35618315561408},{"$f":"BO110*BO110/BN110","v":798.26923558703743},{"$f":"BP110*BP110/BO110","v":784.42656767794347},{"$f":"BQ110*BQ110/BP110","v":770.82394341114343},{"$f":"BR110*BR110/BQ110","v":757.45720022559169},{"$f":"BS110*BS110/BR110","v":744.32224774259373},{"$f":"BT110*BT110/BS110","v":731.41506651410259},{"$f":"BU110*BU110/BT110","v":718.73170679272118},{"$f":"BV110*BV110/BU110","v":706.26828732303386},{"$f":"BW110*BW110/BV110","v":694.02099415389694},{"$f":"BX110*BX110/BW110","v":681.98607947132541},{"$f":"BY110*BY110/BX110","v":670.15986045161833},{"$f":"BZ110*BZ110/BY110","v":658.53871813437195},{"$f":"CA110*CA110/BZ110","v":647.11909631503579},{"$f":"CB110*CB110/CA110","v":635.8975004566729},{"$f":"CC110*CC110/CB110","v":624.87049662059076},{"$f":"CD110*CD110/CC110","v":614.0347104155162},{"$f":"CE110*CE110/CD110","v":603.38682596499245},{"$f":"CF110*CF110/CE110","v":592.92358489268258},{"$f":"CG110*CG110/CF110","v":582.6417853252683},{"$f":"CH110*CH110/CG110","v":572.53828091263961},{"$f":"CI110*CI110/CH110","v":562.60997986507516},{"$f":"CJ110*CJ110/CI110","v":552.8538440071186},{"$f":"CK110*CK110/CJ110","v":543.26688784786154},{"$f":"CL110*CL110/CK110","v":533.8461776673488},{"$f":"CM110*CM110/CL110","v":524.58883061882591},{"$f":"CN110*CN110/CM110","v":515.49201384655453}]
[null,"Commercial Solar + Storage",{"$f":"C110","v":"S&P Global Adjustment"},null,null,null,2021,null,null,null,null,null,null,{"$f":"N110","v":1991.2030714942914},1916.7629862497197,1974.4774023615219,2020.5040538736976,1922.8069747330371,{"$f":"S110","v":1920.0394799141445},1893.8724834892382,1862.9168440673116,1816.4966433771881,1772.3112951463231,1728.1771920251081,1677.7410016551501,1624.4176600182041,1567.8973103564649,1507.8708806576687,1496.7149648353568,1483.6988712089988,1469.982396333535,1455.5682090050311,1439.9133293179345,1422.5860070269841,1403.3799268776766,1383.7477093034245,1363.656198630232,1343.4357482425269,1322.5881554068928,1301.3242660376841,1279.8374278640333,1257.9805931679659,1236.1661390828058,1214.729966196591,1193.6655147913971,1172.9663389003908,1152.6261043352899,1132.6385867480276,1112.9976697260297,1093.6973429205216,1074.7317002072912,1056.0949378793466,1037.7813528709148,1019.7853410122365,1002.1013953146255,984.72410428526621,967.64815027123382,950.86830783223093,934.37944214154186,918.17650741471607,902.25454536549978,886.60868368854244,871.23413456841502,856.12619321448244,841.28023642118342,826.69172115327558,812.35618315561408,798.26923558703743,784.42656767794347,770.82394341114343,757.45720022559169,744.32224774259373,731.41506651410259,718.73170679272118,706.26828732303386,694.02099415389694,681.98607947132541,670.15986045161833,{"$f":"CA110","v":658.53871813437195},647.11909631503579,635.8975004566729,624.87049662059076,614.0347104155162,603.38682596499245,592.92358489268258,582.6417853252683,572.53828091263961,562.60997986507516,552.8538440071186,543.26688784786154,533.8461776673488,524.58883061882591,515.49201384655453]
[null,"Low-Income Community Solar",{"$f":"C113","v":"NREL S&P Global Adjustment"},"Overnight Capital Cost ($/kW) ","Utility PV - Class 4 ",null,2021,null,null,null,null,null,null,{"$f":"N113*0.2","v":323.70181539056921},{"$f":"O113*0.2","v":324.20981803044015},325.94257507071075,326.50655565101874,312.69816316604306,308.38272911324412,301.7273448998439,294.59309638674159,285.91239174681959,277.45517235282347,269.00307746979234,259.92077386188697,250.54975512728271,{"$f":"AA113","v":1204.2951779509958},{"$f":"AB113","v":1154.0885402470492},1142.1812007507192,1129.3437723523662,1116.1561533294603,1102.6196780800342,1088.462856651312,1073.4698139206628,1057.5373922608348,1041.3919018885349,1025.0167649667646,1008.577158187738,991.82398018474692,974.86265391496852,957.78985324296912,940.53205430976141,923.29544568200731,906.3765673861044,889.76952709312809,873.46854242547101,857.46793889226888,841.76214786383571,826.34570458436724,811.21324622218583,796.35950995681128,781.77933110216031,767.46764126518701,753.41946653928926,739.6299257318235,726.09422862507756,712.80767427006811,699.76564931253688,686.96362635053617,674.39716232300373,662.06189692873716,649.95355107519231,638.06792535653926,626.40089856041982,614.9484262028634,603.70653909082478,592.67134191182208,581.83901185015998,571.20579722923253,560.76801617941351,550.52205533104689,540.4643685320633,530.59147558975371,520.89996103624435,511.38647291722225,502.04772160347125,492.88047862478658,483.88157552584289,475.04790274360164,466.37640850584768,457.86409775045706,449.50803106500132,441.3053236463046,433.25314427957574,425.34871433674368,417.58930679363391,409.97224526562866,402.49490306146157,395.1547022548026,387.94911277329811,380.87565150473478,{"$f":"CN113","v":373.93188142000372},367.11541071254726]
[null,"Solar Photovoltaic Fixed Array (5 MW AC)",{"$f":"C115&\" \"&C110","v":"NREL S&P Global Adjustment"},{"$f":"D115&\" \"&D110","v":"Overnight Capital Cost ($/kW) "},{"$f":"E115&\" \"&E110","v":"Utility PV - Class 4 "},null,2021,null,null,null,null,null,null,{"$f":"AVERAGE(N110,N115)","v":1618.509076952846},{"$f":"AVERAGE(O110,O115)","v":1621.0490901522007},1629.7128753535535,1632.5327782550935,1563.4908158302151,1541.9136455662206,1508.6367244992193,1472.9654819337079,1429.561958734098,1387.2758617641173,1345.0153873489617,1299.6038693094347,1252.7487756364135,1204.2951779509958,1154.0885402470492,1142.1812007507192,1129.3437723523662,1116.1561533294603,1102.6196780800342,1088.462856651312,1073.4698139206628,1057.5373922608348,1041.3919018885349,1025.0167649667646,1008.577158187738,991.82398018474692,974.86265391496852,957.78985324296912,940.53205430976141,923.29544568200731,906.3765673861044,889.76952709312809,873.46854242547101,857.46793889226888,841.76214786383571,826.34570458436724,811.21324622218583,796.35950995681128,781.77933110216031,767.46764126518701,753.41946653928926,739.6299257318235,726.09422862507756,712.80767427006811,699.76564931253688,686.96362635053617,674.39716232300373,662.06189692873716,649.95355107519231,638.06792535653926,626.40089856041982,614.9484262028634,603.70653909082478,592.67134191182208,581.83901185015998,571.20579722923253,560.76801617941351,550.52205533104689,540.4643685320633,530.59147558975371,520.89996103624435,511.38647291722225,502.04772160347125,492.88047862478658,483.88157552584289,{"$f":"AVERAGE(CA110,CA115)","v":475.04790274360164},466.37640850584768,457.86409775045706,449.50803106500132,441.3053236463046,433.25314427957574,425.34871433674368,417.58930679363391,409.97224526562866,402.49490306146157,395.1547022548026,387.94911277329811,380.87565150473478,373.93188142000372,367.11541071254726]
[null,"Solar Photovoltaic Fixed Array (5 MW AC) + Storage",{"$f":"C113","v":"NREL S&P Global Adjustment"},"Overnight Capital Cost ($/kW) ","Utility PV - Class 4 ",null,2021,null,null,null,null,null,null,{"$f":"N113","v":1618.509076952846},{"$f":"O113","v":1621.0490901522007},{"$f":"P113","v":1629.7128753535535},1632.5327782550935,1563.4908158302151,1541.9136455662206,1508.6367244992193,1472.9654819337079,1429.561958734098,1387.2758617641173,1345.0153873489617,1299.6038693094347,1252.7487756364135,1204.2951779509958,1154.0885402470492,1142.1812007507192,1129.3437723523662,1116.1561533294603,1102.6196780800342,1088.462856651312,1073.4698139206628,1057.5373922608348,1041.3919018885349,1025.0167649667646,1008.577158187738,991.82398018474692,974.86265391496852,957.78985324296912,940.53205430976141,923.29544568200731,906.3765673861044,889.76952709312809,873.46854242547101,857.46793889226888,841.76214786383571,826.34570458436724,811.21324622218583,796.35950995681128,781.77933110216031,767.46764126518701,753.41946653928926,739.6299257318235,726.09422862507756,712.80767427006811,699.76564931253688,686.96362635053617,674.39716232300373,662.06189692873716,649.95355107519231,638.06792535653926,626.40089856041982,614.9484262028634,603.70653909082478,592.67134191182208,581.83901185015998,571.20579722923253,560.76801617941351,550.52205533104689,540.4643685320633,530.59147558975371,520.89996103624435,511.38647291722225,502.04772160347125,492.88047862478658,{"$f":"BZ113","v":483.88157552584289},475.04790274360164,466.37640850584768,457.86409775045706,449.50803106500132,441.3053236463046,433.25314427957574,425.34871433674368,417.58930679363391,409.97224526562866,402.49490306146157,395.1547022548026,387.94911277329811,380.87565150473478,373.93188142000372,367.11541071254726]
[null,"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)","NREL","Overnight Capital Cost ($/kW)","Utility PV - Class 4","Moderate",2021,null,null,null,null,null,null,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.85358267281526,921.46673696371909,881.07989125462279,840.6930455455265,800.30619983642964,787.64743666608149,774.98867349573345,762.32991032538541,749.67114715503737,737.01238398468922,724.3536208143413,711.69485764399326,699.03609447364511,686.37733130329718,673.71856813294903,661.05980496260099,648.40104179225295,635.74227862190492,623.08351545155699,610.42475228120873,{"$f":"AQ115*AQ115/AP115","v":598.02316857561789},585.87353939485922,573.9707459505513,562.30977344924793,550.88570897964382,539.6937394427049,528.72914952385008,517.98731970633128,507.46372432497407,497.15392965945932,487.05359206634211,477.15845614902139,467.46435296488892,457.96719826890239,448.66299079284272,439.54781055953055,{"$f":"BG115*BG115/BF115","v":430.61781723129144},421.86924849197447,413.29841846184206,404.9017161446634,396.67560390635731,388.61661598454344,380.72135702837392,372.9865006680302,365.40878811328258,357.98502678052165,350.71208894768353,343.58691043650208,336.60648932153282,329.76788466540478,323.06821527976746,316.50465851141058,{"$f":"BW115*BW115/BV115","v":310.07444905304561},303.77487777824774,297.60329060006751,291.55708735283127,285.63372069665957,279.83069504424122,274.14556550941182,268.57593687709306,263.11946259415907,257.77384378080478,252.53682826199946,247.40620961861774,242.37982625784798,237.45556050248661,232.63133769873471,227.90512534212075,{"$f":"CM115*CM115/CL115","v":223.27493222118147},218.73880757853996]
[null,"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)","NREL","Overnight Capital Cost ($/kW)","Utility PV - Class 3","Moderate",2021,null,null,null,null,null,null,{"$f":"N115","v":1245.8150824114007},{"$f":"O115","v":1325.3351940546816},1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.85358267281526,921.46673696371909,881.07989125462279,840.6930455455265,800.30619983642964,787.64743666608149,774.98867349573345,762.32991032538541,749.67114715503737,737.01238398468922,724.3536208143413,711.69485764399326,699.03609447364511,686.37733130329718,673.71856813294903,661.05980496260099,648.40104179225295,635.74227862190492,623.08351545155699,610.42475228120873,598.02316857561789,585.87353939485922,573.9707459505513,562.30977344924793,550.88570897964382,539.6937394427049,528.72914952385008,517.98731970633128,507.46372432497407,497.15392965945932,487.05359206634211,477.15845614902139,467.46435296488892,457.96719826890239,448.66299079284272,439.54781055953055,430.61781723129144,421.86924849197447,413.29841846184206,404.9017161446634,396.67560390635731,388.61661598454344,380.72135702837392,372.9865006680302,365.40878811328258,357.98502678052165,350.71208894768353,343.58691043650208,336.60648932153282,329.76788466540478,323.06821527976746,316.50465851141058,310.07444905304561,303.77487777824774,297.60329060006751,{"$f":"CA115","v":291.55708735283127},285.63372069665957,279.83069504424122,274.14556550941182,268.57593687709306,263.11946259415907,257.77384378080478,252.53682826199946,247.40620961861774,242.37982625784798,237.45556050248661,232.63133769873471,227.90512534212075,223.27493222118147,218.73880757853996]
[null,"100 MW/400 MWh Lithium-ion w/100 MW Solar",{"$f":"C115","v":"NREL"},"Overnight Capital Cost ($/kW)","Utility PV - Class 4","Moderate",2021,null,null,null,null,null,null,{"$f":"N115","v":1245.8150824114007},1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.85358267281526,921.46673696371909,881.07989125462279,840.6930455455265,800.30619983642964,787.64743666608149,774.98867349573345,762.32991032538541,749.67114715503737,737.01238398468922,724.3536208143413,711.69485764399326,699.03609447364511,686.37733130329718,673.71856813294903,661.05980496260099,648.40104179225295,635.74227862190492,623.08351545155699,610.42475228120873,598.02316857561789,585.87353939485922,573.9707459505513,562.30977344924793,550.88570897964382,539.6937394427049,528.72914952385008,517.98731970633128,507.46372432497407,497.15392965945932,487.05359206634211,477.15845614902139,467.46435296488892,457.96719826890239,448.66299079284272,439.54781055953055,430.61781723129144,421.86924849197447,413.29841846184206,404.9017161446634,396.67560390635731,388.61661598454344,380.72135702837392,372.9865006680302,365.40878811328258,357.98502678052165,350.71208894768353,343.58691043650208,336.60648932153282,329.76788466540478,323.06821527976746,316.50465851141058,310.07444905304561,303.77487777824774,{"$f":"BZ115","v":297.60329060006751},291.55708735283127,285.63372069665957,279.83069504424122,274.14556550941182,268.57593687709306,263.11946259415907,257.77384378080478,252.53682826199946,247.40620961861774,242.37982625784798,237.45556050248661,232.63133769873471,227.90512534212075,223.27493222118147,218.73880757853996]
[null,"100 MW/200 MWh Lithium-ion w/100 MW Solar",{"$f":"C115","v":"NREL"},"Overnight Capital Cost ($/kW)","Utility PV - Class 4","Moderate",2021,null,null,null,null,null,null,{"$f":"N115","v":1245.8150824114007},1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.85358267281526,921.46673696371909,881.07989125462279,840.6930455455265,800.30619983642964,787.64743666608149,774.98867349573345,762.32991032538541,749.67114715503737,737.01238398468922,724.3536208143413,711.69485764399326,699.03609447364511,686.37733130329718,673.71856813294903,661.05980496260099,648.40104179225295,635.74227862190492,623.08351545155699,610.42475228120873,598.02316857561789,585.87353939485922,573.9707459505513,562.30977344924793,550.88570897964382,539.6937394427049,528.72914952385008,517.98731970633128,507.46372432497407,497.15392965945932,487.05359206634211,477.15845614902139,467.46435296488892,457.96719826890239,448.66299079284272,439.54781055953055,430.61781723129144,421.86924849197447,413.29841846184206,404.9017161446634,396.67560390635731,388.61661598454344,380.72135702837392,372.9865006680302,365.40878811328258,357.98502678052165,350.71208894768353,343.58691043650208,336.60648932153282,329.76788466540478,323.06821527976746,316.50465851141058,310.07444905304561,303.77487777824774,{"$f":"BZ115","v":297.60329060006751},291.55708735283127,285.63372069665957,279.83069504424122,274.14556550941182,268.57593687709306,263.11946259415907,257.77384378080478,252.53682826199946,247.40620961861774,242.37982625784798,237.45556050248661,232.63133769873471,227.90512534212075,223.27493222118147,218.73880757853996]
[null,"50 MW/200 MWh Lithium-ion w/100 MW Solar",{"$f":"C115","v":"NREL"},"Overnight Capital Cost ($/kW)","Utility PV - Class 4","Moderate",2021,null,null,null,null,null,null,{"$f":"N115","v":1245.8150824114007},1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.85358267281526,921.46673696371909,881.07989125462279,840.6930455455265,800.30619983642964,787.64743666608149,774.98867349573345,762.32991032538541,749.67114715503737,737.01238398468922,724.3536208143413,711.69485764399326,699.03609447364511,686.37733130329718,673.71856813294903,661.05980496260099,648.40104179225295,635.74227862190492,623.08351545155699,610.42475228120873,598.02316857561789,585.87353939485922,573.9707459505513,562.30977344924793,550.88570897964382,539.6937394427049,528.72914952385008,517.98731970633128,507.46372432497407,497.15392965945932,487.05359206634211,477.15845614902139,467.46435296488892,457.96719826890239,448.66299079284272,439.54781055953055,430.61781723129144,421.86924849197447,413.29841846184206,404.9017161446634,396.67560390635731,388.61661598454344,380.72135702837392,372.9865006680302,365.40878811328258,357.98502678052165,350.71208894768353,343.58691043650208,336.60648932153282,329.76788466540478,323.06821527976746,316.50465851141058,310.07444905304561,303.77487777824774,{"$f":"BZ115","v":297.60329060006751},291.55708735283127,285.63372069665957,279.83069504424122,274.14556550941182,268.57593687709306,263.11946259415907,257.77384378080478,252.53682826199946,247.40620961861774,242.37982625784798,237.45556050248661,232.63133769873471,227.90512534212075,223.27493222118147,218.73880757853996]
[null,"Distribution Scale 4hr Lithium-ion","Lazard Adjustment",null,null,null,2021,null,null,null,null,null,null,{"$f":"N122*305/231","v":2095.7223376623374},{"$f":"O122*305/231","v":2355.4978354978348},2265.057188466234,2163.7501022440297,1896.2511862701751,1834.9096287221146,1773.5635716120671,1712.2124710138371,1650.8556916508016,1589.4924868779644,1564.9775008278457,1540.4632784147186,1515.949849389006,1491.4372450668552,1466.9254984345125,1442.4146442611591,1417.9047192210257,1393.3957620256774,1368.8878135674802,1344.380917075363,1319.8751182841222,1295.3704656186662,1270.8670103947579,1246.3648070380007,1221.8639133230456,1197.3643906352152,1172.8663042570463,1148.3697236825592,1123.8747229624371,1099.3813810837203,1075.421838732771,1051.9844624649888,1029.0578723710905,1006.6309365516496,984.69276571205421,963.23270787526008,942.2403432097725,921.70547897034578,901.61814454894329,881.96858663355454,862.74726447251965,843.94484524206257,825.5521995147808,807.56039682689504,789.96070134210322,772.74456760993644,755.90363641655438,739.42973072596897,723.31485170972087,707.55117486308745,692.13104620592867,677.04697856633425,662.29164794526127,647.85788996040071,633.73869636754432,619.9272116577655,606.41672972875699,593.20069062871551,580.27267737118655,567.6264128193269,555.25575663807024,543.15470231271502,531.31737423249035,519.7380248376794,508.41103182891885,{"$f":"CA122*305/231","v":497.33089543731762},486.4922357540695,475.88979011826353,465.51841056162323,455.37306130893455,445.44881633294858,435.74085696257197,426.24446954318336,416.9550431479405,407.86806733896606,398.9791299773251,390.28391508073184,381.77820072794458,373.45785700883113,365.31884401911014]
[null,"Distribution Scale 8hr Lithium-ion","Lazard Adjustment",null,null,null,2021,null,null,null,null,null,null,{"$f":"N123*305/231","v":3796.5980125750652},{"$f":"O123*305/231","v":4267.2057458008658},4095.411602731418,3903.4474926613238,3411.8522502838482,3287.958064019032,3163.9390959647021,3039.7802619672848,2915.4639445444741,2790.9694377477281,2744.5743094159598,2698.2003582544426,2651.8484093015177,2605.5193310161367,2559.2140381723962,2512.9334949887593,2466.6787185144576,2420.4507822980727,2374.2508203661209,2328.0800315426436,2281.9396841443854,2235.8311210902225,2189.7557654681355,2143.7151266082242,2097.7108067162771,2051.7445081291989,2005.8180412613772,1959.9333333200032,1914.0924378775749,1868.2975454015827,1823.5983012523834,1779.9684919115894,1737.3825310224011,1695.8154443846936,1655.2428553090915,1615.640970321454,1576.986565209379,1539.2569714025478,1502.4300626789213,1466.4842421889912,1431.3984297904799,1397.152049686056,1363.7250183568212,1331.0977327844901,1299.2510589553542,1268.1663206392914,1237.8252884372378,1208.2101690907014,1179.3035950470462,1151.0886142744278,1123.5486803204085,1096.6676426084218,1070.4297369663934,1044.8195763819672,1019.8221419789148,995.4227742094323,971.607164257166,948.36134564591953,925.67168604912433,903.5248792952691,881.90793756460153,860.80818377252353,840.21324413521529,820.11104091312734,800.4897853280861,{"$f":"CA123*305/231","v":781.33797064985765},762.64436544811736,744.39800700586568,726.5881948904298,709.20448467827964,692.23668182997744,675.6748357116719,659.50923375962645,643.73039578436396,628.32906841108388,613.29621965309411,598.62303361507395,584.30090532306122,570.32143567813432,556.67642653082623]
[null,"4hr Lithium-ion","NREL","Overnight Capital Cost ($/kW)","Utility-Scale Battery Storage - 4Hr","Moderate",2021,null,null,null,null,null,null,1587.252,1783.9999999999998,1715.5023296252461,1638.7746676012159,1436.1771279620014,1389.7184401141262,1343.2563444012706,1296.7904288662176,1250.3202123650335,1203.8451294059337,1185.2780416105979,1166.7115321763933,1148.1456236356078,1129.5803397063723,1111.0157053717128,1092.4517469650091,1073.8884922624818,1055.3259705833821,1036.764212898649,1018.2032519488814,999.64312237256468,981.08386084561289,962.52550623340676,943.96809975664974,925.41168517253618,906.85630897290071,888.30202060123838,869.74887269072519,851.1969213256491,832.64622632898147,{"$f":"AQ122*AQ122/AP122","v":814.49981884350859},796.7488879652866,779.38481481220288,762.39916833911821,745.78370124421156,729.5303459645412,713.63121075887682,698.07857587590127,682.86488980592105,667.98276561426587,653.42497735459688,639.18445656038182,625.25428881283403,611.62771038364838,598.29810495090442,585.25900038654197,{"$f":"BG122*BG122/BF122","v":572.50406561384943},560.02710753343877,547.82206801621487,535.88302096187931,524.2041694215394,512.77984278302688,501.60449401755852,490.67269698640177,479.97914380623854,469.51864227194699,459.28611333555045,449.27658864010914,439.48520810735766,429.90721757791647,420.53796650293185,411.37290568602356,{"$f":"BW122*BW122/BV122","v":402.40758507444355},393.63765159837357,385.05884705731228,376.66700605252578,368.45805396455756,360.42800497481602,352.5729601302786,344.88910545037339,337.37271007511845,330.0201244536201,322.82777857205036,315.79218022024349,308.90991329606936,302.17763614676096,295.59207994639036,289.15004710870556,{"$f":"CM122*CM122/CL122","v":282.84840973455732},276.68410809316214]
[null,"8hr Lithium-ion","NREL","Overnight Capital Cost ($/kW)","Utility-Scale Battery Storage - 8Hr","Moderate",2021,null,null,null,null,null,null,2875.4561996880002,3231.8836959999999,3101.7707548555986,2956.381543622183,2584.0585895592421,2490.223976355398,2396.2948562880201,2302.2598049653861,2208.1054793107328,2113.8161971138529,2078.6775917215955,2043.5550254320533,2008.4491231103298,1973.3605425073038,1938.2899764518804,1903.2381552209949,1868.2058491043927,1833.1938711831303,1798.2030803428652,1763.2343845454122,1728.288744384764,1693.3671769568568,1658.4707600758666,1623.6006368737696,1588.7580208244592,1553.9442012388361,1519.160549283207,1484.4085245800679,1449.6896824580976,1415.0056819271003,1381.1515002927888,1348.1072840379577,1315.8536546431956,1284.3716972225056,1253.6429494308202,1223.6493906369046,1194.3734313553002,1165.79790293111,1137.9060474715764,1110.6815080185474,1084.1083189560684,1058.1708966474719,1032.8540302964777,1008.1428730269417,984.02293317602243,960.48006579566004,937.50046435738341,915.07065265558049,893.17747690448414,871.80809802423869,850.94998411152255,830.59090309031296,810.7189155384815,791.32236768601456,772.38988458075187,753.91036341763561,735.8729670275585,718.26711752199151,701.08249008966459,684.3090069416628,667.93683140138671,651.95636213591126,636.35822752535978,621.13328016699154,606.27259151077999,591.76744662333488,577.60933907709875,563.78996596181958,550.30122301537472,537.13519987109044,524.28417541876979,511.74061327670887,499.49715737204497,487.54662762684615,475.88201574741106,464.49648111431065,453.38334677076091,442.53609550697428,431.94836603819357,421.61394927416671]
[null,"16hr Lithium-ion","NREL","Overnight Capital Cost ($/kW)","Utility-Scale Battery Storage - 16Hr","Moderate",2021,null,null,null,null,null,null,5451.8645990639998,6127.6510879999996,5874.3076053163031,5591.5952956641167,4879.8215127537233,4691.2350488379407,4502.3718800615197,4313.1985571637233,4123.6760132021309,3933.7583325296914,3865.476691943591,3797.2420119433732,3729.0561220597742,3660.9209481091666,3592.8385186122159,3524.8109717329662,3456.8405627882144,3388.9296723826264,3321.0808152312979,3253.2966497384741,3185.5799884091625,3117.9338091793443,3050.3612677607862,2982.8657111080092,2915.4506921283055,2848.119985770707,2780.8776066471446,2713.7278283587534,2646.6752047229947,2579.7245931233383,2514.467572178693,2450.8613006178857,2388.8640208876477,2328.435031738758,2269.5346615056487,2212.124242061936,2156.1660834347717,2101.6234490613556,2048.460531671361,1996.6424297794413,1946.1351247723853,1896.9054585758788,1848.9211118862092,1802.150582952625,1756.5631668964179,1712.1289355531535,1668.8187178248138,1626.6040805289547,1585.4573097323064,1545.3513925565599,1506.2599994443967,1468.1574668741207,1431.0187805115409,1394.8195587880468,1359.5360368940956,1325.1450511775997,1291.6240239369779,1258.9509485988801,1227.1043752708604,1196.0633966595099,1165.8076343448072,1136.3172254016738,1107.5728093599525,1079.5555154942481,1052.2469504352853,1025.6291860946517,999.68474789499703,974.39660329796368,949.74815062231551,925.72320814492468,902.30600347746145,879.48116321181192,857.23370282742735,835.54901685397761,814.41286928285172,793.81138422121023,773.73103678245377,754.15864420712728,735.08135720843086,716.4866515366557]
[null,"4 hr Flow Battery","Internal",null,null,null,2020,null,null,null,null,null,1632.88,{"$f":"M125*(1+N769)","v":1453.2632000000001},1293.4042480000001,1215.7440240750468,1143.4964062724016,1096.4650144952707,1052.2389367269091,1013.560792532714,977.32324024485513,944.38296760407547,911.18224414741678,879.61341447126688,849.88614270022879,822.52671306500622,797.76184804409354,776.27465837873115,756.93259129658293,739.42783573504119,724.00009178266146,708.61051483389929,693.27037041815822,677.99063090045922,662.7819643985664,647.65472452749896,632.61894097828008,617.68431093534298,602.86019133461764,588.15559196197455,573.57916938940082,559.13922174404797,545.50103768834515,531.98173472193412,518.58900917047049,505.53344763421609,492.80656195497528,480.40007766529726,468.30592860877732,456.51625169579273,445.02338179126411,433.81984673111788,422.89836246421015,412.25182831655377,401.87332237476875,391.75609698575533,381.89357436966361,372.27934234330701,362.90715015123982,353.77090440178785,344.86466510539032,336.18264181267693,327.71918984976963,319.46880664836118,311.42612816818462,303.58592540954754,295.94310101366415,288.49268594857404,281.22983627849396,274.14983001450139,267.24806404450288,260.52005114049064,253.96141704114211,247.56789760786563,241.33533605244295,235.25968023446634,229.33698002681317,{"$f":"BY125*(1+BZ769)","v":223.56338474744507},217.93514065586209,212.44858851258368,207.10016120007063,201.88638140354021,196.80385935016747,191.84929060520233,187.01945392356987,182.31120915555698,177.7214952052235,173.2473280402109,168.88579875165416,164.63407166293581,160.48938248605234,156.44903652439436,152.51040692077211]
[null,"8 hr Flow Battery","Internal",null,null,null,2020,null,null,null,null,null,1837,1579.82,1358.6451999999999,1277.0676958053773,1201.1758164561465,1151.7721015803636,1105.3152043127654,1064.686085430862,1026.620665008918,992.01884320472163,957.14343311490052,923.98223159925601,892.75547850696489,864.01600451334548,838.00196826648835,815.43093748050148,795.11323198365153,776.72551433262527,760.51957539269858,744.35372864849774,728.23980787702874,712.18933890333165,696.21352795857172,680.32325090725146,664.52904335074038,648.84109161176298,633.26922460197454,617.822906572281,602.51123074314853,587.34291380979494,573.01680243923977,558.81556867101722,544.74729704321794,531.03319641152075,517.66435046425647,504.63206735933312,491.92787407317854,479.54351089194881,467.47092604142165,455.7022704520831,444.22989265600393,433.04633381218804,422.1443228571585,411.51677177762843,401.15677100218295,391.05758490897654,381.21264744652467,371.6155578647427,362.26007655345671,353.14012098568031,344.24976176302022,335.58321876063923,327.13485736927072,318.89918483184067,310.87084667231585,303.04462321445658,295.41542618821029,287.97829542153954,280.72839561553411,273.66101320070976,266.7715532724506,260.05553660360187,253.50859673227129,247.12647712294554,240.90502839907603,234.84020564533469,228.92806577778603,223.16476498026546,217.54655620529726,212.0697867379273,206.73089582088662,201.52641233954202,196.45295256512827,191.5072179547949,186.68599300703704,181.98614317111631,177.40461280911225,172.93842320927945,168.58467064941877,164.34052450900344,160.20322542883275]
[null,"100hr Iron Oxide","Internal",null,null,null,2022,null,null,null,null,null,null,null,2950,2891,2833.18,2776.5164,2720.9860720000001,2666.56635056,2613.2350235488002,2560.9703230778241,2509.7509166162677,2459.555898283942,2410.364780318263,2362.1574847118977,2314.9143350176596,2268.6160483173062,2223.2437273509599,2178.7788528039405,2135.2032757478614,2092.4992102329043,2050.6492260282462,2009.6362415076812,1969.4435166775277,1930.0546463439771,1891.4535534170975,1853.6244823487555,1816.5519927017804,1780.2209528477447,1744.6165337907898,1709.724203114974,1675.5297190526744,1642.0191246716208,1609.1787421781885,1576.9951673346247,1545.4552639879323,1514.5461587081736,1484.2552355340101,1454.5701308233299,1425.4787282068633,1396.969153642726,1369.0297705698715,1341.649175158474,1314.8161916553045,1288.5198678221984,1262.7494704657545,1237.4944810564393,1212.7445914353104,1188.4896996066043,1164.7199056144723,1141.4255075021829,1118.5969973521392,1096.2250574050963,1074.3005562569945,1052.8145451318546,1031.7582542292175,1011.1230891446331,990.90062736174048,971.08261481450563,951.66096251821546,932.62774326785109,913.97518840249404,895.69568463444409,877.78177094175521,860.22613552292012,843.02161281246174,826.16118055621246,809.63795694508815,793.44519780618634,777.5762938500626,762.02476797306133,746.78427261360014,731.84858716132817,717.21161541810159,702.86738310973954,688.81003544754469,675.03383473859378,661.53315804382191,648.30249488294544,635.33644498528656,622.62971608558087,610.1771217638692]
[null,"Geothermal (Off System)","NREL","Overnight Capital Cost ($/kW)","Geothermal - Hydro / Flash","Moderate",2021,null,null,null,null,null,null,4547.0000716255499,4706.1450741324434,4580.6290130688531,4472.7936995718319,4378.5508465792773,4295.0570431792503,4220.2592578486374,4152.629427921137,4091.0012594043333,4034.4655292548432,3982.3004923195363,3933.9242061170103,3888.8610116051623,3846.7174282279279,3807.1644718574425,3788.1286494981555,3769.1880062506648,3750.3420662194117,3731.5903558883147,3712.932404108873,3694.3677420883287,3675.895903377887,3657.5164238609973,3639.2288417416921,3621.0326975329835,3602.9275340453187,3584.9128963750923,3566.9883318932166,3549.1533902337505,3531.4076232825819,{"$f":"AQ128*AQ128/AP128","v":3513.750585166169},{"$f":"AR128*AR128/AQ128","v":3496.1818322403383},3478.7009230791368,3461.3074184637412,3444.000881371423,3426.7808769645667,3409.6469725797447,3392.5987377168467,3375.6357440282632,3358.7575653081226,3341.9637774815828,3325.2539585941759,3308.6276888012057,3292.0845503572004,3275.6241276054152,3259.2460069673889,3242.9497769325526,3226.7350280478909,3210.6013529076522,3194.5483461431149,3178.5756044124005,3162.6827263903392,3146.8693127583883,3131.1349661945974,3115.4792913636252,3099.9018949068077,3084.4023854322745,3068.9803735051141,3053.6354716375895,3038.3672942794028,3023.1754578080072,3008.0595805189687,2993.0192826163757,2978.0541862032956,2963.1639152722805,2948.3480956959202,2933.6063552174414,2918.9383234413554,2904.3436318241497,2889.8219136650305,2875.3728040967071,2860.9959400762255,2846.6909603758463,2832.4575055739688,2818.2952180461007,2804.2037419558719,2790.1827232460942,2776.2318096298654,2762.3506505817177,2748.5388973288109]
[null,"Hydrogen Fuel Cell with 40 hrs Storage","Internal",null,null,null,2020,null,null,null,null,null,5356,{"$f":"M129*(1+N773)","v":5356},5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,{"$f":"BY129*(1+BZ773)","v":5356},5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356]
[null,"7F.04 CT Frame Greenfield + Power to Gas + storage",{"$f":"C98","v":"Internal"},null,null,null,2022,null,null,null,null,null,null,null,{"$f":"O98+20000000/(INDEX(T_PlantSize,MATCH($B130,List_Resources,0),1)*1000)","v":966.68051746585775},{"$f":"O130","v":966.68051746585775},966.68051746585775,966.68051746585775,966.68051746585775,966.68051746585775,966.68051746585775,966.68051746585775,966.68051746585775,966.68051746585775,966.68051746585775,966.68051746585775,966.68051746585775,966.68051746585775,966.68051746585775,966.68051746585775,966.68051746585775,966.68051746585775,966.68051746585775,966.68051746585775,966.68051746585775,966.68051746585775,966.68051746585775,966.68051746585775,966.68051746585775,966.68051746585775,966.68051746585775,966.68051746585775,966.68051746585775,966.68051746585775,966.68051746585775,966.68051746585775,966.68051746585775,966.68051746585775,966.68051746585775,966.68051746585775,966.68051746585775,966.68051746585775,966.68051746585775,966.68051746585775,966.68051746585775,966.68051746585775,966.68051746585775,966.68051746585775,966.68051746585775,966.68051746585775,966.68051746585775,966.68051746585775,966.68051746585775,966.68051746585775,966.68051746585775,966.68051746585775,966.68051746585775,966.68051746585775,966.68051746585775,966.68051746585775,966.68051746585775,966.68051746585775,966.68051746585775,966.68051746585775,966.68051746585775,966.68051746585775,966.68051746585775,966.68051746585775,966.68051746585775,{"$f":"CA130","v":966.68051746585775},966.68051746585775,966.68051746585775,966.68051746585775,966.68051746585775,966.68051746585775,966.68051746585775,966.68051746585775,966.68051746585775,966.68051746585775,966.68051746585775,966.68051746585775,966.68051746585775,966.68051746585775]
[null,"7F.04 CT Frame Greenfield + RNG",{"$f":"C130","v":"Internal"},null,null,null,2022,null,null,null,null,null,null,null,{"$f":"O98","v":744.45829524363558},{"$f":"P98","v":744.45829524363558},744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,{"$f":"CB98","v":744.45829524363558},744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558]
[null,"Pumped Hydro (8 hr)","NREL","Overnight Capital Cost ($/kW)","Pumped Storage Hydropower - National Class 10","Moderate",2021,null,null,null,null,null,null,3402.2585819171391,3402.2585819171391,3402.2585819171391,3402.2585819171391,3402.2585819171391,3402.2585819171391,3402.2585819171391,3402.2585819171391,3402.2585819171391,3402.2585819171391,3402.2585819171391,3402.2585819171391,3402.2585819171391,3402.2585819171391,3402.2585819171391,3402.2585819171391,3402.2585819171391,3402.2585819171391,3402.2585819171391,3402.2585819171391,3402.2585819171391,3402.2585819171391,3402.2585819171391,3402.2585819171391,3402.2585819171391,3402.2585819171391,3402.2585819171391,3402.2585819171391,3402.2585819171391,3402.2585819171391,{"$f":"AQ132","v":3402.2585819171391},3402.2585819171391,3402.2585819171391,3402.2585819171391,3402.2585819171391,3402.2585819171391,3402.2585819171391,3402.2585819171391,3402.2585819171391,3402.2585819171391,3402.2585819171391,3402.2585819171391,3402.2585819171391,3402.2585819171391,3402.2585819171391,3402.2585819171391,3402.2585819171391,3402.2585819171391,3402.2585819171391,3402.2585819171391,3402.2585819171391,3402.2585819171391,3402.2585819171391,3402.2585819171391,3402.2585819171391,3402.2585819171391,3402.2585819171391,3402.2585819171391,3402.2585819171391,3402.2585819171391,3402.2585819171391,3402.2585819171391,3402.2585819171391,3402.2585819171391,3402.2585819171391,3402.2585819171391,3402.2585819171391,3402.2585819171391,3402.2585819171391,3402.2585819171391,3402.2585819171391,3402.2585819171391,3402.2585819171391,3402.2585819171391,3402.2585819171391,3402.2585819171391,3402.2585819171391,3402.2585819171391,3402.2585819171391,3402.2585819171391]
[null,"Pumped Hydro (16 hr)","NREL","Overnight Capital Cost ($/kW)","Pumped Storage Hydropower - National Class 7","Moderate",2021,null,null,null,null,null,null,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575]
[null,"Pumped Hydro (24 hr)","NREL","Overnight Capital Cost ($/kW)","Pumped Storage Hydropower - National Class 5","Moderate",2021,null,null,null,null,null,null,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255]
[null,"Kettle Falls 2nd Biomass Unit","Internal","CAPEX ($/kW)",null,null,2022,null,null,null,null,null,null,null,4756.0590277777774,{"$f":"O135","v":4756.0590277777774},4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774]
[null,"Rathdrum CT 2055 Uprates two unit operation","Internal","CAPEX ($/kW)",null,null,2022,null,null,null,null,null,null,null,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986]
[null,"Rathdrum CT: Inlet Evaporation 2 unit operation","Internal","CAPEX ($/kW)",null,null,2022,null,null,null,null,null,null,null,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150]
[null,"Kettle Falls Upgrade","Internal","CAPEX ($/kW)",null,null,2026,null,null,null,null,null,null,null,null,null,null,null,{"$f":"31500000/11000","v":2863.6363636363635},{"$f":"S138","v":2863.6363636363635},{"$f":"T138","v":2863.6363636363635},{"$f":"U138","v":2863.6363636363635},{"$f":"V138","v":2863.6363636363635},{"$f":"W138","v":2863.6363636363635},{"$f":"X138","v":2863.6363636363635},{"$f":"Y138","v":2863.6363636363635},{"$f":"Z138","v":2863.6363636363635},{"$f":"AA138","v":2863.6363636363635},{"$f":"AB138","v":2863.6363636363635},{"$f":"AC138","v":2863.6363636363635},{"$f":"AD138","v":2863.6363636363635},{"$f":"AE138","v":2863.6363636363635},{"$f":"AF138","v":2863.6363636363635},{"$f":"AG138","v":2863.6363636363635},{"$f":"AH138","v":2863.6363636363635},{"$f":"AI138","v":2863.6363636363635},{"$f":"AJ138","v":2863.6363636363635},{"$f":"AK138","v":2863.6363636363635},{"$f":"AL138","v":2863.6363636363635},{"$f":"AM138","v":2863.6363636363635},{"$f":"AN138","v":2863.6363636363635},{"$f":"AO138","v":2863.6363636363635},{"$f":"AP138","v":2863.6363636363635},{"$f":"AQ138","v":2863.6363636363635},{"$f":"AR138","v":2863.6363636363635},{"$f":"AS138","v":2863.6363636363635},{"$f":"AT138","v":2863.6363636363635},{"$f":"AU138","v":2863.6363636363635},{"$f":"AV138","v":2863.6363636363635},{"$f":"AW138","v":2863.6363636363635},{"$f":"AX138","v":2863.6363636363635},{"$f":"AY138","v":2863.6363636363635},{"$f":"AZ138","v":2863.6363636363635},{"$f":"BA138","v":2863.6363636363635},{"$f":"BB138","v":2863.6363636363635},{"$f":"BC138","v":2863.6363636363635},{"$f":"BD138","v":2863.6363636363635},{"$f":"BE138","v":2863.6363636363635},{"$f":"BF138","v":2863.6363636363635},{"$f":"BG138","v":2863.6363636363635},{"$f":"BH138","v":2863.6363636363635},{"$f":"BI138","v":2863.6363636363635},{"$f":"BJ138","v":2863.6363636363635},{"$f":"BK138","v":2863.6363636363635},{"$f":"BL138","v":2863.6363636363635},{"$f":"BM138","v":2863.6363636363635},{"$f":"BN138","v":2863.6363636363635},{"$f":"BO138","v":2863.6363636363635},{"$f":"BP138","v":2863.6363636363635},{"$f":"BQ138","v":2863.6363636363635},{"$f":"BR138","v":2863.6363636363635},{"$f":"BS138","v":2863.6363636363635},{"$f":"BT138","v":2863.6363636363635},{"$f":"BU138","v":2863.6363636363635},{"$f":"BV138","v":2863.6363636363635},{"$f":"BW138","v":2863.6363636363635},{"$f":"BX138","v":2863.6363636363635},{"$f":"BY138","v":2863.6363636363635},{"$f":"BZ138","v":2863.6363636363635},{"$f":"CA138","v":2863.6363636363635},{"$f":"CB138","v":2863.6363636363635},{"$f":"CC138","v":2863.6363636363635},{"$f":"CD138","v":2863.6363636363635},{"$f":"CE138","v":2863.6363636363635},{"$f":"CF138","v":2863.6363636363635},{"$f":"CG138","v":2863.6363636363635},{"$f":"CH138","v":2863.6363636363635},{"$f":"CI138","v":2863.6363636363635},{"$f":"CJ138","v":2863.6363636363635},{"$f":"CK138","v":2863.6363636363635},{"$f":"CL138","v":2863.6363636363635},{"$f":"CM138","v":2863.6363636363635},{"$f":"CN138","v":2863.6363636363635}]
[null,"Palouse Repower",{"$f":"C102","v":"NREL"},{"$f":"D102","v":"Overnight Capital Cost ($/kW)"},"Land-Based Wind - Class 8 - Technology 2","Moderate",2021,null,null,null,null,null,null,{"$f":"N102*0.8","v":1122.0553714513121},{"$f":"O102*0.8","v":1262.921423009376},1181.7626832475921,1050.4668823392401,1026.604052635216,1002.7412229311921,978.87839322716809,955.01556352314401,931.15273381911993,907.28990411509608,898.41585539688811,889.54180667868013,880.66775796047204,871.79370924225611,862.91966052404814,854.04561180584005,845.17156308763208,836.29751436942411,827.42346565121613,818.54941693300805,809.67536821480007,800.80131949658403,791.92727077838163,783.05322206017286,774.17917334196409,765.3051246237552,756.43107590554564,747.55702718733687,738.6829784691281,729.80892975091922,721.0414879844725,712.37937246438219,703.82131787079015,695.36607408455438,687.01240600463689,678.75909336768711,670.60493056979112,662.5487264903627,654.58930431815088,646.72550137933649,638.95616896769479,631.28017217679769,623.6963897342323,616.20371383781094,608.80104999374839,601.4873168567841,594.26144607222432,587.12238211988176,580.0690821598904,573.10051588037311,566.21566534693773,559.41352485398272,552.69310077778823,546.05341143137287,539.49348692109322,533.01236900496667,526.60911095269591,520.28277740737519,514.03244424885804,507.85719845876594,501.7561379871197,495.72837162057152,489.77301885222153,483.88920975299737,478.07608484457899,{"$f":"CA102*0.8","v":472.33279497385058},466.6585011888601,461.05237461626939,455.51359634027642,450.04135728299184,444.63485808625296,439.29330899485723,434.01592974119899,428.80194943129118,423.65060643215747,418.56114826057632,413.53283147316171,408.56492155776493,403.65669282618023,398.80742830814012]
[null,"Rattlesnake Repower",{"$f":"C102","v":"NREL"},{"$f":"D102","v":"Overnight Capital Cost ($/kW)"},"Land-Based Wind - Class 8 - Technology 2","Moderate",2021,null,null,null,null,null,null,{"$f":"N102*0.8","v":1122.0553714513121},{"$f":"O102*0.8","v":1262.921423009376},1181.7626832475921,1050.4668823392401,1026.604052635216,1002.7412229311921,978.87839322716809,955.01556352314401,931.15273381911993,907.28990411509608,898.41585539688811,889.54180667868013,880.66775796047204,871.79370924225611,862.91966052404814,854.04561180584005,845.17156308763208,836.29751436942411,827.42346565121613,818.54941693300805,809.67536821480007,800.80131949658403,791.92727077838163,783.05322206017286,774.17917334196409,765.3051246237552,756.43107590554564,747.55702718733687,738.6829784691281,729.80892975091922,721.0414879844725,712.37937246438219,703.82131787079015,695.36607408455438,687.01240600463689,678.75909336768711,670.60493056979112,662.5487264903627,654.58930431815088,646.72550137933649,638.95616896769479,631.28017217679769,623.6963897342323,616.20371383781094,608.80104999374839,601.4873168567841,594.26144607222432,587.12238211988176,580.0690821598904,573.10051588037311,566.21566534693773,559.41352485398272,552.69310077778823,546.05341143137287,539.49348692109322,533.01236900496667,526.60911095269591,520.28277740737519,514.03244424885804,507.85719845876594,501.7561379871197,495.72837162057152,489.77301885222153,483.88920975299737,478.07608484457899,{"$f":"CA102*0.8","v":472.33279497385058},466.6585011888601,461.05237461626939,455.51359634027642,450.04135728299184,444.63485808625296,439.29330899485723,434.01592974119899,428.80194943129118,423.65060643215747,418.56114826057632,413.53283147316171,408.56492155776493,403.65669282618023,398.80742830814012]
[null,"Lind Repower",{"$f":"C115","v":"NREL"},{"$f":"D115","v":"Overnight Capital Cost ($/kW)"},"Utility PV - Class 4","Moderate",2021,null,null,null,null,null,null,{"$f":"N115*0.8","v":996.65206592912057},{"$f":"O115*0.8","v":1060.2681552437452},{"$f":"P115*0.8","v":1027.9586786764683},995.64920210919138,963.33972554191428,931.03024897463717,898.72077240736041,866.41129584008331,834.10181927280632,801.79234270552934,769.48286613825223,737.17338957097536,704.86391300369826,672.55443643642127,640.24495986914371,630.11794933286524,619.99093879658676,609.8639282603084,599.73691772402992,589.60990718775145,579.48289665147308,569.35588611519461,559.22887557891613,549.10186504263777,538.97485450635929,528.84784397008082,518.72083343380234,508.59382289752398,498.46681236124562,488.33980182496703,478.41853486049433,468.69883151588738,459.17659676044104,449.84781875939836,440.7085671837151,431.75499155416395,422.98331961908008,414.38985576506502,405.97097945997928,397.7231437275675,389.64287365307371,381.72676491921715,373.97148237191118,366.37375861512191,358.9303926342742,351.63824844762445,344.49425378503315,337.49539879357962,330.63873476947367,323.92137291573073,317.34048312508588,310.89329278763478,304.57708562269914,298.38920053442416,292.3270304906261,286.38802142441733,280.56967115814683,274.86952834920169,269.28519145722629,263.81430773232381,258.45457222381395,253.20372680912848,248.05955924243651,243.0199022225982,238.08263248005403,233.24566988226502,{"$f":"CB115*0.8","v":228.50697655732768},223.86455603539298,219.31645240752948,214.86074950167446,210.49557007532727,206.21907502464384,202.02946260959959,197.92496769489421,193.90386100627839,189.9644484019893,186.10507015898779,182.32410027369662,178.6199457769452,174.99104606283197]
[]
[null,"CAPEX ($/kW) 2"]
[null,{"$f":"List_Resources","v":"7F.04 CT Frame Greenfield"}]
[null,"Reciprocating Engine (ICE) Machine"]
[null,"NG CCCT (1x1 w/DF)"]
[null,"Small Modular Reactor"]
[null,"Northwest Wind (On System)"]
[null,"Northwest Wind (Off System)"]
[null,"Montana Wind (Off System)"]
[null,"Off Shore Wind (Off System)"]
[null,"New Construction Residential Solar"]
[null,"New Construction Residential Solar + Storage","Internal",null,null,null,{"$f":"2020+COUNTBLANK(M153:S153)","v":2022},null,null,null,null,null,null,null,{"$f":"13000/(5/1.15)","v":2989.9999999999995},{"$f":"O153","v":2989.9999999999995},2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,{"$f":"CA153","v":2989.9999999999995},2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995]
[null,"Residential Solar"]
[null,"Residential Solar + Storage","Internal",null,null,null,2022,null,null,null,null,null,null,null,{"$f":"14000/(5/1.15)","v":3219.9999999999995},{"$f":"O155","v":3219.9999999999995},3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,{"$f":"CA155","v":3219.9999999999995},3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995]
[null,"Commercial Solar"]
[null,"Commercial Solar + Storage",{"$f":"C155","v":"Internal"},null,null,null,2022,null,null,null,null,null,null,null,{"$f":"O155*0.8","v":2576},{"$f":"P155*0.8","v":2576},2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,{"$f":"CB155*0.8","v":2576},2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576]
[null,"Low-Income Community Solar"]
[null,"Solar Photovoltaic Fixed Array (5 MW AC)"]
[null,"Solar Photovoltaic Fixed Array (5 MW AC) + Storage",{"$f":"C120","v":"Lazard Adjustment"},null,null,null,2021,null,null,null,null,null,null,{"$f":"N120","v":2095.7223376623374},{"$f":"O120","v":2355.4978354978348},2265.057188466234,2163.7501022440297,1896.2511862701751,1834.9096287221146,1773.5635716120671,1712.2124710138371,1650.8556916508016,1589.4924868779644,1564.9775008278457,1540.4632784147186,1515.949849389006,1491.4372450668552,1466.9254984345125,1442.4146442611591,1417.9047192210257,1393.3957620256774,1368.8878135674802,1344.380917075363,1319.8751182841222,1295.3704656186662,1270.8670103947579,1246.3648070380007,1221.8639133230456,1197.3643906352152,1172.8663042570463,1148.3697236825592,1123.8747229624371,1099.3813810837203,1075.421838732771,1051.9844624649888,1029.0578723710905,1006.6309365516496,984.69276571205421,963.23270787526008,942.2403432097725,921.70547897034578,901.61814454894329,881.96858663355454,862.74726447251965,843.94484524206257,825.5521995147808,807.56039682689504,789.96070134210322,772.74456760993644,755.90363641655438,739.42973072596897,723.31485170972087,707.55117486308745,692.13104620592867,677.04697856633425,662.29164794526127,647.85788996040071,633.73869636754432,619.9272116577655,606.41672972875699,593.20069062871551,580.27267737118655,567.6264128193269,555.25575663807024,543.15470231271502,531.31737423249035,519.7380248376794,508.41103182891885,{"$f":"CA120","v":497.33089543731762},486.4922357540695,475.88979011826353,465.51841056162323,455.37306130893455,445.44881633294858,435.74085696257197,426.24446954318336,416.9550431479405,407.86806733896606,398.9791299773251,390.28391508073184,381.77820072794458,373.45785700883113,365.31884401911014]
[null,"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)"]
[null,"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"]
[null,"100 MW/400 MWh Lithium-ion w/100 MW Solar",{"$f":"C122","v":"NREL"},null,null,null,2021,null,null,null,null,null,null,{"$f":"N122","v":1587.252},{"$f":"O122","v":1783.9999999999998},1715.5023296252461,1638.7746676012159,1436.1771279620014,1389.7184401141262,1343.2563444012706,1296.7904288662176,1250.3202123650335,1203.8451294059337,1185.2780416105979,1166.7115321763933,1148.1456236356078,1129.5803397063723,1111.0157053717128,1092.4517469650091,1073.8884922624818,1055.3259705833821,1036.764212898649,1018.2032519488814,999.64312237256468,981.08386084561289,962.52550623340676,943.96809975664974,925.41168517253618,906.85630897290071,888.30202060123838,869.74887269072519,851.1969213256491,832.64622632898147,814.49981884350859,796.7488879652866,779.38481481220288,762.39916833911821,745.78370124421156,729.5303459645412,713.63121075887682,698.07857587590127,682.86488980592105,667.98276561426587,653.42497735459688,639.18445656038182,625.25428881283403,611.62771038364838,598.29810495090442,585.25900038654197,572.50406561384943,560.02710753343877,547.82206801621487,535.88302096187931,524.2041694215394,512.77984278302688,501.60449401755852,490.67269698640177,479.97914380623854,469.51864227194699,459.28611333555045,449.27658864010914,439.48520810735766,429.90721757791647,420.53796650293185,411.37290568602356,402.40758507444355,393.63765159837357,{"$f":"BZ122","v":385.05884705731228},376.66700605252578,368.45805396455756,360.42800497481602,352.5729601302786,344.88910545037339,337.37271007511845,330.0201244536201,322.82777857205036,315.79218022024349,308.90991329606936,302.17763614676096,295.59207994639036,289.15004710870556,282.84840973455732,276.68410809316214]
[null,"100 MW/200 MWh Lithium-ion w/100 MW Solar","NREL","Overnight Capital Cost ($/kW)","Utility-Scale Battery Storage - 2Hr","Moderate",2021,null,null,null,null,null,null,943.14990015599994,1060.0581519999998,1022.3681170100698,979.97122959073249,862.23639716338107,839.46567199349056,816.73708845789565,794.05574081663326,771.4275788921841,748.85959555197417,738.57826655509916,728.28978554856326,717.99387389824665,707.69023830590663,697.37856983162885,687.05854283701626,676.72981384152649,666.39202028350803,656.04477917654083,645.68768565061589,635.32031136646492,624.94220278999103,614.55287931217686,604.15183119808978,593.73851734657478,583.31236283993303,572.87275626025405,562.41904674605394,551.95054075942483,541.46649852992198,{"$f":"AQ164*AQ164/AP164","v":531.18159577642859},{"$f":"AR164*AR164/AQ164","v":521.09204993778781},511.1941503008216,501.4842566356125,491.95879785670672,482.61427070974759,473.44723848305551,464.454329743681,455.63223709746575,446.97771597265574,438.4875834266191,430.15871697522971,421.9880534444863,413.97258784394421,406.10937226154613,398.39551477944474,390.8281784104189,383.4045800544921,376.12198947536962,368.97772829631737,361.96916901511401,355.09373403771332,348.34889473026175,341.73217048912255,335.24112782856417,328.87337948577778,322.62658354289442,316.49844256567911,310.48670275858512,304.58915313585732,298.80362470838043,293.12798968597241,287.56016069482996,282.09809000983842,276.73976880146336,271.48322639694732,266.32652955553971,261.26778175749325,256.30512250656579,251.43672664577068,246.66080368612407,241.9755971481425,237.37938391584836,232.87047360304567,228.44720793163316,224.10796012172611,219.85113429336246,215.67516487957323,211.57851605060134,207.55968114905724]
[null,"50 MW/200 MWh Lithium-ion w/100 MW Solar",{"$f":"C164","v":"NREL"},null,null,null,2021,null,null,null,null,null,null,{"$f":"N164","v":943.14990015599994},1060.0581519999998,1022.3681170100698,979.97122959073249,862.23639716338107,839.46567199349056,816.73708845789565,794.05574081663326,771.4275788921841,748.85959555197417,738.57826655509916,728.28978554856326,717.99387389824665,707.69023830590663,697.37856983162885,687.05854283701626,676.72981384152649,666.39202028350803,656.04477917654083,645.68768565061589,635.32031136646492,624.94220278999103,614.55287931217686,604.15183119808978,593.73851734657478,583.31236283993303,572.87275626025405,562.41904674605394,551.95054075942483,541.46649852992198,531.18159577642859,521.09204993778781,511.1941503008216,501.4842566356125,491.95879785670672,482.61427070974759,473.44723848305551,464.454329743681,455.63223709746575,446.97771597265574,438.4875834266191,430.15871697522971,421.9880534444863,413.97258784394421,406.10937226154613,398.39551477944474,390.8281784104189,383.4045800544921,376.12198947536962,368.97772829631737,361.96916901511401,355.09373403771332,348.34889473026175,341.73217048912255,335.24112782856417,328.87337948577778,322.62658354289442,316.49844256567911,310.48670275858512,304.58915313585732,298.80362470838043,293.12798968597241,287.56016069482996,282.09809000983842,{"$f":"BZ164","v":276.73976880146336},271.48322639694732,266.32652955553971,261.26778175749325,256.30512250656579,251.43672664577068,246.66080368612407,241.9755971481425,237.37938391584836,232.87047360304567,228.44720793163316,224.10796012172611,219.85113429336246,215.67516487957323,211.57851605060134,207.55968114905724]
[null,"Distribution Scale 4hr Lithium-ion"]
[null,"Distribution Scale 8hr Lithium-ion"]
[null,"4hr Lithium-ion"]
[null,"8hr Lithium-ion"]
[null,"16hr Lithium-ion"]
[null,"4 hr Flow Battery"]
[null,"8 hr Flow Battery"]
[null,"100hr Iron Oxide"]
[null,"Geothermal (Off System)"]
[null,"Hydrogen Fuel Cell with 40 hrs Storage"]
[null,"7F.04 CT Frame Greenfield + Power to Gas + storage"]
[null,"7F.04 CT Frame Greenfield + RNG"]
[null,"Pumped Hydro (8 hr)"]
[null,"Pumped Hydro (16 hr)"]
[null,"Pumped Hydro (24 hr)"]
[null,"Kettle Falls 2nd Biomass Unit"]
[null,"Rathdrum CT 2055 Uprates two unit operation"]
[null,"Rathdrum CT: Inlet Evaporation 2 unit operation"]
[null,"Kettle Falls Upgrade"]
[null,"Palouse Repower"]
[null,"Rattlesnake Repower"]
[null,"Lind Repower"]
[]
[null,"Variable Operation and Maintenance Expenses ($/MWh)"]
[null,{"$f":"List_Resources","v":"7F.04 CT Frame Greenfield"},"Internal",null,null,null,{"$f":"2020+COUNTBLANK(M190:S190)","v":2020},null,null,null,null,null,2.62,{"$f":"M190","v":2.62},2.62,2.62,2.62,2.62,2.62,2.62,2.62,2.62,2.62,2.62,2.62,2.62,2.62,2.62,2.62,{"$f":"AC190","v":2.62},2.62,2.62,2.62,2.62,2.62,2.62,2.62,2.62,2.62,2.62,2.62,2.62,2.62,2.62,2.62,2.62,2.62,2.62,2.62,2.62,2.62,2.62,2.62,2.62,2.62,2.62,2.62,2.62,2.62,2.62,2.62,2.62,2.62,2.62,2.62,2.62,2.62,2.62,2.62,2.62,2.62,2.62,2.62,2.62,2.62,2.62,2.62,2.62,2.62,2.62,2.62,2.62,2.62,2.62,2.62,2.62,2.62,2.62,2.62,2.62,2.62,2.62,2.62]
[null,"Reciprocating Engine (ICE) Machine","Internal",null,null,null,{"$f":"2020+COUNTBLANK(M191:S191)","v":2020},null,null,null,null,null,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5]
[null,"NG CCCT (1x1 w/DF)","Internal",null,null,null,2020,null,null,null,null,null,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.3600000000000003]
[null,"Small Modular Reactor","NREL","Variable Operation and Maintenance Expenses ($/MWh)","Nuclear - Small Modular Reactor","Moderate",2021,null,null,null,null,null,null,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13]
[null,"Northwest Wind (On System)"]
[null,"Northwest Wind (Off System)"]
[null,"Montana Wind (Off System)"]
[null,"Off Shore Wind (Off System)"]
[null,"New Construction Residential Solar"]
[null,"New Construction Residential Solar + Storage"]
[null,"Residential Solar"]
[null,"Residential Solar + Storage"]
[null,"Commercial Solar"]
[null,"Commercial Solar + Storage"]
[null,"Low-Income Community Solar"]
[null,"Solar Photovoltaic Fixed Array (5 MW AC)"]
[null,"Solar Photovoltaic Fixed Array (5 MW AC) + Storage"]
[null,"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)"]
[null,"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"]
[null,"100 MW/400 MWh Lithium-ion w/100 MW Solar"]
[null,"100 MW/200 MWh Lithium-ion w/100 MW Solar"]
[null,"50 MW/200 MWh Lithium-ion w/100 MW Solar"]
[null,"Distribution Scale 4hr Lithium-ion"]
[null,"Distribution Scale 8hr Lithium-ion"]
[null,"4hr Lithium-ion"]
[null,"8hr Lithium-ion"]
[null,"16hr Lithium-ion"]
[null,"4 hr Flow Battery"]
[null,"8 hr Flow Battery"]
[null,"100hr Iron Oxide"]
[null,"Geothermal (Off System)"]
[null,"Hydrogen Fuel Cell with 40 hrs Storage","Internal",null,null,null,2020,null,null,null,null,null,0,{"$f":"M221","v":0},{"$f":"N221","v":0},{"$f":"O221","v":0},{"$f":"P221","v":0},{"$f":"Q221","v":0},{"$f":"R221","v":0},{"$f":"S221","v":0},{"$f":"T221","v":0},{"$f":"U221","v":0},{"$f":"V221","v":0},{"$f":"W221","v":0},{"$f":"X221","v":0},{"$f":"Y221","v":0},{"$f":"Z221","v":0},{"$f":"AA221","v":0},{"$f":"AB221","v":0},{"$f":"AC221","v":0},{"$f":"AD221","v":0},{"$f":"AE221","v":0},{"$f":"AF221","v":0},{"$f":"AG221","v":0},{"$f":"AH221","v":0},{"$f":"AI221","v":0},{"$f":"AJ221","v":0},{"$f":"AK221","v":0},{"$f":"AL221","v":0},{"$f":"AM221","v":0},{"$f":"AN221","v":0},{"$f":"AO221","v":0},{"$f":"AP221","v":0},{"$f":"AQ221","v":0},{"$f":"AR221","v":0},{"$f":"AS221","v":0},{"$f":"AT221","v":0},{"$f":"AU221","v":0},{"$f":"AV221","v":0},{"$f":"AW221","v":0},{"$f":"AX221","v":0},{"$f":"AY221","v":0},{"$f":"AZ221","v":0},{"$f":"BA221","v":0},{"$f":"BB221","v":0},{"$f":"BC221","v":0},{"$f":"BD221","v":0},{"$f":"BE221","v":0},{"$f":"BF221","v":0},{"$f":"BG221","v":0},{"$f":"BH221","v":0},{"$f":"BI221","v":0},{"$f":"BJ221","v":0},{"$f":"BK221","v":0},{"$f":"BL221","v":0},{"$f":"BM221","v":0},{"$f":"BN221","v":0},{"$f":"BO221","v":0},{"$f":"BP221","v":0},{"$f":"BQ221","v":0},{"$f":"BR221","v":0},{"$f":"BS221","v":0},{"$f":"BT221","v":0},{"$f":"BU221","v":0},{"$f":"BV221","v":0},{"$f":"BW221","v":0},{"$f":"BX221","v":0},{"$f":"BY221","v":0},{"$f":"BZ221","v":0},{"$f":"CA221","v":0},{"$f":"CB221","v":0},{"$f":"CC221","v":0},{"$f":"CD221","v":0},{"$f":"CE221","v":0},{"$f":"CF221","v":0},{"$f":"CG221","v":0},{"$f":"CH221","v":0},{"$f":"CI221","v":0},{"$f":"CJ221","v":0},{"$f":"CK221","v":0},{"$f":"CL221","v":0},{"$f":"CM221","v":0},{"$f":"CN221","v":0}]
[null,"7F.04 CT Frame Greenfield + Power to Gas + storage","Internal",null,null,null,2020,null,null,null,null,null,3,{"$f":"M222","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"AC222","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"AS222","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"BI222","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"BY222","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3]
[null,"7F.04 CT Frame Greenfield + RNG","Internal",null,null,null,2020,null,null,null,null,null,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3]
[null,"Pumped Hydro (8 hr)","NREL","Variable Operation and Maintenance Expenses ($/MWh)","Pumped Storage Hydropower - National Class 10","Moderate",{"$f":"2020+COUNTBLANK(M224:S224)","v":2021},null,null,null,null,null,null,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54]
[null,"Pumped Hydro (16 hr)","NREL","Variable Operation and Maintenance Expenses ($/MWh)","Pumped Storage Hydropower - National Class 7","Moderate",2021,null,null,null,null,null,null,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54]
[null,"Pumped Hydro (24 hr)","NREL","Variable Operation and Maintenance Expenses ($/MWh)","Pumped Storage Hydropower - National Class 5","Moderate",2021,null,null,null,null,null,null,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54]
[null,"Kettle Falls 2nd Biomass Unit","Internal",null,null,null,2020,null,null,null,null,null,3.3,{"$f":"M227","v":3.3},3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,{"$f":"AC227","v":3.3},3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3]
[null,"Rathdrum CT 2055 Uprates two unit operation","Internal",null,null,null,2020,null,null,null,null,null,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996]
[null,"Rathdrum CT: Inlet Evaporation 2 unit operation","Internal",null,null,null,2020,null,null,null,null,null,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75]
[null,"Kettle Falls Upgrade","Internal",null,null,null,2026,null,null,null,null,null,null,null,null,null,null,null,4.1399999999999997,4.1399999999999997,4.1399999999999997,4.1399999999999997,4.1399999999999997,4.1399999999999997,4.1399999999999997,4.1399999999999997,4.1399999999999997,4.1399999999999997,4.1399999999999997,4.1399999999999997,4.1399999999999997,4.1399999999999997,4.1399999999999997,4.1399999999999997,4.1399999999999997,4.1399999999999997,4.1399999999999997,4.1399999999999997,4.1399999999999997,4.1399999999999997,4.1399999999999997,4.1399999999999997,4.1399999999999997,4.1399999999999997,4.1399999999999997,4.1399999999999997,4.1399999999999997,4.1399999999999997,4.1399999999999997,4.1399999999999997,4.1399999999999997,4.1399999999999997,4.1399999999999997,4.1399999999999997,4.1399999999999997,4.1399999999999997,4.1399999999999997,4.1399999999999997,4.1399999999999997,4.1399999999999997,4.1399999999999997,4.1399999999999997,4.1399999999999997,4.1399999999999997,4.1399999999999997,4.1399999999999997,4.1399999999999997,4.1399999999999997,4.1399999999999997,4.1399999999999997,4.1399999999999997,4.1399999999999997,4.1399999999999997,4.1399999999999997,4.1399999999999997,4.1399999999999997,4.1399999999999997,4.1399999999999997,4.1399999999999997,4.1399999999999997,4.1399999999999997,4.1399999999999997,4.1399999999999997,4.1399999999999997,4.1399999999999997,4.1399999999999997,4.1399999999999997,4.1399999999999997,4.1399999999999997,4.1399999999999997,4.1399999999999997,4.1399999999999997,4.1399999999999997]
[null,"Palouse Repower","Internal",null,null,null,2020,null,null,null,null,null,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998]
[null,"Rattlesnake Repower"]
[null,"Lind Repower"]
[]
[null,"Fuel Costs"]
[null,{"$f":"List_Resources","v":"7F.04 CT Frame Greenfield"}]
[null,"Reciprocating Engine (ICE) Machine"]
[null,"NG CCCT (1x1 w/DF)"]
[null,"Small Modular Reactor","NREL","Fuel Costs ($/MMBtu)","Nuclear - Small Modular Reactor","Moderate",{"$f":"2020+COUNTBLANK(M239:S239)","v":2021},null,null,null,null,null,null,0.6582148148148147,0.6582148148148147,0.65814814814814804,0.65809166666666663,0.65803425925925918,0.65796851851851845,0.657911111111111,0.65785370370370366,0.65778796296296294,0.65773055555555549,0.65766388888888894,0.65760740740740731,0.65754999999999986,0.65748425925925924,0.65742685185185179,0.65736018518518524,0.65730370370370361,0.65724629629629616,0.65718055555555555,0.6571231481481481,0.65706574074074076,0.65699999999999992,0.65694259259259247,0.65687592592592592,0.6568194444444444,0.65676203703703706,0.65669629629629622,0.65663888888888877,0.65658148148148143,0.65651574074074071,{"$f":"AQ239","v":0.65651574074074071},0.65651574074074071,0.65651574074074071,0.65651574074074071,0.65651574074074071,0.65651574074074071,0.65651574074074071,0.65651574074074071,0.65651574074074071,0.65651574074074071,0.65651574074074071,0.65651574074074071,0.65651574074074071,0.65651574074074071,0.65651574074074071,0.65651574074074071,0.65651574074074071,0.65651574074074071,0.65651574074074071,0.65651574074074071,0.65651574074074071,0.65651574074074071,0.65651574074074071,0.65651574074074071,0.65651574074074071,0.65651574074074071,0.65651574074074071,0.65651574074074071,0.65651574074074071,0.65651574074074071,0.65651574074074071,0.65651574074074071,0.65651574074074071,0.65651574074074071,0.65651574074074071,0.65651574074074071,0.65651574074074071,0.65651574074074071,0.65651574074074071,0.65651574074074071,0.65651574074074071,0.65651574074074071,0.65651574074074071,0.65651574074074071,0.65651574074074071,0.65651574074074071,0.65651574074074071,0.65651574074074071,0.65651574074074071,0.65651574074074071]
[null,"Northwest Wind (On System)"]
[null,"Northwest Wind (Off System)"]
[null,"Montana Wind (Off System)"]
[null,"Off Shore Wind (Off System)"]
[null,"New Construction Residential Solar"]
[null,"New Construction Residential Solar + Storage"]
[null,"Residential Solar"]
[null,"Residential Solar + Storage"]
[null,"Commercial Solar"]
[null,"Commercial Solar + Storage"]
[null,"Low-Income Community Solar"]
[null,"Solar Photovoltaic Fixed Array (5 MW AC)"]
[null,"Solar Photovoltaic Fixed Array (5 MW AC) + Storage"]
[null,"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)"]
[null,"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"]
[null,"100 MW/400 MWh Lithium-ion w/100 MW Solar"]
[null,"100 MW/200 MWh Lithium-ion w/100 MW Solar"]
[null,"50 MW/200 MWh Lithium-ion w/100 MW Solar"]
[null,"Distribution Scale 4hr Lithium-ion"]
[null,"Distribution Scale 8hr Lithium-ion"]
[null,"4hr Lithium-ion"]
[null,"8hr Lithium-ion"]
[null,"16hr Lithium-ion"]
[null,"4 hr Flow Battery"]
[null,"8 hr Flow Battery"]
[null,"100hr Iron Oxide"]
[null,"Geothermal (Off System)"]
[null,"Hydrogen Fuel Cell with 40 hrs Storage"]
[null,"7F.04 CT Frame Greenfield + Power to Gas + storage"]
[null,"7F.04 CT Frame Greenfield + RNG"]
[null,"Pumped Hydro (8 hr)"]
[null,"Pumped Hydro (16 hr)"]
[null,"Pumped Hydro (24 hr)"]
[null,"Kettle Falls 2nd Biomass Unit"]
[null,"Rathdrum CT 2055 Uprates two unit operation"]
[null,"Rathdrum CT: Inlet Evaporation 2 unit operation"]
[null,"Kettle Falls Upgrade"]
[null,"Palouse Repower"]
[null,"Rattlesnake Repower"]
[null,"Lind Repower"]
[]
[null,"Fuel Costs 2"]
[null,{"$f":"List_Resources","v":"7F.04 CT Frame Greenfield"},"Internal",null,null,null,null,null,null,null,null,null,5.0000000000000002E-5,{"$f":"M282","v":5.0000000000000002E-5},{"$f":"N282","v":5.0000000000000002E-5},5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,{"$f":"BZ282","v":5.0000000000000002E-5},5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5]
[null,"Reciprocating Engine (ICE) Machine","Internal",null,null,null,null,null,null,null,null,null,5.0000000000000002E-5,{"$f":"M283","v":5.0000000000000002E-5},5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5]
[null,"NG CCCT (1x1 w/DF)","Internal",null,null,null,null,null,null,null,null,null,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5]
[null,"Small Modular Reactor"]
[null,"Northwest Wind (On System)"]
[null,"Northwest Wind (Off System)"]
[null,"Montana Wind (Off System)"]
[null,"Off Shore Wind (Off System)"]
[null,"New Construction Residential Solar"]
[null,"New Construction Residential Solar + Storage"]
[null,"Residential Solar"]
[null,"Residential Solar + Storage"]
[null,"Commercial Solar"]
[null,"Commercial Solar + Storage"]
[null,"Low-Income Community Solar"]
[null,"Solar Photovoltaic Fixed Array (5 MW AC)"]
[null,"Solar Photovoltaic Fixed Array (5 MW AC) + Storage"]
[null,"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)"]
[null,"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"]
[null,"100 MW/400 MWh Lithium-ion w/100 MW Solar"]
[null,"100 MW/200 MWh Lithium-ion w/100 MW Solar"]
[null,"50 MW/200 MWh Lithium-ion w/100 MW Solar"]
[null,"Distribution Scale 4hr Lithium-ion"]
[null,"Distribution Scale 8hr Lithium-ion"]
[null,"4hr Lithium-ion"]
[null,"8hr Lithium-ion"]
[null,"16hr Lithium-ion"]
[null,"4 hr Flow Battery"]
[null,"8 hr Flow Battery"]
[null,"100hr Iron Oxide"]
[null,"Geothermal (Off System)"]
[null,"Hydrogen Fuel Cell with 40 hrs Storage"]
[null,"7F.04 CT Frame Greenfield + Power to Gas + storage"]
[null,"7F.04 CT Frame Greenfield + RNG"]
[null,"Pumped Hydro (8 hr)"]
[null,"Pumped Hydro (16 hr)"]
[null,"Pumped Hydro (24 hr)"]
[null,"Kettle Falls 2nd Biomass Unit"]
[null,"Rathdrum CT 2055 Uprates two unit operation","Internal",null,null,null,null,null,null,null,null,null,5.0000000000000002E-5,{"$f":"M320","v":5.0000000000000002E-5},5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,{"$f":"BY320","v":5.0000000000000002E-5},5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5]
[null,"Rathdrum CT: Inlet Evaporation 2 unit operation"]
[null,"Kettle Falls Upgrade"]
[null,"Palouse Repower"]
[null,"Rattlesnake Repower"]
[null,"Lind Repower"]
[]
[null,"Fixed Operation and Maintenance Expenses ($/kW-yr)"]
[null,{"$f":"List_Resources","v":"7F.04 CT Frame Greenfield"},"Internal",null,null,null,{"$f":"2020+COUNTBLANK(M328:S328)","v":2022},null,null,null,null,null,null,null,5.0266500000000001,{"$f":"O328","v":5.0266500000000001},5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,{"$f":"CA328","v":5.0266500000000001},5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001]
[null,"Reciprocating Engine (ICE) Machine","Internal",null,null,null,{"$f":"2020+COUNTBLANK(M329:S329)","v":2022},null,null,null,null,null,null,null,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997]
[null,"NG CCCT (1x1 w/DF)","Internal",null,null,null,2022,null,null,null,null,null,null,null,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996]
[null,"Small Modular Reactor","NREL","Fixed Operation and Maintenance Expenses ($/kW-yr)","Nuclear - Small Modular Reactor","Moderate",2021,null,null,null,null,null,null,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,{"$f":"AQ331","v":118.8},118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8]
[null,"Northwest Wind (On System)","NREL","Fixed Operation and Maintenance Expenses ($/kW-yr)","Land-Based Wind - Class 8 - Technology 2","Moderate",2021,null,null,null,null,null,null,28.5,28.066666666666599,27.633333333333301,27.2,26.766666666666602,26.3333333333333,25.9,25.466666666666601,25.033333333333299,24.6,24.434999999999999,24.27,24.105,23.94,23.774999999999999,23.61,23.445,23.28,23.114999999999998,22.95,22.785,22.62,22.454999999999998,22.29,22.125,21.96,21.795000000000002,21.63,21.465,21.3,{"$f":"AQ332*AQ332/AP332","v":21.136268343815516},{"$f":"AR332*AR332/AQ332","v":20.973795281773612},20.812571139146424,20.652586315575071,20.493831284497976,20.336296592583597,20.179972859167513,20.024850775693832,19.870921105160896,19.718174681571259,19.566602409385876,19.416195262982491,19.266944286118196,19.118840591396115,18.971875359736188,18.826039839850026,18.681325347719802,18.537723266081148,18.395225043910017,18.253822195913507,18.113506302024586,17.974269006900709,17.836102019426281,17.698997112218951,17.562946121139699,17.427940944806689,17.293973544112855,17.161035941747205,17.029120221719793,16.898218528890357,16.76832306850056,16.639426105709848,16.511519965134859,16.384597030392381,16.258649743645826,16.133670605155181,16.009652172830435,15.886587061788408,15.76446794391302,15.643287547418925,15.523038656418494,15.403714110492141,15.285306804261937,15.167809686968514,15.051215762051211,14.935518086731454,14.820709771599342,14.706783980203396,14.593733928643477,14.481552885166828]
[null,"Northwest Wind (Off System)",{"$f":"C332","v":"NREL"},{"$f":"D332","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},"Land-Based Wind - Class 8 - Technology 2","Moderate",2021,null,null,null,null,null,null,{"$f":"N332/1.025","v":27.804878048780491},27.382113821138148,26.959349593495904,26.536585365853661,26.113821138211321,25.691056910569074,25.26829268292683,24.845528455284491,24.422764227642247,24.000000000000004,23.839024390243903,23.678048780487806,23.51707317073171,23.356097560975613,23.195121951219512,23.034146341463416,22.873170731707319,22.712195121951222,22.551219512195122,22.390243902439025,22.229268292682928,22.068292682926831,21.907317073170731,21.746341463414634,21.585365853658537,21.42439024390244,21.263414634146343,21.102439024390243,20.941463414634146,20.780487804878053,20.620749603722455,20.46223929929133,20.304947452825783,20.148864698122022,19.993981740973638,19.840289358618147,19.68777839918782,19.536439781164717,19.386264492839899,19.237243591776839,19.089368204278905,18.942629524860969,18.797018815725071,18.652527406240115,18.509146692425553,18.366868136439052,18.225683266068103,18.085583674225511,17.946561018448797,17.808607020403421,17.671713465389843,17.535872201854353,17.401075140903689,17.267314255823369,17.134581581599708,17.002869214445553,16.872169311329618,16.742474089509468,16.613775826068093,16.486066857454009,16.359339579024937,16.233586444594977,16.108799965985231,15.984972712577935,{"$f":"BZ332/1.025","v":15.862097310873978},15.740166444053838,15.61917285154189,15.499109328574058,15.379968725768801,15.261743948701392,15.14442795748146,15.028013766333798,14.912494443182378,14.797863109237577,14.684112938586548,14.571237157786786,14.459229045462774,14.348081931905753,14.237789198676564,14.128344278211541]
[null,"Montana Wind (Off System)","NREL","Fixed Operation and Maintenance Expenses ($/kW-yr)","Land-Based Wind - Class 3 - Technology 1","Moderate",2021,null,null,null,null,null,null,30.3,29.933333333333302,29.566666666666599,29.2,28.8333333333333,28.466666666666601,28.1,27.733333333333299,27.3666666666666,27,26.815000000000001,26.63,26.445,26.26,26.074999999999999,25.89,25.704999999999998,25.52,25.335000000000001,25.15,24.965,24.78,24.594999999999999,24.41,24.225000000000001,24.04,23.855,23.67,23.484999999999999,23.3,{"$f":"AQ334*AQ334/AP334","v":23.116457313178625},22.934360459742898,22.753698050330403,22.57445878529693,22.396631454009729,22.220204934146334,22.045168190998918,21.871510276784111,21.699220329958262,21.528287574538108,21.358701319426778,21.19045095774511,21.023525966168236,20.857915904267401,20.693610413856948,20.530599218346474,{"$f":"BG334*BG334/BF334","v":20.368872122098058},20.208419009788582,20.049229845777052,19.891294673476921,19.734603614733334,19.579146869205314,19.424914713752774,19.271897501828388,19.120085662874239,18.96946970172322,18.820040198005156,18.671787805557599,18.524703251841267,18.378777337360088,18.234000935085806,18.090364989887135,{"$f":"BW334*BW334/BV334","v":17.947860517963395},17.806478606282614,17.666210412024057,17.527047162025148,17.388980152232747,17.252000747158746,17.116100379339958,16.981270548802264,16.847502822528973,16.714788833933373,16.583120282335436,16.452488932442655,16.322886613834957,16.194305220453675,16.06673671009456,15.940173103904762,{"$f":"CM334*CM334/CL334","v":15.8146064858838},15.690029002388446]
[null,"Off Shore Wind (Off System)","NREL","Fixed Operation and Maintenance Expenses ($/kW-yr)","Offshore Wind - Class 12","Moderate",2021,null,null,null,null,null,null,95.602781426140069,92.392425168284532,89.769373113460659,87.551614201219977,85.630504048551174,83.93596480078125,82.420147790695637,81.048924511465415,79.797095735871764,78.645524892968027,77.579336823631095,76.586739478016256,75.658226670962293,74.786022957781896,73.963687423192368,73.185824737366971,72.447870413106784,71.7459285109517,71.07664713387652,70.437121620808767,69.824818358282897,69.237514155251247,68.67324751537916,68.130279110512959,67.607059446042214,67.102202202850421,66.61446210042736,66.142716391112486,65.685949293373412,65.243238821197124,64.803512131158158,64.366749113147534,63.932929792594479,63.502034329552913,63.074043017794139,62.648936283905584,62.22669468639566,61.807298914804633,61.390729788821496,60.976968257406789,60.565995397921334,60.157792415260865,59.752340640996422,59.349621532520636,58.949616672199681,58.552307766530987,58.157676645306616,57.765705260782291,57.376375686852001,56.98967011822819,56.605570869627464,56.22406037496178,55.84512118653511,55.46873597424549,55.094887524792448,54.723558740889807,54.354732640483753,53.988392355976202,53.624521133453392,53.263102331919654,52.90411942253639,52.547555987866147,52.193395721121796,51.841622425420766,51.49222001304431,51.145172504701769,50.80046402879978,50.458078820716423,50.118001222080245,49.780215680054177,49.444706746624213,49.11145907789296,48.780457433377883,48.451686675314342,48.125131767963261,47.80077777692351,47.478609868448913,47.158613308769837,46.840773463419389,46.52507579656411]
[null,"New Construction Residential Solar","NREL","Fixed Operation and Maintenance Expenses ($/kW-yr)","Residential PV - Class 8","Moderate",2021,null,null,null,null,null,null,30.327618992427759,31.120784727390102,30.116798282403671,29.112811837417244,28.108825392430816,27.104838947444385,26.100852502457958,25.09686605747153,24.092879612485099,23.088893167498668,22.08490672251224,21.080920277525813,20.076933832539389,19.072947387552961,18.068960942566541,17.778072951980036,17.487184961393531,17.19629697080703,16.905408980220521,16.61452098963402,16.323632999047515,16.03274500846101,15.741857017874505,15.450969027288,15.160081036701495,14.869193046114994,14.578305055528489,14.287417064941984,13.996529074355479,13.705641083768967,13.42079857936106,13.141875918601581,12.86875007017224,12.601300559698172,12.339409416607323,12.082961122094245,11.831842558165368,11.58594295774324,11.34515385580776,11.109369041552823,10.878484511537289,10.652398423809622,10.43101105298593,10.214224746261632,10.001943880337313,9.7940748192397944,9.5905258730197946,9.3912072573079808,9.1960310537115486,9.0049111710338856,8.8177633073001989,8.6345049125723534,8.455055152536529,8.2793348728476346,8.1072665642147399,7.9387743282121344,7.7737838438009303,7.6122223345464457,7.4540185365169007,7.2991026668492731,7.1474063929684428,6.9988628024460535,6.8534063734857931,6.7109729460220722,6.5714996934193595,6.4349250947596808,6.3011889077060665,6.1702321419299748,6.0419970330909667,5.9164270173571598,5.7934667064552201,5.6730618632388872,5.5551593777652508,5.4397072438682361,5.3266545362189595,5.2159513878628303,5.1075489682235027,5.0013994615639632,4.8974560458952618,4.7956728723235793]
[null,"New Construction Residential Solar + Storage",{"$f":"C336","v":"NREL"},{"$f":"D336","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},"Residential PV - Class 8","Moderate",2021,null,null,null,null,null,null,{"$f":"N336","v":30.327618992427759},31.120784727390102,30.116798282403671,29.112811837417244,28.108825392430816,27.104838947444385,26.100852502457958,25.09686605747153,24.092879612485099,23.088893167498668,22.08490672251224,21.080920277525813,20.076933832539389,19.072947387552961,18.068960942566541,17.778072951980036,17.487184961393531,17.19629697080703,16.905408980220521,16.61452098963402,16.323632999047515,16.03274500846101,15.741857017874505,15.450969027288,15.160081036701495,14.869193046114994,14.578305055528489,14.287417064941984,13.996529074355479,13.705641083768967,13.42079857936106,13.141875918601581,12.86875007017224,12.601300559698172,12.339409416607323,12.082961122094245,11.831842558165368,11.58594295774324,11.34515385580776,11.109369041552823,10.878484511537289,10.652398423809622,10.43101105298593,10.214224746261632,10.001943880337313,9.7940748192397944,9.5905258730197946,9.3912072573079808,9.1960310537115486,9.0049111710338856,8.8177633073001989,8.6345049125723534,8.455055152536529,8.2793348728476346,8.1072665642147399,7.9387743282121344,7.7737838438009303,7.6122223345464457,7.4540185365169007,7.2991026668492731,7.1474063929684428,6.9988628024460535,6.8534063734857931,6.7109729460220722,{"$f":"BZ336","v":6.5714996934193595},6.4349250947596808,6.3011889077060665,6.1702321419299748,6.0419970330909667,5.9164270173571598,5.7934667064552201,5.6730618632388872,5.5551593777652508,5.4397072438682361,5.3266545362189595,5.2159513878628303,5.1075489682235027,5.0013994615639632,4.8974560458952618,4.7956728723235793]
[null,"Residential Solar",{"$f":"C336","v":"NREL"},{"$f":"D336","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},"Residential PV - Class 8","Moderate",2021,null,null,null,null,null,null,{"$f":"N336","v":30.327618992427759},31.120784727390102,30.116798282403671,29.112811837417244,28.108825392430816,27.104838947444385,26.100852502457958,25.09686605747153,24.092879612485099,23.088893167498668,22.08490672251224,21.080920277525813,20.076933832539389,19.072947387552961,18.068960942566541,17.778072951980036,17.487184961393531,17.19629697080703,16.905408980220521,16.61452098963402,16.323632999047515,16.03274500846101,15.741857017874505,15.450969027288,15.160081036701495,14.869193046114994,14.578305055528489,14.287417064941984,13.996529074355479,13.705641083768967,13.42079857936106,13.141875918601581,12.86875007017224,12.601300559698172,12.339409416607323,12.082961122094245,11.831842558165368,11.58594295774324,11.34515385580776,11.109369041552823,10.878484511537289,10.652398423809622,10.43101105298593,10.214224746261632,10.001943880337313,9.7940748192397944,9.5905258730197946,9.3912072573079808,9.1960310537115486,9.0049111710338856,8.8177633073001989,8.6345049125723534,8.455055152536529,8.2793348728476346,8.1072665642147399,7.9387743282121344,7.7737838438009303,7.6122223345464457,7.4540185365169007,7.2991026668492731,7.1474063929684428,6.9988628024460535,6.8534063734857931,6.7109729460220722,{"$f":"BZ336","v":6.5714996934193595},6.4349250947596808,6.3011889077060665,6.1702321419299748,6.0419970330909667,5.9164270173571598,5.7934667064552201,5.6730618632388872,5.5551593777652508,5.4397072438682361,5.3266545362189595,5.2159513878628303,5.1075489682235027,5.0013994615639632,4.8974560458952618,4.7956728723235793]
[null,"Residential Solar + Storage",{"$f":"C338","v":"NREL"},{"$f":"D338","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},"Residential PV - Class 8","Moderate",2021,null,null,null,null,null,null,{"$f":"N338","v":30.327618992427759},31.120784727390102,30.116798282403671,29.112811837417244,28.108825392430816,27.104838947444385,26.100852502457958,25.09686605747153,24.092879612485099,23.088893167498668,22.08490672251224,21.080920277525813,20.076933832539389,19.072947387552961,18.068960942566541,17.778072951980036,17.487184961393531,17.19629697080703,16.905408980220521,16.61452098963402,16.323632999047515,16.03274500846101,15.741857017874505,15.450969027288,15.160081036701495,14.869193046114994,14.578305055528489,14.287417064941984,13.996529074355479,13.705641083768967,13.42079857936106,13.141875918601581,12.86875007017224,12.601300559698172,12.339409416607323,12.082961122094245,11.831842558165368,11.58594295774324,11.34515385580776,11.109369041552823,10.878484511537289,10.652398423809622,10.43101105298593,10.214224746261632,10.001943880337313,9.7940748192397944,9.5905258730197946,9.3912072573079808,9.1960310537115486,9.0049111710338856,8.8177633073001989,8.6345049125723534,8.455055152536529,8.2793348728476346,8.1072665642147399,7.9387743282121344,7.7737838438009303,7.6122223345464457,7.4540185365169007,7.2991026668492731,7.1474063929684428,6.9988628024460535,6.8534063734857931,6.7109729460220722,{"$f":"BZ338","v":6.5714996934193595},6.4349250947596808,6.3011889077060665,6.1702321419299748,6.0419970330909667,5.9164270173571598,5.7934667064552201,5.6730618632388872,5.5551593777652508,5.4397072438682361,5.3266545362189595,5.2159513878628303,5.1075489682235027,5.0013994615639632,4.8974560458952618,4.7956728723235793]
[null,"Commercial Solar","NREL","Fixed Operation and Maintenance Expenses ($/kW-yr)","Commercial PV - Class 8","Moderate",2021,null,null,null,null,null,null,17.901356050069545,19.058622337104644,18.569596871698053,18.080571406291469,17.591545940884878,17.102520475478286,16.613495010071698,16.124469544665111,15.635444079258519,15.14641861385193,14.657393148445342,14.168367683038751,13.679342217632161,13.190316752225574,12.701291286818991,12.540781493789149,12.380271700759303,12.219761907729461,12.059252114699618,11.898742321669776,11.738232528639934,11.577722735610092,11.417212942580248,11.256703149550408,11.096193356520564,10.935683563490723,10.775173770460881,10.614663977431039,10.454154184401197,10.293644391371357,{"$f":"AQ340*AQ340/AP340","v":10.135599015185198},{"$f":"AR340*AR340/AQ340","v":9.9799802179621473},9.8267507427725427,9.675873904717891,9.5273135821480874,9.3810342080134728,9.2370007613496732,9.0951787588931801,8.9555342468256587,8.8180337926450161,8.6826444771612739,8.549333886615333,8.418070104918753,8.2888217060126674,8.1615577463440303,8.0362477574573674,7.9128617387002809,7.7913701500409474,7.6717439049958944,7.553954363666362,7.4379733258815826,7.3237730244473349,7.2113261184981576,7.1006056869516323,6.9915852220631676,6.8842386230797397,6.7785401899910713,6.6744646173767537,6.571986988347839,6.4710827685814518,6.3717278004469859,6.2738982972224928,6.177570837399867,6.0827223590774659,5.989330154438826,5.8973718643161508,5.8068254728372697,5.7176693021547838,5.62988200725614,5.5434425708533901,5.4583302983514104,5.3745248128933767,5.2920060504823123,5.2107542551775339,5.1307499743648544,5.0519740540994018,4.9744076345199453,4.8980321453336275,4.8228293013700236,4.7487810982034588]
[null,"Commercial Solar + Storage",{"$f":"C340","v":"NREL"},{"$f":"D340","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},"Commercial PV - Class 8","Moderate",2021,null,null,null,null,null,null,{"$f":"N340","v":17.901356050069545},19.058622337104644,18.569596871698053,18.080571406291469,17.591545940884878,17.102520475478286,16.613495010071698,16.124469544665111,15.635444079258519,15.14641861385193,14.657393148445342,14.168367683038751,13.679342217632161,13.190316752225574,12.701291286818991,12.540781493789149,12.380271700759303,12.219761907729461,12.059252114699618,11.898742321669776,11.738232528639934,11.577722735610092,11.417212942580248,11.256703149550408,11.096193356520564,10.935683563490723,10.775173770460881,10.614663977431039,10.454154184401197,10.293644391371357,10.135599015185198,9.9799802179621473,9.8267507427725427,9.675873904717891,9.5273135821480874,9.3810342080134728,9.2370007613496732,9.0951787588931801,8.9555342468256587,8.8180337926450161,8.6826444771612739,8.549333886615333,8.418070104918753,8.2888217060126674,8.1615577463440303,8.0362477574573674,7.9128617387002809,7.7913701500409474,7.6717439049958944,7.553954363666362,7.4379733258815826,7.3237730244473349,7.2113261184981576,7.1006056869516323,6.9915852220631676,6.8842386230797397,6.7785401899910713,6.6744646173767537,6.571986988347839,6.4710827685814518,6.3717278004469859,6.2738982972224928,6.177570837399867,6.0827223590774659,{"$f":"BZ340","v":5.989330154438826},5.8973718643161508,5.8068254728372697,5.7176693021547838,5.62988200725614,5.5434425708533901,5.4583302983514104,5.3745248128933767,5.2920060504823123,5.2107542551775339,5.1307499743648544,5.0519740540994018,4.9744076345199453,4.8980321453336275,4.8228293013700236,4.7487810982034588]
[null,"Low-Income Community Solar",{"$f":"C343","v":"Lazard Adjustment"},null,null,null,2021,null,null,null,null,null,null,{"$f":"N343","v":32.184155617369811},{"$f":"O343","v":31.4351885255921},30.707868154245126,29.98333655227437,29.261481154806834,28.542195374580281,27.825378210350454,27.11093388568408,26.398771515421881,25.68880479737005,24.980951727021399,24.275134333324061,23.571278433708013,22.869313406751591,22.169171981023606,21.976591824793779,21.78401524388017,21.591442244021632,21.398872830969335,21.206307010486753,21.013744788349726,20.821186170346476,20.628631162277642,20.436079769956336,20.243531999208138,20.050987855871146,19.858447345796037,19.665910474846058,19.473377248897084,19.280847673837648,19.090221602048278,18.901480213954386,18.714604876046931,18.529577139042825,18.346378736063549,18.164991580831717,17.98539776588553,17.807579560810861,17.631519410490807,17.457199933372571,17.284603919751458,17.113714330071851,16.944514293244964,16.776987104983274,16.61111622615136,16.446885281133085,16.284278056214916,16.123278497985218,15.963870711749379,15.806038959960617,15.649767660666276,15.495041385969492,15.341844860506093,15.190162959936524,15.039980709452689,14.891283282299574,14.744055998311476,14.598284322462684,14.453953863432535,14.311050372184607,14.16955974055999,14.029467999884456,13.890761319589407,13.75342600584643,13.617448500215408,{"$f":"CA343","v":13.48281537830592},13.349513348451953,13.217529250399661,13.086850054008128,12.957462857962955,12.829354888502584,12.702513498157211,12.576926164500156,12.452580488911591,12.329464195354479,12.207565129162633,12.086871255840729,11.96737065987621,11.849051543562929,11.731902225836407]
[null,"Solar Photovoltaic Fixed Array (5 MW AC)","Lazard Adjustment",null,null,null,2021,null,null,null,null,null,null,{"$f":"N345*AVERAGE(12,18)/AVERAGE(7,14)","v":32.184155617369811},{"$f":"O345*AVERAGE(12,18)/AVERAGE(7,14)","v":31.4351885255921},30.707868154245126,29.98333655227437,29.261481154806834,28.542195374580281,27.825378210350454,27.11093388568408,26.398771515421881,25.68880479737005,24.980951727021399,24.275134333324061,23.571278433708013,22.869313406751591,22.169171981023606,21.976591824793779,21.78401524388017,21.591442244021632,21.398872830969335,21.206307010486753,21.013744788349726,20.821186170346476,20.628631162277642,20.436079769956336,20.243531999208138,20.050987855871146,19.858447345796037,19.665910474846058,19.473377248897084,19.280847673837648,19.090221602048278,18.901480213954386,18.714604876046931,18.529577139042825,18.346378736063549,18.164991580831717,17.98539776588553,17.807579560810861,17.631519410490807,17.457199933372571,17.284603919751458,17.113714330071851,16.944514293244964,16.776987104983274,16.61111622615136,16.446885281133085,16.284278056214916,16.123278497985218,15.963870711749379,15.806038959960617,15.649767660666276,15.495041385969492,15.341844860506093,15.190162959936524,15.039980709452689,14.891283282299574,14.744055998311476,14.598284322462684,14.453953863432535,14.311050372184607,14.16955974055999,14.029467999884456,13.890761319589407,13.75342600584643,13.617448500215408,{"$f":"CA345*AVERAGE(12,18)/AVERAGE(7,14)","v":13.48281537830592},13.349513348451953,13.217529250399661,13.086850054008128,12.957462857962955,12.829354888502584,12.702513498157211,12.576926164500156,12.452580488911591,12.329464195354479,12.207565129162633,12.086871255840729,11.96737065987621,11.849051543562929,11.731902225836407]
[null,"Solar Photovoltaic Fixed Array (5 MW AC) + Storage",{"$f":"C343","v":"Lazard Adjustment"},null,null,null,2021,null,null,null,null,null,null,{"$f":"N343","v":32.184155617369811},{"$f":"O343","v":31.4351885255921},30.707868154245126,29.98333655227437,29.261481154806834,28.542195374580281,27.825378210350454,27.11093388568408,26.398771515421881,25.68880479737005,24.980951727021399,24.275134333324061,23.571278433708013,22.869313406751591,22.169171981023606,21.976591824793779,21.78401524388017,21.591442244021632,21.398872830969335,21.206307010486753,21.013744788349726,20.821186170346476,20.628631162277642,20.436079769956336,20.243531999208138,20.050987855871146,19.858447345796037,19.665910474846058,19.473377248897084,19.280847673837648,19.090221602048278,18.901480213954386,18.714604876046931,18.529577139042825,18.346378736063549,18.164991580831717,17.98539776588553,17.807579560810861,17.631519410490807,17.457199933372571,17.284603919751458,17.113714330071851,16.944514293244964,16.776987104983274,16.61111622615136,16.446885281133085,16.284278056214916,16.123278497985218,15.963870711749379,15.806038959960617,15.649767660666276,15.495041385969492,15.341844860506093,15.190162959936524,15.039980709452689,14.891283282299574,14.744055998311476,14.598284322462684,14.453953863432535,14.311050372184607,14.16955974055999,14.029467999884456,13.890761319589407,13.75342600584643,13.617448500215408,{"$f":"CA343","v":13.48281537830592},13.349513348451953,13.217529250399661,13.086850054008128,12.957462857962955,12.829354888502584,12.702513498157211,12.576926164500156,12.452580488911591,12.329464195354479,12.207565129162633,12.086871255840729,11.96737065987621,11.849051543562929,11.731902225836407]
[null,"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)","NREL","Fixed Operation and Maintenance Expenses ($/kW-yr)","Utility PV - Class 4","Moderate",2021,null,null,null,null,null,null,22.528908932158867,22.00463196791447,21.495507707971587,20.988335586592061,20.483036808364783,19.979536762206195,19.477764747245317,18.977653719978854,18.479140060795316,17.982163358159035,17.486666208914979,16.992594033326842,16.49989490359561,16.008519384726114,15.518420386716524,15.383614277355647,15.248810670716118,15.114009570815142,14.979210981678534,14.844414907340727,14.70962135184481,14.574830319242531,14.44004181359435,14.305255838969435,14.170472399445694,14.035691499109801,13.900913142057226,13.76613733239224,13.63136407422796,13.496593371686354,{"$f":"AQ345*AQ345/AP345","v":13.363155121433795},13.23103614976807,13.10022341323285,12.970703997329979,12.842465115244485,12.715494106582202,12.589778436119872,12.465305692567602,12.342063587343565,12.220039953360802,12.099222743826022,11.979600031050294,11.861160005271476,11.743890973488293,11.627781358305953,11.51281969679316,{"$f":"BG345*BG345/BF345","v":11.398994639350441},11.286294948589651,11.174709498224566,11.064227271972433,10.954837362466392,10.846528970178644,10.739291402354265,10.633114071955566,10.527986496616881,10.423898297609702,10.320839198818032,10.218799025723879,10.117767704402775,10.017735260529225,9.9186918183919932,9.8206275999191206,{"$f":"BW345*BW345/BV345","v":9.7235329237125843},9.6273982040925024,9.5322139501507852,9.4379707648141444,9.3446593439163674,9.2522704752797633,9.1607950378056895,9.0702240005740684,8.9805484219518092,8.8917594487100473,8.803848315150109,8.7168063422381135,8.630624936748136,8.5452955904138435,8.4608098790885098,8.3771594619133474,{"$f":"CM345*CM345/CL345","v":8.29433608049405},8.2123315580854843]
[null,"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)","NREL","Fixed Operation and Maintenance Expenses ($/kW-yr)","Utility PV - Class 5","Moderate",2021,null,null,null,null,null,null,22.528908932158867,22.00463196791447,21.495507707971587,20.988335586592061,20.483036808364783,19.979536762206195,19.477764747245317,18.977653719978854,18.479140060795316,17.982163358159035,17.486666208914979,16.992594033326842,16.49989490359561,16.008519384726114,15.518420386716524,15.383614277355647,15.248810670716118,15.114009570815142,14.979210981678534,14.844414907340727,14.70962135184481,14.574830319242531,14.44004181359435,14.305255838969435,14.170472399445694,14.035691499109801,13.900913142057226,13.76613733239224,13.63136407422796,13.496593371686354,13.363155121433795,13.23103614976807,13.10022341323285,12.970703997329979,12.842465115244485,12.715494106582202,12.589778436119872,12.465305692567602,12.342063587343565,12.220039953360802,12.099222743826022,11.979600031050294,11.861160005271476,11.743890973488293,11.627781358305953,11.51281969679316,11.398994639350441,11.286294948589651,11.174709498224566,11.064227271972433,10.954837362466392,10.846528970178644,10.739291402354265,10.633114071955566,10.527986496616881,10.423898297609702,10.320839198818032,10.218799025723879,10.117767704402775,10.017735260529225,9.9186918183919932,9.8206275999191206,9.7235329237125843,9.6273982040925024,9.5322139501507852,9.4379707648141444,9.3446593439163674,9.2522704752797633,9.1607950378056895,9.0702240005740684,8.9805484219518092,8.8917594487100473,8.803848315150109,8.7168063422381135,8.630624936748136,8.5452955904138435,8.4608098790885098,8.3771594619133474,8.29433608049405,8.2123315580854843]
[null,"100 MW/400 MWh Lithium-ion w/100 MW Solar",{"$f":"C345","v":"NREL"},{"$f":"D345","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},"Utility PV - Class 4","Moderate",2021,null,null,null,null,null,null,{"$f":"N345","v":22.528908932158867},22.00463196791447,21.495507707971587,20.988335586592061,20.483036808364783,19.979536762206195,19.477764747245317,18.977653719978854,18.479140060795316,17.982163358159035,17.486666208914979,16.992594033326842,16.49989490359561,16.008519384726114,15.518420386716524,15.383614277355647,15.248810670716118,15.114009570815142,14.979210981678534,14.844414907340727,14.70962135184481,14.574830319242531,14.44004181359435,14.305255838969435,14.170472399445694,14.035691499109801,13.900913142057226,13.76613733239224,13.63136407422796,13.496593371686354,13.363155121433795,13.23103614976807,13.10022341323285,12.970703997329979,12.842465115244485,12.715494106582202,12.589778436119872,12.465305692567602,12.342063587343565,12.220039953360802,12.099222743826022,11.979600031050294,11.861160005271476,11.743890973488293,11.627781358305953,11.51281969679316,11.398994639350441,11.286294948589651,11.174709498224566,11.064227271972433,10.954837362466392,10.846528970178644,10.739291402354265,10.633114071955566,10.527986496616881,10.423898297609702,10.320839198818032,10.218799025723879,10.117767704402775,10.017735260529225,9.9186918183919932,9.8206275999191206,9.7235329237125843,9.6273982040925024,{"$f":"BZ345","v":9.5322139501507852},9.4379707648141444,9.3446593439163674,9.2522704752797633,9.1607950378056895,9.0702240005740684,8.9805484219518092,8.8917594487100473,8.803848315150109,8.7168063422381135,8.630624936748136,8.5452955904138435,8.4608098790885098,8.3771594619133474,8.29433608049405,8.2123315580854843]
[null,"100 MW/200 MWh Lithium-ion w/100 MW Solar",{"$f":"C345","v":"NREL"},{"$f":"D345","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},"Utility PV - Class 4","Moderate",2021,null,null,null,null,null,null,{"$f":"N345","v":22.528908932158867},22.00463196791447,21.495507707971587,20.988335586592061,20.483036808364783,19.979536762206195,19.477764747245317,18.977653719978854,18.479140060795316,17.982163358159035,17.486666208914979,16.992594033326842,16.49989490359561,16.008519384726114,15.518420386716524,15.383614277355647,15.248810670716118,15.114009570815142,14.979210981678534,14.844414907340727,14.70962135184481,14.574830319242531,14.44004181359435,14.305255838969435,14.170472399445694,14.035691499109801,13.900913142057226,13.76613733239224,13.63136407422796,13.496593371686354,13.363155121433795,13.23103614976807,13.10022341323285,12.970703997329979,12.842465115244485,12.715494106582202,12.589778436119872,12.465305692567602,12.342063587343565,12.220039953360802,12.099222743826022,11.979600031050294,11.861160005271476,11.743890973488293,11.627781358305953,11.51281969679316,11.398994639350441,11.286294948589651,11.174709498224566,11.064227271972433,10.954837362466392,10.846528970178644,10.739291402354265,10.633114071955566,10.527986496616881,10.423898297609702,10.320839198818032,10.218799025723879,10.117767704402775,10.017735260529225,9.9186918183919932,9.8206275999191206,9.7235329237125843,9.6273982040925024,{"$f":"BZ345","v":9.5322139501507852},9.4379707648141444,9.3446593439163674,9.2522704752797633,9.1607950378056895,9.0702240005740684,8.9805484219518092,8.8917594487100473,8.803848315150109,8.7168063422381135,8.630624936748136,8.5452955904138435,8.4608098790885098,8.3771594619133474,8.29433608049405,8.2123315580854843]
[null,"50 MW/200 MWh Lithium-ion w/100 MW Solar",{"$f":"C345","v":"NREL"},{"$f":"D345","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},"Utility PV - Class 4","Moderate",2021,null,null,null,null,null,null,{"$f":"N345","v":22.528908932158867},22.00463196791447,21.495507707971587,20.988335586592061,20.483036808364783,19.979536762206195,19.477764747245317,18.977653719978854,18.479140060795316,17.982163358159035,17.486666208914979,16.992594033326842,16.49989490359561,16.008519384726114,15.518420386716524,15.383614277355647,15.248810670716118,15.114009570815142,14.979210981678534,14.844414907340727,14.70962135184481,14.574830319242531,14.44004181359435,14.305255838969435,14.170472399445694,14.035691499109801,13.900913142057226,13.76613733239224,13.63136407422796,13.496593371686354,13.363155121433795,13.23103614976807,13.10022341323285,12.970703997329979,12.842465115244485,12.715494106582202,12.589778436119872,12.465305692567602,12.342063587343565,12.220039953360802,12.099222743826022,11.979600031050294,11.861160005271476,11.743890973488293,11.627781358305953,11.51281969679316,11.398994639350441,11.286294948589651,11.174709498224566,11.064227271972433,10.954837362466392,10.846528970178644,10.739291402354265,10.633114071955566,10.527986496616881,10.423898297609702,10.320839198818032,10.218799025723879,10.117767704402775,10.017735260529225,9.9186918183919932,9.8206275999191206,9.7235329237125843,9.6273982040925024,{"$f":"BZ345","v":9.5322139501507852},9.4379707648141444,9.3446593439163674,9.2522704752797633,9.1607950378056895,9.0702240005740684,8.9805484219518092,8.8917594487100473,8.803848315150109,8.7168063422381135,8.630624936748136,8.5452955904138435,8.4608098790885098,8.3771594619133474,8.29433608049405,8.2123315580854843]
[null,"Distribution Scale 4hr Lithium-ion",{"$f":"C120","v":"Lazard Adjustment"},null,null,null,2021,null,null,null,null,null,null,{"$f":"N120*0.025","v":52.393058441558438},58.887445887445871,56.626429711655852,54.093752556100746,47.406279656754378,45.872740718052867,44.339089290301679,42.805311775345928,41.271392291270047,39.737312171949114,39.124437520696148,38.51158196036797,37.898746234725152,37.285931126671379,36.673137460862812,36.060366106528981,35.447617980525642,34.834894050641935,34.222195339187003,33.609522926884075,32.996877957103059,32.384261640466654,31.77167525986895,31.159120175950019,30.546597833076142,29.934109765880379,29.321657606426157,28.709243092063982,28.096868074060929,27.484534527093007,26.885545968319278,26.299611561624722,25.726446809277263,25.165773413791243,24.617319142801357,24.080817696881503,23.556008580244313,23.042636974258645,22.540453613723585,22.049214665838864,21.568681611812991,21.098621131051566,20.63880498786952,20.189009920672376,19.749017533552582,19.318614190248411,18.897590910413861,18.485743268149225,18.082871292743022,17.688779371577187,17.303276155148218,16.926174464158358,16.557291198631532,16.196447249010017,15.843467409188609,15.498180291444138,15.160418243218926,14.830017265717888,14.506816934279664,14.190660320483174,13.881393915951756,13.578867557817876,13.282934355812259,12.993450620941985,{"$f":"BZ120*0.025","v":12.710275795722971},12.433272385932941,12.162305893851737,11.897244752956588,11.637960264040581,11.384326532723364,11.136220408323716,10.8935214240643,10.656111738579584,10.423876078698513,10.196701683474153,9.9744782494331279,9.7570978770182961,9.5444550181986152,9.3364464252207782,9.1329711004777536]
[null,"Distribution Scale 8hr Lithium-ion",{"$f":"C121","v":"Lazard Adjustment"},null,null,null,2021,null,null,null,null,null,null,94.91495031437664,106.68014364502164,102.38529006828546,97.586187316533099,85.296306257096205,82.198951600475809,79.098477399117556,75.99450654918212,72.886598613611852,69.774235943693199,68.614357735398997,67.45500895636107,66.296210232537945,65.137983275403414,63.980350954309905,62.823337374718989,61.666967962861442,60.511269557451818,59.356270509153028,58.202000788566096,57.04849210360964,55.895778027255567,54.743894136703389,53.592878165205605,52.442770167906929,51.293612703229975,50.145451031534435,48.998333333000083,47.852310946939376,46.707438635039573,45.589957531309587,44.49921229778974,43.434563275560031,42.395386109617341,41.381071382727292,40.391024258036353,39.424664130234476,38.481424285063696,37.560751566973032,36.662106054724781,35.784960744761996,34.928801242151401,34.093125458920532,33.277443319612253,32.48127647388386,31.704158015982287,30.945632210930945,30.205254227267535,29.482589876176156,28.777215356860694,28.088717008010214,27.416691065210546,26.760743424159838,26.12048940954918,25.495553549472874,24.885569355235809,24.29017910642915,23.70903364114799,23.14179215122811,22.588121982381729,22.047698439115038,21.520204594313089,21.005331103380385,20.502776022828186,20.012244633202155,19.533449266246443,19.066109136202936,18.609950175146643,18.164704872260746,17.730112116956992,17.305917045749435,16.891870892791797,16.487730843990661,16.093259894609101,15.708226710277097,15.332405491327354,14.96557584037685,14.607522633076531,14.258035891953359,13.916910663270656]
[null,"4hr Lithium-ion","NREL","Fixed Operation and Maintenance Expenses ($/kW-yr)","Utility-Scale Battery Storage - 4Hr","Moderate",2021,null,null,null,null,null,null,39.6813,44.599999999999994,42.887558240631158,40.969366690030398,35.904428199050038,34.742961002853157,33.581408610031765,32.419760721655443,31.258005309125839,30.096128235148342,29.631951040264951,29.167788304409836,28.703640590890195,28.239508492659311,27.775392634292821,27.311293674125228,26.847212306562046,26.383149264584553,25.919105322466226,25.455081298722035,24.99107805931412,24.527096521140322,24.06313765583517,23.599202493916245,23.135292129313406,22.67140772432252,22.20755051503096,21.743721817268131,21.27992303314123,20.816155658224538,{"$f":"AQ352*AQ352/AP352","v":20.362495471087716},19.918722199132162,19.48462037030507,19.059979208477955,18.644592531105292,18.238258649113536,17.84078026897193,17.451964396897544,17.071622245148042,16.699569140356669,16.33562443386495,15.979611414009581,15.631357220320892,15.290692759591254,14.957452623772657,14.631475009663598,{"$f":"BG352*BG352/BF352","v":14.312601640346285},14.000677688336019,13.695551700405423,13.397075524047033,13.105104235538535,12.819496069575722,12.540112350439012,12.266817424660092,11.99947859515601,11.737966056798719,11.482152833388801,11.231914716002764,10.987130202683973,10.747680439447938,10.513449162573318,10.284322642150606,{"$f":"BW352*BW352/BV352","v":10.060189626861101},9.8409412899593462,9.6264711764328084,9.4166751513131413,9.2114513491139309,9.0107001243703877,8.8143240032569476,8.6222276362593124,8.4343177518779342,8.2505031113404694,8.0706944643012228,7.8948045055060483,7.7227478324016916,7.5544409036689775,7.389801998659709,7.2287511777175864,{"$f":"CM352*CM352/CL352","v":7.0712102433638782},6.9171027023289975]
[null,"8hr Lithium-ion","NREL","Fixed Operation and Maintenance Expenses ($/kW-yr)","Utility-Scale Battery Storage - 8Hr","Moderate",2021,null,null,null,null,null,null,71.886404992200013,80.797092399999997,77.544268871389974,73.909538590554575,64.601464738981051,62.255599408884954,59.907371407200507,57.556495124134656,55.202636982768325,52.845404927846324,51.966939793039892,51.088875635801337,50.21122807775825,49.3340135626826,48.457249411297013,47.580953880524874,46.705146227609816,45.829846779578261,44.955077008571635,44.080859613635312,43.207218609619105,42.334179423921427,41.46176900189667,40.590015921844241,39.718950520611486,38.848605030970901,37.979013732080176,37.110213114501697,36.242242061452444,35.375142048177509,34.52878750731972,33.702682100948941,32.896341366079888,32.10929243056264,31.341073735770504,30.591234765922618,29.859335783882514,29.144947573277765,28.447651186789429,27.76703770046371,27.102707973901733,26.454272416186818,25.82135075741196,25.203571825673556,24.600573329400568,24.012001644891498,23.437511608934571,22.876766316389489,22.329436922612071,21.795202450605924,21.273749602788012,20.764772577257762,20.267972888461966,19.783059192150283,19.309747114518704,18.847759085440789,18.396824175688852,17.956677938049669,17.527062252241489,17.107725173541436,16.698420785034529,16.298909053397637,15.908955688133844,15.528332004174633,15.156814787769338,14.794186165583207,14.4402334769273,14.094749149045317,13.757530575384191,13.428379996777078,13.107104385469057,12.793515331917527,12.487428934300924,12.188665690670948,11.897050393685067,11.612412027857554,11.334583669268806,11.063402387674136,10.798709150954615,10.540348731853939]
[null,"16hr Lithium-ion","NREL","Fixed Operation and Maintenance Expenses ($/kW-yr)","Utility-Scale Battery Storage - 16Hr","Moderate",2021,null,null,null,null,null,null,136.29661497660001,153.1912772,146.85769013290758,139.78988239160293,121.99553781884309,117.28087622094853,112.559297001538,107.82996392909308,103.09190033005328,98.343958313242297,96.636917298589779,94.931050298584339,93.226403051494358,91.523023702729176,89.820962965305398,88.120274293324158,86.421014069705365,84.723241809565664,83.02702038078246,81.332416243461864,79.639499710229074,77.948345229483607,76.259031694019654,74.571642777700234,72.886267303207646,71.202999644267678,69.521940166178624,67.843195708968835,66.166880118074872,64.493114828083463,62.861689304467333,61.271532515447156,59.72160052219121,58.210875793468965,56.738366537641234,55.303106051548411,53.904152085869299,52.54058622653389,51.211513291784016,49.916060744486018,48.653378119309615,47.422636464396952,46.223027797155211,45.053764573815606,43.914079172410432,42.803223388828826,41.720467945620335,40.665102013223859,39.636432743307651,38.633784813913984,37.656499986109907,36.703936671853008,35.775469512788511,34.870488969701164,33.988400922352383,33.128626279439992,32.290600598424454,31.473773714972015,30.677609381771525,29.901584916487764,29.145190858620197,28.407930635041858,27.689320233998821,26.988887887356206,26.306173760882135,25.640729652366289,24.992118697374917,24.359915082449078,23.743703765557868,23.143080203623093,22.557650086936505,21.987029080295262,21.430842570685641,20.888725421349388,20.360321732071235,19.845284605530193,19.343275919561275,18.853966105178106,18.377033930210686,17.912166288416298]
[null,"4 hr Flow Battery","Internal",null,null,null,2020,null,null,null,null,null,57.150799999999997,{"$f":"M355","v":57.150799999999997},{"$f":"N355","v":57.150799999999997},57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,{"$f":"BZ355","v":57.150799999999997},57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997]
[null,"8 hr Flow Battery","Internal",null,null,null,2020,null,null,null,null,null,64.295000000000002,{"$f":"M356","v":64.295000000000002},64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002]
[null,"100hr Iron Oxide","Internal",null,null,null,2022,null,null,null,null,null,null,null,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25]
[null,"Geothermal (Off System)","NREL","Fixed Operation and Maintenance Expenses ($/kW-yr)","Geothermal - Hydro / Flash","Moderate",2021,null,null,null,null,null,null,113.621797592322,112.90338218252722,112.18496677273245,111.46655136293768,110.74813595314291,110.02972054334813,109.31130513355336,108.59288972375859,107.87447431396382,107.15605890416904,106.43764349437427,105.7192280845795,105.00081267478473,104.28239726498995,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,{"$f":"AQ358*AQ358/AP358","v":103.56398185519517},{"$f":"AR358*AR358/AQ358","v":103.56398185519517},103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517]
[null,"Hydrogen Fuel Cell with 40 hrs Storage","Internal",null,null,null,2020,null,null,null,null,null,159.81843400447426,{"$f":"M359","v":159.81843400447426},159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,{"$f":"AC359","v":159.81843400447426},159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,{"$f":"AS359","v":159.81843400447426},159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,{"$f":"BI359","v":159.81843400447426},159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426]
[null,"7F.04 CT Frame Greenfield + Power to Gas + storage","Internal",null,null,null,2022,null,null,null,null,null,null,null,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15]
[null,"7F.04 CT Frame Greenfield + RNG",{"$f":"C360","v":"Internal"},null,null,null,2022,null,null,null,null,null,null,null,{"$f":"O360","v":15},{"$f":"P360","v":15},15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,{"$f":"CB360","v":15},15,15,15,15,15,15,15,15,15,15,15,15,15]
[null,"Pumped Hydro (8 hr)","NREL","Fixed Operation and Maintenance Expenses ($/kW-yr)","Pumped Storage Hydropower - National Class 10","Moderate",2021,null,null,null,null,null,null,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,{"$f":"AQ362","v":18.66},18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66]
[null,"Pumped Hydro (16 hr)","NREL","Fixed Operation and Maintenance Expenses ($/kW-yr)","Pumped Storage Hydropower - National Class 7","Moderate",2021,null,null,null,null,null,null,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66]
[null,"Pumped Hydro (24 hr)","NREL","Fixed Operation and Maintenance Expenses ($/kW-yr)","Pumped Storage Hydropower - National Class 5","Moderate",2021,null,null,null,null,null,null,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66]
[null,"Kettle Falls 2nd Biomass Unit","Internal",null,null,null,2022,null,null,null,null,null,null,null,28.749999999999996,{"$f":"O365","v":28.749999999999996},28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,{"$f":"AE365","v":28.749999999999996},28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996]
[null,"Rathdrum CT 2055 Uprates two unit operation","Internal",null,null,null,2022,null,null,null,null,null,null,null,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992]
[null,"Rathdrum CT: Inlet Evaporation 2 unit operation","Internal",null,null,null,2022,null,null,null,null,null,null,null,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,{"$f":"BH367","v":5.4854999999999992},5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,{"$f":"BX367","v":5.4854999999999992},5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,{"$f":"CN367","v":5.4854999999999992}]
[null,"Kettle Falls Upgrade",null,null,null,null,2026,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"S368","v":0},{"$f":"T368","v":0},{"$f":"U368","v":0},{"$f":"V368","v":0},{"$f":"W368","v":0},{"$f":"X368","v":0},{"$f":"Y368","v":0},{"$f":"Z368","v":0},{"$f":"AA368","v":0},{"$f":"AB368","v":0},{"$f":"AC368","v":0},{"$f":"AD368","v":0},{"$f":"AE368","v":0},{"$f":"AF368","v":0},{"$f":"AG368","v":0},{"$f":"AH368","v":0},{"$f":"AI368","v":0},{"$f":"AJ368","v":0},{"$f":"AK368","v":0},{"$f":"AL368","v":0},{"$f":"AM368","v":0},{"$f":"AN368","v":0},{"$f":"AO368","v":0},{"$f":"AP368","v":0},{"$f":"AQ368","v":0},{"$f":"AR368","v":0},{"$f":"AS368","v":0},{"$f":"AT368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BH368","v":0},{"$f":"BI368","v":0},{"$f":"BJ368","v":0},{"$f":"BK368","v":0},{"$f":"BL368","v":0},{"$f":"BM368","v":0},{"$f":"BN368","v":0},{"$f":"BO368","v":0},{"$f":"BP368","v":0},{"$f":"BQ368","v":0},{"$f":"BR368","v":0},{"$f":"BS368","v":0},{"$f":"BT368","v":0},{"$f":"BU368","v":0},{"$f":"BV368","v":0},{"$f":"BW368","v":0},{"$f":"BX368","v":0},{"$f":"BY368","v":0},{"$f":"BZ368","v":0},{"$f":"CA368","v":0},{"$f":"CB368","v":0},{"$f":"CC368","v":0},{"$f":"CD368","v":0},{"$f":"CE368","v":0},{"$f":"CF368","v":0},{"$f":"CG368","v":0},{"$f":"CH368","v":0},{"$f":"CI368","v":0},{"$f":"CJ368","v":0},{"$f":"CK368","v":0},{"$f":"CL368","v":0},{"$f":"CM368","v":0},{"$f":"CN368","v":0}]
[null,"Palouse Repower",{"$f":"C332","v":"NREL"},{"$f":"D332","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},"Land-Based Wind - Class 8 - Technology 2","Moderate",2021,null,null,null,null,null,null,{"$f":"N332","v":28.5},{"$f":"O332","v":28.066666666666599},27.633333333333301,27.2,26.766666666666602,26.3333333333333,25.9,25.466666666666601,25.033333333333299,24.6,24.434999999999999,24.27,24.105,23.94,23.774999999999999,23.61,23.445,23.28,23.114999999999998,22.95,22.785,22.62,22.454999999999998,22.29,22.125,21.96,21.795000000000002,21.63,21.465,21.3,21.136268343815516,20.973795281773612,20.812571139146424,20.652586315575071,20.493831284497976,20.336296592583597,20.179972859167513,20.024850775693832,19.870921105160896,19.718174681571259,19.566602409385876,19.416195262982491,19.266944286118196,19.118840591396115,18.971875359736188,18.826039839850026,18.681325347719802,18.537723266081148,18.395225043910017,18.253822195913507,18.113506302024586,17.974269006900709,17.836102019426281,17.698997112218951,17.562946121139699,17.427940944806689,17.293973544112855,17.161035941747205,17.029120221719793,16.898218528890357,16.76832306850056,16.639426105709848,16.511519965134859,16.384597030392381,16.258649743645826,{"$f":"CA332","v":16.133670605155181},16.009652172830435,15.886587061788408,15.76446794391302,15.643287547418925,15.523038656418494,15.403714110492141,15.285306804261937,15.167809686968514,15.051215762051211,14.935518086731454,14.820709771599342,14.706783980203396,14.593733928643477,14.481552885166828]
[null,"Rattlesnake Repower",{"$f":"C332","v":"NREL"},{"$f":"D332","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},"Land-Based Wind - Class 8 - Technology 2","Moderate",2021,null,null,null,null,null,null,{"$f":"N332","v":28.5},{"$f":"O332","v":28.066666666666599},27.633333333333301,27.2,26.766666666666602,26.3333333333333,25.9,25.466666666666601,25.033333333333299,24.6,24.434999999999999,24.27,24.105,23.94,23.774999999999999,23.61,23.445,23.28,23.114999999999998,22.95,22.785,22.62,22.454999999999998,22.29,22.125,21.96,21.795000000000002,21.63,21.465,21.3,21.136268343815516,20.973795281773612,20.812571139146424,20.652586315575071,20.493831284497976,20.336296592583597,20.179972859167513,20.024850775693832,19.870921105160896,19.718174681571259,19.566602409385876,19.416195262982491,19.266944286118196,19.118840591396115,18.971875359736188,18.826039839850026,18.681325347719802,18.537723266081148,18.395225043910017,18.253822195913507,18.113506302024586,17.974269006900709,17.836102019426281,17.698997112218951,17.562946121139699,17.427940944806689,17.293973544112855,17.161035941747205,17.029120221719793,16.898218528890357,16.76832306850056,16.639426105709848,16.511519965134859,16.384597030392381,16.258649743645826,{"$f":"CA332","v":16.133670605155181},16.009652172830435,15.886587061788408,15.76446794391302,15.643287547418925,15.523038656418494,15.403714110492141,15.285306804261937,15.167809686968514,15.051215762051211,14.935518086731454,14.820709771599342,14.706783980203396,14.593733928643477,14.481552885166828]
[null,"Lind Repower",{"$f":"C345","v":"NREL"},{"$f":"D345","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},"Utility PV - Class 4","Moderate",2021,null,null,null,null,null,null,{"$f":"N345","v":22.528908932158867},{"$f":"O345","v":22.00463196791447},21.495507707971587,20.988335586592061,20.483036808364783,19.979536762206195,19.477764747245317,18.977653719978854,18.479140060795316,17.982163358159035,17.486666208914979,16.992594033326842,16.49989490359561,16.008519384726114,15.518420386716524,15.383614277355647,15.248810670716118,15.114009570815142,14.979210981678534,14.844414907340727,14.70962135184481,14.574830319242531,14.44004181359435,14.305255838969435,14.170472399445694,14.035691499109801,13.900913142057226,13.76613733239224,13.63136407422796,13.496593371686354,13.363155121433795,13.23103614976807,13.10022341323285,12.970703997329979,12.842465115244485,12.715494106582202,12.589778436119872,12.465305692567602,12.342063587343565,12.220039953360802,12.099222743826022,11.979600031050294,11.861160005271476,11.743890973488293,11.627781358305953,11.51281969679316,11.398994639350441,11.286294948589651,11.174709498224566,11.064227271972433,10.954837362466392,10.846528970178644,10.739291402354265,10.633114071955566,10.527986496616881,10.423898297609702,10.320839198818032,10.218799025723879,10.117767704402775,10.017735260529225,9.9186918183919932,9.8206275999191206,9.7235329237125843,9.6273982040925024,9.5322139501507852,{"$f":"CA345","v":9.4379707648141444},9.3446593439163674,9.2522704752797633,9.1607950378056895,9.0702240005740684,8.9805484219518092,8.8917594487100473,8.803848315150109,8.7168063422381135,8.630624936748136,8.5452955904138435,8.4608098790885098,8.3771594619133474,8.29433608049405,8.2123315580854843]
[]
[null,"Fixed Operation and Maintenance Expenses ($/kW-yr) 2"]
[null,{"$f":"List_Resources","v":"7F.04 CT Frame Greenfield"}]
[null,"Reciprocating Engine (ICE) Machine"]
[null,"NG CCCT (1x1 w/DF)"]
[null,"Small Modular Reactor"]
[null,"Northwest Wind (On System)"]
[null,"Northwest Wind (Off System)"]
[null,"Montana Wind (Off System)"]
[null,"Off Shore Wind (Off System)"]
[null,"New Construction Residential Solar"]
[null,"New Construction Residential Solar + Storage","NREL","Fixed Operation and Maintenance Expenses ($/kW-yr)","Residential Battery Storage - 5 kW - 12.5 kWh","Moderate",{"$f":"2020+COUNTBLANK(M383:S383)","v":2021},null,null,null,null,null,null,92.029211408750129,92.667737210015261,87.694431427880616,83.150147982597275,78.943789878041272,76.517422747787336,74.345697223186761,72.443283127649238,70.582820483685779,68.891891608499137,68.030742963392882,67.169594318286656,66.308445673180415,65.447297028074161,64.586148382967934,63.724999737861687,62.863851092755453,62.002702447649213,61.141553802543001,60.280405157436761,59.419256512330527,58.558107867224287,57.696959222118011,56.835810577011785,55.974661931905558,55.113513286799325,54.25236464169307,53.391215996586872,52.530067351480604,51.668918706374342,{"$f":"AQ383*AQ383/AP383","v":50.821887252171457},{"$f":"AR383*AR383/AQ383","v":49.988741559512889},49.169253992963476,48.363200648816516,47.57036129391787,46.790519305492978,46.023461611960293,45.268978634715026,44.526864230867226,43.79691563691857,43.078933413362513,42.372721390192623,41.67808661330421,40.994839291774625,40.322792746007821,39.661763356728997,39.011570514815396,38.372036571949558,37.742986792081524,37.124249303686739,36.515655052806622,35.917037756858967,35.328233859205532,34.749082484464452,34.179425394555189,33.619106945464111,33.067974044718788,32.525876109559455,31.992665025796182,31.468195107340502,30.952323056400491,30.444907924328351,29.945811073109855,29.454896137485104,28.972028987690265,28.497077692810098,28.029912484731245,27.570405722686473,27.118431858380138,26.673867401685381,26.236590886903652,25.806482839577363,25.38342574384659,24.967304010340911,24.558003944597615,24.155413715997653,23.759423327210804,23.369924584141774,22.986811066368961,22.609978098067835]
[null,"Residential Solar"]
[null,"Residential Solar + Storage",{"$f":"C383","v":"NREL"},"Fixed Operation and Maintenance Expenses ($/kW-yr)","Residential Battery Storage - 5 kW - 12.5 kWh","Moderate",2021,null,null,null,null,null,null,{"$f":"N383","v":92.029211408750129},92.667737210015261,87.694431427880616,83.150147982597275,78.943789878041272,76.517422747787336,74.345697223186761,72.443283127649238,70.582820483685779,68.891891608499137,68.030742963392882,67.169594318286656,66.308445673180415,65.447297028074161,64.586148382967934,63.724999737861687,62.863851092755453,62.002702447649213,61.141553802543001,60.280405157436761,59.419256512330527,58.558107867224287,57.696959222118011,56.835810577011785,55.974661931905558,55.113513286799325,54.25236464169307,53.391215996586872,52.530067351480604,51.668918706374342,50.821887252171457,49.988741559512889,49.169253992963476,48.363200648816516,47.57036129391787,46.790519305492978,46.023461611960293,45.268978634715026,44.526864230867226,43.79691563691857,43.078933413362513,42.372721390192623,41.67808661330421,40.994839291774625,40.322792746007821,39.661763356728997,39.011570514815396,38.372036571949558,37.742986792081524,37.124249303686739,36.515655052806622,35.917037756858967,35.328233859205532,34.749082484464452,34.179425394555189,33.619106945464111,33.067974044718788,32.525876109559455,31.992665025796182,31.468195107340502,30.952323056400491,30.444907924328351,29.945811073109855,29.454896137485104,{"$f":"BZ383","v":28.972028987690265},28.497077692810098,28.029912484731245,27.570405722686473,27.118431858380138,26.673867401685381,26.236590886903652,25.806482839577363,25.38342574384659,24.967304010340911,24.558003944597615,24.155413715997653,23.759423327210804,23.369924584141774,22.986811066368961,22.609978098067835]
[null,"Commercial Solar"]
[null,"Commercial Solar + Storage","NREL","Fixed Operation and Maintenance Expenses ($/kW-yr)","Commercial Battery Storage 4Hr","Moderate",2021,null,null,null,null,null,null,48.227214088700492,59.375583620672082,54.913832470154517,50.865022081554869,48.643336751254395,46.724572708523397,44.908542101333559,43.223115802715874,41.696471005049894,40.247911466058483,39.744812572732762,39.241713679407013,38.7386147860813,38.235515892755579,37.732416999429823,37.22931810610411,36.726219212778389,36.22312031945264,35.720021426126927,35.216922532801199,34.713823639475457,34.210724746149722,33.707625852824002,33.204526959498274,32.701428066172561,32.198329172846819,31.695230279521088,31.19213138619536,30.689032492869611,30.185933599543866,{"$f":"AQ387*AQ387/AP387","v":29.691082229059525},{"$f":"AR387*AR387/AQ387","v":29.204343176124109},28.725583451925338,28.254672247795401,27.791480899470876,27.335882851938557,26.887753624857588,26.446970778548437,26.013413880539435,25.58696447266173,25.167506038683658,24.754923972475716,24.349105546697412,23.949939881997445,23.557317916718787,23.171132377100434,22.791277747967627,22.417650243902571,22.050147780887762,21.68866994841418,21.333117982046723,20.983394736439386,20.639404658792827,20.301053762747031,19.968249602701984,19.640901248559317,19.318919260878005,19.002215666437369,18.690703934200677,18.384298951672786,18.082917001645352,17.786475739323286,17.494894169826171,17.208092626058519,16.925992746942796,16.648517456009298,16.375590940337002,16.10713862983966,15.843087176891455,15.583364436286663,15.327899445527851,15.076622405437217,14.829464661085773,14.586358683035172,14.347238048887041,14.112037425134782,13.880692549312887,13.653140212438892,13.429318241743159,13.209165483681783]
[null,"Low-Income Community Solar"]
[null,"Solar Photovoltaic Fixed Array (5 MW AC)"]
[null,"Solar Photovoltaic Fixed Array (5 MW AC) + Storage","Lazard Adjustment",null,null,null,2021,null,null,null,null,null,null,{"$f":"N352*1.3/2.5","v":20.634276},{"$f":"O352*1.3/2.5","v":23.192},22.301530285128202,21.304070678815808,18.670302663506021,18.066339721483644,17.462332477216517,16.85827557526083,16.254162760745437,15.64998668227714,15.408614540937776,15.167249918293114,14.925893107262903,14.684544416182842,14.443204169832267,14.201872710545118,13.960550399412265,13.719237617583968,13.477934767682438,13.236642275335459,12.995360590843342,12.754090190992969,12.512831581034289,12.271585296836447,12.03035190724297,11.789132016647711,11.547926267816099,11.306735344979428,11.065559977233439,10.82440094227676,10.588497644965612,10.357735543548724,10.132002592558637,9.911189188408537,9.6951881161747515,9.4838944975390387,9.2772057398654049,9.0750214863867225,8.8772435674769827,8.6837759529854672,8.4945247056097735,8.3093979352849825,8.1283057545668633,7.9511602349874524,7.7778753643617815,7.6083670050250714,7.4425528529800689,7.2803523979347302,7.1216868842108196,6.9664792725044578,6.8146542024800381,6.6661379561793748,6.5208584222282866,6.3787450608232472,6.2397288694811248,6.1037423495353336,5.9707194733621769,5.8405956523214382,5.7133077053956658,5.5887938285129284,5.466993564538126,5.3478477739183159,5.2312986059677726,5.1172894707788599,5.0057650117450603,{"$f":"CA352*1.3/2.5","v":4.896671078682834},4.7899547015392443,4.6855640646726018,4.5834484816936136,4.4835583708548423,4.3858452309765266,4.2902616178970439,4.1967611214366354,4.1052983428631453,4.0158288728488802,3.9283092699078686,3.8426970393030486,3.7589506124131455,3.6770293265492171,3.596893405211079]
[null,"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)"]
[null,"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"]
[null,"100 MW/400 MWh Lithium-ion w/100 MW Solar",{"$f":"C352","v":"NREL"},"Fixed Operation and Maintenance Expenses ($/kW-yr)","Utility-Scale Battery Storage - 4Hr","Moderate",2021,null,null,null,null,null,null,{"$f":"N352","v":39.6813},44.599999999999994,42.887558240631158,40.969366690030398,35.904428199050038,34.742961002853157,33.581408610031765,32.419760721655443,31.258005309125839,30.096128235148342,29.631951040264951,29.167788304409836,28.703640590890195,28.239508492659311,27.775392634292821,27.311293674125228,26.847212306562046,26.383149264584553,25.919105322466226,25.455081298722035,24.99107805931412,24.527096521140322,24.06313765583517,23.599202493916245,23.135292129313406,22.67140772432252,22.20755051503096,21.743721817268131,21.27992303314123,20.816155658224538,20.362495471087716,19.918722199132162,19.48462037030507,19.059979208477955,18.644592531105292,18.238258649113536,17.84078026897193,17.451964396897544,17.071622245148042,16.699569140356669,16.33562443386495,15.979611414009581,15.631357220320892,15.290692759591254,14.957452623772657,14.631475009663598,14.312601640346285,14.000677688336019,13.695551700405423,13.397075524047033,13.105104235538535,12.819496069575722,12.540112350439012,12.266817424660092,11.99947859515601,11.737966056798719,11.482152833388801,11.231914716002764,10.987130202683973,10.747680439447938,10.513449162573318,10.284322642150606,10.060189626861101,9.8409412899593462,{"$f":"BZ352","v":9.6264711764328084},9.4166751513131413,9.2114513491139309,9.0107001243703877,8.8143240032569476,8.6222276362593124,8.4343177518779342,8.2505031113404694,8.0706944643012228,7.8948045055060483,7.7227478324016916,7.5544409036689775,7.389801998659709,7.2287511777175864,7.0712102433638782,6.9171027023289975]
[null,"100 MW/200 MWh Lithium-ion w/100 MW Solar","NREL","Fixed Operation and Maintenance Expenses ($/kW-yr)","Utility-Scale Battery Storage - 2Hr","Moderate",2021,null,null,null,null,null,null,39.6813,44.599999999999994,42.887558240631158,40.969366690030398,35.904428199050038,34.742961002853157,33.581408610031765,32.419760721655443,31.258005309125839,30.096128235148342,29.631951040264951,29.167788304409836,28.703640590890195,28.239508492659311,27.775392634292821,27.311293674125228,26.847212306562046,26.383149264584553,25.919105322466226,25.455081298722035,24.99107805931412,24.527096521140322,24.06313765583517,23.599202493916245,23.135292129313406,22.67140772432252,22.20755051503096,21.743721817268131,21.27992303314123,20.816155658224538,{"$f":"AQ394*AQ394/AP394","v":20.362495471087716},{"$f":"AR394*AR394/AQ394","v":19.918722199132162},19.48462037030507,19.059979208477955,18.644592531105292,18.238258649113536,17.84078026897193,17.451964396897544,17.071622245148042,16.699569140356669,16.33562443386495,15.979611414009581,15.631357220320892,15.290692759591254,14.957452623772657,14.631475009663598,14.312601640346285,14.000677688336019,13.695551700405423,13.397075524047033,13.105104235538535,12.819496069575722,12.540112350439012,12.266817424660092,11.99947859515601,11.737966056798719,11.482152833388801,11.231914716002764,10.987130202683973,10.747680439447938,10.513449162573318,10.284322642150606,10.060189626861101,9.8409412899593462,9.6264711764328084,9.4166751513131413,9.2114513491139309,9.0107001243703877,8.8143240032569476,8.6222276362593124,8.4343177518779342,8.2505031113404694,8.0706944643012228,7.8948045055060483,7.7227478324016916,7.5544409036689775,7.389801998659709,7.2287511777175864,7.0712102433638782,6.9171027023289975]
[null,"50 MW/200 MWh Lithium-ion w/100 MW Solar",{"$f":"C394","v":"NREL"},"Fixed Operation and Maintenance Expenses ($/kW-yr)","Utility-Scale Battery Storage - 2Hr","Moderate",2021,null,null,null,null,null,null,{"$f":"N394","v":39.6813},44.599999999999994,42.887558240631158,40.969366690030398,35.904428199050038,34.742961002853157,33.581408610031765,32.419760721655443,31.258005309125839,30.096128235148342,29.631951040264951,29.167788304409836,28.703640590890195,28.239508492659311,27.775392634292821,27.311293674125228,26.847212306562046,26.383149264584553,25.919105322466226,25.455081298722035,24.99107805931412,24.527096521140322,24.06313765583517,23.599202493916245,23.135292129313406,22.67140772432252,22.20755051503096,21.743721817268131,21.27992303314123,20.816155658224538,20.362495471087716,19.918722199132162,19.48462037030507,19.059979208477955,18.644592531105292,18.238258649113536,17.84078026897193,17.451964396897544,17.071622245148042,16.699569140356669,16.33562443386495,15.979611414009581,15.631357220320892,15.290692759591254,14.957452623772657,14.631475009663598,14.312601640346285,14.000677688336019,13.695551700405423,13.397075524047033,13.105104235538535,12.819496069575722,12.540112350439012,12.266817424660092,11.99947859515601,11.737966056798719,11.482152833388801,11.231914716002764,10.987130202683973,10.747680439447938,10.513449162573318,10.284322642150606,10.060189626861101,9.8409412899593462,{"$f":"BZ394","v":9.6264711764328084},9.4166751513131413,9.2114513491139309,9.0107001243703877,8.8143240032569476,8.6222276362593124,8.4343177518779342,8.2505031113404694,8.0706944643012228,7.8948045055060483,7.7227478324016916,7.5544409036689775,7.389801998659709,7.2287511777175864,7.0712102433638782,6.9171027023289975]
[null,"Distribution Scale 4hr Lithium-ion"]
[null,"Distribution Scale 8hr Lithium-ion"]
[null,"4hr Lithium-ion"]
[null,"8hr Lithium-ion"]
[null,"16hr Lithium-ion"]
[null,"4 hr Flow Battery"]
[null,"8 hr Flow Battery"]
[null,"100hr Iron Oxide"]
[null,"Geothermal (Off System)"]
[null,"Hydrogen Fuel Cell with 40 hrs Storage"]
[null,"7F.04 CT Frame Greenfield + Power to Gas + storage"]
[null,"7F.04 CT Frame Greenfield + RNG"]
[null,"Pumped Hydro (8 hr)"]
[null,"Pumped Hydro (16 hr)"]
[null,"Pumped Hydro (24 hr)"]
[null,"Kettle Falls 2nd Biomass Unit"]
[null,"Rathdrum CT 2055 Uprates two unit operation"]
[null,"Rathdrum CT: Inlet Evaporation 2 unit operation"]
[null,"Kettle Falls Upgrade"]
[null,"Palouse Repower"]
[null,"Rattlesnake Repower"]
[null,"Lind Repower"]
[]
[null,"Round-Trip Efficiency"]
[null,{"$f":"List_Resources","v":"7F.04 CT Frame Greenfield"}]
[null,"Reciprocating Engine (ICE) Machine"]
[null,"NG CCCT (1x1 w/DF)"]
[null,"Small Modular Reactor"]
[null,"Northwest Wind (On System)"]
[null,"Northwest Wind (Off System)"]
[null,"Montana Wind (Off System)"]
[null,"Off Shore Wind (Off System)"]
[null,"New Construction Residential Solar"]
[null,"New Construction Residential Solar + Storage"]
[null,"Residential Solar"]
[null,"Residential Solar + Storage"]
[null,"Commercial Solar"]
[null,"Commercial Solar + Storage"]
[null,"Low-Income Community Solar"]
[null,"Solar Photovoltaic Fixed Array (5 MW AC)"]
[null,"Solar Photovoltaic Fixed Array (5 MW AC) + Storage"]
[null,"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)"]
[null,"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"]
[null,"100 MW/400 MWh Lithium-ion w/100 MW Solar"]
[null,"100 MW/200 MWh Lithium-ion w/100 MW Solar"]
[null,"50 MW/200 MWh Lithium-ion w/100 MW Solar"]
[null,"Distribution Scale 4hr Lithium-ion",{"$f":"C444","v":"NREL"},"Fixed Operation and Maintenance Expenses ($/kW-yr)","Utility-Scale Battery Storage - 4Hr","Moderate",null,null,null,null,null,null,null,{"$f":"N444","v":0.85},0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,{"$f":"BZ444","v":0.85},0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,"Distribution Scale 8hr Lithium-ion",{"$f":"C445","v":"NREL"},"Fixed Operation and Maintenance Expenses ($/kW-yr)","Utility-Scale Battery Storage - 8Hr","Moderate",null,null,null,null,null,null,null,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,"4hr Lithium-ion","NREL","Fixed Operation and Maintenance Expenses ($/kW-yr)","Utility-Scale Battery Storage - 4Hr","Moderate",null,null,null,null,null,null,null,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,{"$f":"AQ444","v":0.85},0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,{"$f":"BG444","v":0.85},0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,{"$f":"BW444","v":0.85},0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,{"$f":"CM444","v":0.85},0.85]
[null,"8hr Lithium-ion","NREL","Fixed Operation and Maintenance Expenses ($/kW-yr)","Utility-Scale Battery Storage - 8Hr","Moderate",null,null,null,null,null,null,null,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,"16hr Lithium-ion","NREL","Fixed Operation and Maintenance Expenses ($/kW-yr)","Utility-Scale Battery Storage - 16Hr","Moderate",null,null,null,null,null,null,null,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,"4 hr Flow Battery","Internal",null,null,null,null,null,null,null,null,null,0.7,{"$f":"M447","v":0.7},0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]
[null,"8 hr Flow Battery","Internal",null,null,null,null,null,null,null,null,null,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67]
[null,"100hr Iron Oxide","Internal",null,null,null,null,null,null,null,null,null,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999]
[null,"Geothermal (Off System)"]
[null,"Hydrogen Fuel Cell with 40 hrs Storage"]
[null,"7F.04 CT Frame Greenfield + Power to Gas + storage"]
[null,"7F.04 CT Frame Greenfield + RNG"]
[null,"Pumped Hydro (8 hr)","NREL","Round-Trip Efficiency","Pumped Storage Hydropower - National Class 10","Moderate",null,null,null,null,null,null,null,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,{"$f":"AQ454","v":0.8},0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[null,"Pumped Hydro (16 hr)","NREL","Round-Trip Efficiency","Pumped Storage Hydropower - National Class 7","Moderate",null,null,null,null,null,null,null,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[null,"Pumped Hydro (24 hr)","NREL","Round-Trip Efficiency","Pumped Storage Hydropower - National Class 5","Moderate",null,null,null,null,null,null,null,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[null,"Kettle Falls 2nd Biomass Unit"]
[null,"Rathdrum CT 2055 Uprates two unit operation"]
[null,"Rathdrum CT: Inlet Evaporation 2 unit operation"]
[null,"Kettle Falls Upgrade"]
[null,"Palouse Repower"]
[null,"Rattlesnake Repower"]
[null,"Lind Repower"]
[]
[null,"ITC Schedule"]
[null,{"$f":"List_Resources","v":"7F.04 CT Frame Greenfield"}]
[null,"Reciprocating Engine (ICE) Machine"]
[null,"NG CCCT (1x1 w/DF)"]
[null,"Small Modular Reactor"]
[null,"Northwest Wind (On System)"]
[null,"Northwest Wind (Off System)"]
[null,"Montana Wind (Off System)"]
[null,"Off Shore Wind (Off System)"]
[null,"New Construction Residential Solar","Inflation Reduction Act",null,null,null,null,null,null,null,null,null,0,0,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.36,0.32,0,{"$f":"AB474","v":0},{"$f":"AC474","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"New Construction Residential Solar + Storage",{"$f":"C474","v":"Inflation Reduction Act"},null,null,null,null,null,null,null,null,null,{"$f":"M474","v":0},{"$f":"N474","v":0},0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.36,0.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ474","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Residential Solar",{"$f":"C474","v":"Inflation Reduction Act"},null,null,null,null,null,null,null,null,null,{"$f":"M474","v":0},{"$f":"N474","v":0},0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.36,0.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ474","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Residential Solar + Storage",{"$f":"C476","v":"Inflation Reduction Act"},null,null,null,null,null,null,null,null,null,{"$f":"M476","v":0},{"$f":"N476","v":0},0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.36,0.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Commercial Solar","Inflation Reduction Act",null,null,null,null,null,null,null,null,null,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.26,0.22,0.1,{"$f":"AB478","v":0.1},{"$f":"AC478","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Commercial Solar + Storage",{"$f":"C478","v":"Inflation Reduction Act"},null,null,null,null,null,null,null,null,null,{"$f":"M478","v":0.3},{"$f":"N478","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.26,0.22,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"BZ478","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Low-Income Community Solar",{"$f":"C481","v":"Inflation Reduction Act"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA481","v":0.22},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"BZ481","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Solar Photovoltaic Fixed Array (5 MW AC)",{"$f":"C483","v":"Inflation Reduction Act"},null,null,null,null,null,null,null,null,null,{"$f":"M483","v":0.3},{"$f":"N483","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.26,0.22,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"BZ483","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Solar Photovoltaic Fixed Array (5 MW AC) + Storage",{"$f":"C481","v":"Inflation Reduction Act"},null,null,null,null,null,null,null,null,null,{"$f":"M481","v":0.3},{"$f":"N481","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.26,0.22,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"BZ481","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)",{"$f":"C478","v":"Inflation Reduction Act"},null,null,null,null,null,null,null,null,null,{"$f":"M478","v":0.3},{"$f":"N478","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.26,0.22,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"BZ478","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)",{"$f":"C483","v":"Inflation Reduction Act"},null,null,null,null,null,null,null,null,null,{"$f":"M483","v":0.3},{"$f":"N483","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.26,0.22,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"BZ483","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"100 MW/400 MWh Lithium-ion w/100 MW Solar",{"$f":"C478","v":"Inflation Reduction Act"},null,null,null,null,null,null,null,null,null,{"$f":"M478","v":0.3},{"$f":"N478","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.26,0.22,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"BZ478","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"100 MW/200 MWh Lithium-ion w/100 MW Solar",{"$f":"C478","v":"Inflation Reduction Act"},null,null,null,null,null,null,null,null,null,{"$f":"M478","v":0.3},{"$f":"N478","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.26,0.22,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"BZ478","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"50 MW/200 MWh Lithium-ion w/100 MW Solar",{"$f":"C478","v":"Inflation Reduction Act"},null,null,null,null,null,null,null,null,null,{"$f":"M478","v":0.3},{"$f":"N478","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.26,0.22,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"BZ478","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Distribution Scale 4hr Lithium-ion","Inflation Reduction Act",null,null,null,null,null,null,null,null,null,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0,{"$f":"Z488","v":0},{"$f":"AA488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM488","v":0},0]
[null,"Distribution Scale 8hr Lithium-ion",{"$f":"C488","v":"Inflation Reduction Act"},null,null,null,null,null,null,null,null,null,{"$f":"M488","v":0.4},{"$f":"N488","v":0.4},0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4hr Lithium-ion",{"$f":"C488","v":"Inflation Reduction Act"},null,null,null,null,null,null,null,null,null,{"$f":"M488","v":0.4},{"$f":"N488","v":0.4},0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"8hr Lithium-ion",{"$f":"C488","v":"Inflation Reduction Act"},null,null,null,null,null,null,null,null,null,{"$f":"M488","v":0.4},{"$f":"N488","v":0.4},0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"16hr Lithium-ion",{"$f":"C488","v":"Inflation Reduction Act"},null,null,null,null,null,null,null,null,null,{"$f":"M488","v":0.4},{"$f":"N488","v":0.4},0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4 hr Flow Battery",{"$f":"C488","v":"Inflation Reduction Act"},null,null,null,null,null,null,null,null,null,{"$f":"M488","v":0.4},{"$f":"N488","v":0.4},0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"8 hr Flow Battery",{"$f":"C488","v":"Inflation Reduction Act"},null,null,null,null,null,null,null,null,null,{"$f":"M488","v":0.4},{"$f":"N488","v":0.4},0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"100hr Iron Oxide",{"$f":"C488","v":"Inflation Reduction Act"},null,null,null,null,null,null,null,null,null,{"$f":"M488","v":0.4},{"$f":"N488","v":0.4},0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Geothermal (Off System)"]
[null,"Hydrogen Fuel Cell with 40 hrs Storage"]
[null,"7F.04 CT Frame Greenfield + Power to Gas + storage"]
[null,"7F.04 CT Frame Greenfield + RNG"]
[null,"Pumped Hydro (8 hr)",{"$f":"C488","v":"Inflation Reduction Act"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M488","v":0.4},0.4,0.4,0.4,0.4,0.4,{"$f":"S488","v":0.4},{"$f":"T488","v":0.4},0.4,0.4,0.4,0.4,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF488","v":0},0,0,0,0,0]
[null,"Pumped Hydro (16 hr)",{"$f":"C488","v":"Inflation Reduction Act"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M488","v":0.4},0.4,0.4,0.4,0.4,0.4,{"$f":"S488","v":0.4},{"$f":"T488","v":0.4},0.4,0.4,0.4,0.4,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF488","v":0},0,0,0,0,0]
[null,"Pumped Hydro (24 hr)",{"$f":"C488","v":"Inflation Reduction Act"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M488","v":0.4},0.4,0.4,0.4,0.4,0.4,{"$f":"S488","v":0.4},{"$f":"T488","v":0.4},0.4,0.4,0.4,0.4,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF488","v":0},0,0,0,0,0]
[null,"Kettle Falls 2nd Biomass Unit"]
[null,"Rathdrum CT 2055 Uprates two unit operation"]
[null,"Rathdrum CT: Inlet Evaporation 2 unit operation"]
[null,"Kettle Falls Upgrade"]
[null,"Palouse Repower"]
[null,"Rattlesnake Repower"]
[null,"Lind Repower",{"$f":"C483","v":"Inflation Reduction Act"},null,null,null,null,null,null,null,null,null,{"$f":"M483","v":0.3},{"$f":"N483","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.26,0.22,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"BZ483","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[]
[null,"PTC Schedule"]
[null,{"$f":"List_Resources","v":"7F.04 CT Frame Greenfield"}]
[null,"Reciprocating Engine (ICE) Machine"]
[null,"NG CCCT (1x1 w/DF)"]
[null,"Small Modular Reactor","Inflation Reduction Act",null,null,null,null,null,null,null,null,null,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1,1,1,1,1,0.6,0.4,0,{"$f":"AB515","v":0},{"$f":"AC515","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Northwest Wind (On System)","Inflation Reduction Act",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.6,0.4,0,{"$f":"AC516","v":0},{"$f":"AD516","v":0},{"$f":"AE516","v":0},{"$f":"AF516","v":0},{"$f":"AG516","v":0},{"$f":"AH516","v":0},{"$f":"AI516","v":0},{"$f":"AJ516","v":0},{"$f":"AK516","v":0},{"$f":"AL516","v":0},{"$f":"AM516","v":0},{"$f":"AN516","v":0},{"$f":"AO516","v":0},{"$f":"AP516","v":0},{"$f":"AQ516","v":0},{"$f":"AR516","v":0},{"$f":"AS516","v":0},{"$f":"AT516","v":0},{"$f":"AU516","v":0},{"$f":"AV516","v":0},{"$f":"AW516","v":0},{"$f":"AX516","v":0},{"$f":"AY516","v":0},{"$f":"AZ516","v":0},{"$f":"BA516","v":0},{"$f":"BB516","v":0},{"$f":"BC516","v":0},{"$f":"BD516","v":0},{"$f":"BE516","v":0},{"$f":"BF516","v":0},{"$f":"BG516","v":0},{"$f":"BH516","v":0},{"$f":"BI516","v":0},{"$f":"BJ516","v":0},{"$f":"BK516","v":0},{"$f":"BL516","v":0},{"$f":"BM516","v":0},{"$f":"BN516","v":0},{"$f":"BO516","v":0},{"$f":"BP516","v":0},{"$f":"BQ516","v":0},{"$f":"BR516","v":0},{"$f":"BS516","v":0},{"$f":"BT516","v":0},{"$f":"BU516","v":0},{"$f":"BV516","v":0},{"$f":"BW516","v":0},{"$f":"BX516","v":0},{"$f":"BY516","v":0},{"$f":"BZ516","v":0},{"$f":"CA516","v":0},{"$f":"CB516","v":0},{"$f":"CC516","v":0},{"$f":"CD516","v":0},{"$f":"CE516","v":0},{"$f":"CF516","v":0},{"$f":"CG516","v":0},{"$f":"CH516","v":0},{"$f":"CI516","v":0},{"$f":"CJ516","v":0},{"$f":"CK516","v":0},{"$f":"CL516","v":0},{"$f":"CM516","v":0},{"$f":"CN516","v":0}]
[null,"Northwest Wind (Off System)",{"$f":"C516","v":"Inflation Reduction Act"},null,null,null,null,null,null,null,null,null,{"$f":"M516","v":1},{"$f":"N516","v":1},1,1,1,1,1,1,1,1,1,1,1,1,0.6,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ516","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Montana Wind (Off System)",{"$f":"C516","v":"Inflation Reduction Act"},null,null,null,null,null,null,null,null,null,{"$f":"M516","v":1},{"$f":"N516","v":1},1,1,1,1,1,1,1,1,1,1,1,1,0.6,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ516","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Off Shore Wind (Off System)",{"$f":"C516","v":"Inflation Reduction Act"},null,null,null,null,null,null,null,null,null,{"$f":"M516","v":1},{"$f":"N516","v":1},1,1,1,1,1,1,1,1,1,1,1,1,0.6,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ516","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"New Construction Residential Solar","Inflation Reduction Act",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,0.6,0.4,0,{"$f":"AB520","v":0},{"$f":"AC520","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"New Construction Residential Solar + Storage",{"$f":"C520","v":"Inflation Reduction Act"},null,null,null,null,null,null,null,null,null,{"$f":"M520","v":1},{"$f":"N520","v":1},1,1,1,1,1,1,1,1,1,1,1,0.6,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ520","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Residential Solar",{"$f":"C520","v":"Inflation Reduction Act"},null,null,null,null,null,null,null,null,null,{"$f":"M520","v":1},{"$f":"N520","v":1},1,1,1,1,1,1,1,1,1,1,1,0.6,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ520","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Residential Solar + Storage",{"$f":"C522","v":"Inflation Reduction Act"},null,null,null,null,null,null,null,null,null,{"$f":"M522","v":1},{"$f":"N522","v":1},1,1,1,1,1,1,1,1,1,1,1,0.6,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ522","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Commercial Solar","Inflation Reduction Act",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,0.6,0.4,0,{"$f":"AB524","v":0},{"$f":"AC524","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Commercial Solar + Storage",{"$f":"C524","v":"Inflation Reduction Act"},null,null,null,null,null,null,null,null,null,{"$f":"M524","v":1},{"$f":"N524","v":1},1,1,1,1,1,1,1,1,1,1,1,0.6,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ524","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low-Income Community Solar",{"$f":"C527","v":"Inflation Reduction Act"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA527","v":0.4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ527","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Solar Photovoltaic Fixed Array (5 MW AC)",{"$f":"C529","v":"Inflation Reduction Act"},null,null,null,null,null,null,null,null,null,{"$f":"M529","v":1},{"$f":"N529","v":1},1,1,1,1,1,1,1,1,1,1,1,0.6,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ529","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Solar Photovoltaic Fixed Array (5 MW AC) + Storage",{"$f":"C527","v":"Inflation Reduction Act"},null,null,null,null,null,null,null,null,null,{"$f":"M527","v":1},{"$f":"N527","v":1},1,1,1,1,1,1,1,1,1,1,1,0.6,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ527","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)",{"$f":"C524","v":"Inflation Reduction Act"},null,null,null,null,null,null,null,null,null,{"$f":"M524","v":1},{"$f":"N524","v":1},1,1,1,1,1,1,1,1,1,1,1,0.6,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ524","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)",{"$f":"C529","v":"Inflation Reduction Act"},null,null,null,null,null,null,null,null,null,{"$f":"M529","v":1},{"$f":"N529","v":1},1,1,1,1,1,1,1,1,1,1,1,0.6,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ529","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"100 MW/400 MWh Lithium-ion w/100 MW Solar",{"$f":"C524","v":"Inflation Reduction Act"},null,null,null,null,null,null,null,null,null,{"$f":"M524","v":1},{"$f":"N524","v":1},1,1,1,1,1,1,1,1,1,1,1,0.6,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ524","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"100 MW/200 MWh Lithium-ion w/100 MW Solar",{"$f":"C524","v":"Inflation Reduction Act"},null,null,null,null,null,null,null,null,null,{"$f":"M524","v":1},{"$f":"N524","v":1},1,1,1,1,1,1,1,1,1,1,1,0.6,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ524","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"50 MW/200 MWh Lithium-ion w/100 MW Solar",{"$f":"C524","v":"Inflation Reduction Act"},null,null,null,null,null,null,null,null,null,{"$f":"M524","v":1},{"$f":"N524","v":1},1,1,1,1,1,1,1,1,1,1,1,0.6,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ524","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Distribution Scale 4hr Lithium-ion"]
[null,"Distribution Scale 8hr Lithium-ion"]
[null,"4hr Lithium-ion"]
[null,"8hr Lithium-ion"]
[null,"16hr Lithium-ion"]
[null,"4 hr Flow Battery"]
[null,"8 hr Flow Battery"]
[null,"100hr Iron Oxide"]
[null,"Geothermal (Off System)","Inflation Reduction Act",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,0.6,0.4,0,{"$f":"AB542","v":0},{"$f":"AC542","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydrogen Fuel Cell with 40 hrs Storage"]
[null,"7F.04 CT Frame Greenfield + Power to Gas + storage"]
[null,"7F.04 CT Frame Greenfield + RNG"]
[null,"Pumped Hydro (8 hr)"]
[null,"Pumped Hydro (16 hr)"]
[null,"Pumped Hydro (24 hr)"]
[null,"Kettle Falls 2nd Biomass Unit","Inflation Reduction Act",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,0.6,0.4,0,{"$f":"AB549","v":0},{"$f":"AC549","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Rathdrum CT 2055 Uprates two unit operation"]
[null,"Rathdrum CT: Inlet Evaporation 2 unit operation"]
[null,"Kettle Falls Upgrade"]
[null,"Palouse Repower",{"$f":"C516","v":"Inflation Reduction Act"},null,null,null,null,null,null,null,null,null,{"$f":"M516","v":1},{"$f":"N516","v":1},1,1,1,1,1,1,1,1,1,1,1,1,0.6,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ516","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Rattlesnake Repower",{"$f":"C516","v":"Inflation Reduction Act"},null,null,null,null,null,null,null,null,null,{"$f":"M516","v":1},{"$f":"N516","v":1},1,1,1,1,1,1,1,1,1,1,1,1,0.6,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ516","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lind Repower",{"$f":"C529","v":"Inflation Reduction Act"},null,null,null,null,null,null,null,null,null,{"$f":"M529","v":1},{"$f":"N529","v":1},1,1,1,1,1,1,1,1,1,1,1,0.6,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ529","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"PTC Value ($/MWh)"]
[null,{"$f":"List_Resources","v":"7F.04 CT Frame Greenfield"}]
[null,"Reciprocating Engine (ICE) Machine"]
[null,"NG CCCT (1x1 w/DF)"]
[null,"Small Modular Reactor","Inflation Reduction Act",null,null,null,{"$f":"2020+COUNTBLANK(M561:S561)","v":2022},null,null,null,null,null,null,null,18,{"$f":"O561","v":18},{"$f":"P561","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"CB561","v":18},18,18,18,18,18,18,18,18,18,18,18,18]
[null,"Northwest Wind (On System)","Inflation Reduction Act",null,null,null,2022,null,null,null,null,null,null,null,26,{"$f":"O562","v":26},26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26]
[null,"Northwest Wind (Off System)",{"$f":"C562","v":"Inflation Reduction Act"},null,null,null,2022,null,null,null,null,null,null,null,{"$f":"O562","v":26},26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,{"$f":"CA562","v":26},26,26,26,26,26,26,26,26,26,26,26,26,26,26]
[null,"Montana Wind (Off System)",{"$f":"C562","v":"Inflation Reduction Act"},null,null,null,2022,null,null,null,null,null,null,null,{"$f":"O562","v":26},26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,{"$f":"CA562","v":26},26,26,26,26,26,26,26,26,26,26,26,26,26,26]
[null,"Off Shore Wind (Off System)",{"$f":"C562","v":"Inflation Reduction Act"},null,null,null,2022,null,null,null,null,null,null,null,{"$f":"O562","v":26},26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,{"$f":"CA562","v":26},26,26,26,26,26,26,26,26,26,26,26,26,26,26]
[null,"New Construction Residential Solar","Inflation Reduction Act",null,null,null,2022,null,null,null,null,null,null,null,26,{"$f":"O566","v":26},{"$f":"P566","v":26},26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,{"$f":"CB566","v":26},26,26,26,26,26,26,26,26,26,26,26,26]
[null,"New Construction Residential Solar + Storage",{"$f":"C566","v":"Inflation Reduction Act"},null,null,null,2022,null,null,null,null,null,null,null,{"$f":"O566","v":26},26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,{"$f":"CA566","v":26},26,26,26,26,26,26,26,26,26,26,26,26,26,26]
[null,"Residential Solar",{"$f":"C566","v":"Inflation Reduction Act"},null,null,null,2022,null,null,null,null,null,null,null,{"$f":"O566","v":26},26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,{"$f":"CA566","v":26},26,26,26,26,26,26,26,26,26,26,26,26,26,26]
[null,"Residential Solar + Storage",{"$f":"C568","v":"Inflation Reduction Act"},null,null,null,2022,null,null,null,null,null,null,null,{"$f":"O568","v":26},26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,{"$f":"CA568","v":26},26,26,26,26,26,26,26,26,26,26,26,26,26,26]
[null,"Commercial Solar","Inflation Reduction Act",null,null,null,2022,null,null,null,null,null,null,null,26,{"$f":"O570","v":26},{"$f":"P570","v":26},26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,{"$f":"CB570","v":26},26,26,26,26,26,26,26,26,26,26,26,26]
[null,"Commercial Solar + Storage",{"$f":"C570","v":"Inflation Reduction Act"},null,null,null,2022,null,null,null,null,null,null,null,{"$f":"O570","v":26},26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,{"$f":"CA570","v":26},26,26,26,26,26,26,26,26,26,26,26,26,26,26]
[null,"Low-Income Community Solar",{"$f":"C573","v":"Inflation Reduction Act"},null,null,null,2022,null,null,null,null,null,null,null,{"$f":"O573","v":26},{"$f":"P573","v":26},26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,{"$f":"CB573","v":26},26,26,26,26,26,26,26,26,26,26,26,26,26]
[null,"Solar Photovoltaic Fixed Array (5 MW AC)",{"$f":"C575","v":"Inflation Reduction Act"},null,null,null,2022,null,null,null,null,null,null,null,{"$f":"O575","v":26},26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,{"$f":"CA575","v":26},26,26,26,26,26,26,26,26,26,26,26,26,26,26]
[null,"Solar Photovoltaic Fixed Array (5 MW AC) + Storage",{"$f":"C573","v":"Inflation Reduction Act"},null,null,null,2022,null,null,null,null,null,null,null,{"$f":"O573","v":26},26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,{"$f":"CA573","v":26},26,26,26,26,26,26,26,26,26,26,26,26,26,26]
[null,"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)",{"$f":"C570","v":"Inflation Reduction Act"},null,null,null,2022,null,null,null,null,null,null,null,{"$f":"O570","v":26},26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,{"$f":"CA570","v":26},26,26,26,26,26,26,26,26,26,26,26,26,26,26]
[null,"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)",{"$f":"C575","v":"Inflation Reduction Act"},null,null,null,2022,null,null,null,null,null,null,null,{"$f":"O575","v":26},26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,{"$f":"CA575","v":26},26,26,26,26,26,26,26,26,26,26,26,26,26,26]
[null,"100 MW/400 MWh Lithium-ion w/100 MW Solar",{"$f":"C570","v":"Inflation Reduction Act"},null,null,null,2022,null,null,null,null,null,null,null,{"$f":"O570","v":26},26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,{"$f":"CA570","v":26},26,26,26,26,26,26,26,26,26,26,26,26,26,26]
[null,"100 MW/200 MWh Lithium-ion w/100 MW Solar",{"$f":"C570","v":"Inflation Reduction Act"},null,null,null,2022,null,null,null,null,null,null,null,{"$f":"O570","v":26},26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,{"$f":"CA570","v":26},26,26,26,26,26,26,26,26,26,26,26,26,26,26]
[null,"50 MW/200 MWh Lithium-ion w/100 MW Solar",{"$f":"C570","v":"Inflation Reduction Act"},null,null,null,2022,null,null,null,null,null,null,null,{"$f":"O570","v":26},26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,{"$f":"CA570","v":26},26,26,26,26,26,26,26,26,26,26,26,26,26,26]
[null,"Distribution Scale 4hr Lithium-ion"]
[null,"Distribution Scale 8hr Lithium-ion"]
[null,"4hr Lithium-ion"]
[null,"8hr Lithium-ion"]
[null,"16hr Lithium-ion"]
[null,"4 hr Flow Battery"]
[null,"8 hr Flow Battery"]
[null,"100hr Iron Oxide"]
[null,"Geothermal (Off System)","Inflation Reduction Act",null,null,null,2022,null,null,null,null,null,null,null,26,{"$f":"O588","v":26},26,26,26,26,26,26,26,26,26,26,26,26,{"$f":"AB588","v":26},{"$f":"AC588","v":26},26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26]
[null,"Hydrogen Fuel Cell with 40 hrs Storage"]
[null,"7F.04 CT Frame Greenfield + Power to Gas + storage"]
[null,"7F.04 CT Frame Greenfield + RNG"]
[null,"Pumped Hydro (8 hr)"]
[null,"Pumped Hydro (16 hr)"]
[null,"Pumped Hydro (24 hr)"]
[null,"Kettle Falls 2nd Biomass Unit","Inflation Reduction Act",null,null,null,2022,null,null,null,null,null,null,null,26,{"$f":"O595","v":26},26,26,26,26,26,26,26,26,26,26,26,26,{"$f":"AB595","v":26},{"$f":"AC595","v":26},26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26]
[null,"Rathdrum CT 2055 Uprates two unit operation"]
[null,"Rathdrum CT: Inlet Evaporation 2 unit operation"]
[null,"Kettle Falls Upgrade"]
[null,"Palouse Repower",{"$f":"C562","v":"Inflation Reduction Act"},null,null,null,2022,null,null,null,null,null,null,null,{"$f":"O562","v":26},{"$f":"P562","v":26},26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,{"$f":"CB562","v":26},26,26,26,26,26,26,26,26,26,26,26,26,26]
[null,"Rattlesnake Repower",{"$f":"C562","v":"Inflation Reduction Act"},null,null,null,2022,null,null,null,null,null,null,null,{"$f":"O562","v":26},{"$f":"P562","v":26},26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,{"$f":"CB562","v":26},26,26,26,26,26,26,26,26,26,26,26,26,26]
[null,"Lind Repower",{"$f":"C575","v":"Inflation Reduction Act"},null,null,null,2022,null,null,null,null,null,null,null,{"$f":"O575","v":26},{"$f":"P575","v":26},26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,{"$f":"CB575","v":26},26,26,26,26,26,26,26,26,26,26,26,26,26]
[]
[null,"Forced Outage (%)"]
[null,{"$f":"List_Resources","v":"7F.04 CT Frame Greenfield"},"Internal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.03,{"$f":"S604","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":"CE604","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,"Reciprocating Engine (ICE) Machine","Internal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,"NG CCCT (1x1 w/DF)","Internal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,"Small Modular Reactor"]
[null,"Northwest Wind (On System)"]
[null,"Northwest Wind (Off System)"]
[null,"Montana Wind (Off System)"]
[null,"Off Shore Wind (Off System)"]
[null,"New Construction Residential Solar"]
[null,"New Construction Residential Solar + Storage"]
[null,"Residential Solar"]
[null,"Residential Solar + Storage"]
[null,"Commercial Solar"]
[null,"Commercial Solar + Storage"]
[null,"Low-Income Community Solar"]
[null,"Solar Photovoltaic Fixed Array (5 MW AC)"]
[null,"Solar Photovoltaic Fixed Array (5 MW AC) + Storage"]
[null,"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)"]
[null,"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"]
[null,"100 MW/400 MWh Lithium-ion w/100 MW Solar"]
[null,"100 MW/200 MWh Lithium-ion w/100 MW Solar"]
[null,"50 MW/200 MWh Lithium-ion w/100 MW Solar"]
[null,"Distribution Scale 4hr Lithium-ion"]
[null,"Distribution Scale 8hr Lithium-ion"]
[null,"4hr Lithium-ion"]
[null,"8hr Lithium-ion"]
[null,"16hr Lithium-ion"]
[null,"4 hr Flow Battery"]
[null,"8 hr Flow Battery"]
[null,"100hr Iron Oxide"]
[null,"Geothermal (Off System)"]
[null,"Hydrogen Fuel Cell with 40 hrs Storage","Internal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05,{"$f":"S635","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"AI635","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"AY635","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"BO635","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"CE635","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"7F.04 CT Frame Greenfield + Power to Gas + storage","Internal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"7F.04 CT Frame Greenfield + RNG","Internal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Pumped Hydro (8 hr)"]
[null,"Pumped Hydro (16 hr)"]
[null,"Pumped Hydro (24 hr)"]
[null,"Kettle Falls 2nd Biomass Unit","Internal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7199999999999998E-2,{"$f":"S641","v":2.7199999999999998E-2},2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,{"$f":"AI641","v":2.7199999999999998E-2},2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,{"$f":"AY641","v":2.7199999999999998E-2},2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,{"$f":"BO641","v":2.7199999999999998E-2},2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,{"$f":"CE641","v":2.7199999999999998E-2},2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2]
[null,"Rathdrum CT 2055 Uprates two unit operation","Internal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Rathdrum CT: Inlet Evaporation 2 unit operation","Internal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Kettle Falls Upgrade","Internal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2]
[null,"Palouse Repower"]
[null,"Rattlesnake Repower"]
[null,"Lind Repower"]
[]
[null,"B&O Tax Rate"]
[null,{"$f":"List_Resources","v":"7F.04 CT Frame Greenfield"}]
[null,"Reciprocating Engine (ICE) Machine"]
[null,"NG CCCT (1x1 w/DF)"]
[null,"Small Modular Reactor"]
[null,"Northwest Wind (On System)"]
[null,"Northwest Wind (Off System)"]
[null,"Montana Wind (Off System)"]
[null,"Off Shore Wind (Off System)"]
[null,"New Construction Residential Solar"]
[null,"New Construction Residential Solar + Storage"]
[null,"Residential Solar"]
[null,"Residential Solar + Storage"]
[null,"Commercial Solar"]
[null,"Commercial Solar + Storage"]
[null,"Low-Income Community Solar",{"$f":"C665","v":"Internal"},null,null,null,null,null,null,null,null,null,{"$f":"M665","v":2.7499999999999998E-3},{"$f":"N665","v":2.7499999999999998E-3},2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,{"$f":"BZ665","v":2.7499999999999998E-3},2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3]
[null,"Solar Photovoltaic Fixed Array (5 MW AC)",{"$f":"C667","v":"Internal"},null,null,null,null,null,null,null,null,null,{"$f":"M667","v":2.7499999999999998E-3},{"$f":"N667","v":2.7499999999999998E-3},2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,{"$f":"BZ667","v":2.7499999999999998E-3},2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3]
[null,"Solar Photovoltaic Fixed Array (5 MW AC) + Storage",{"$f":"C665","v":"Internal"},null,null,null,null,null,null,null,null,null,{"$f":"M665","v":2.7499999999999998E-3},{"$f":"N665","v":2.7499999999999998E-3},2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,{"$f":"BZ665","v":2.7499999999999998E-3},2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3]
[null,"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)","Internal",null,null,null,null,null,null,null,null,null,2.7499999999999998E-3,{"$f":"M667","v":2.7499999999999998E-3},{"$f":"N667","v":2.7499999999999998E-3},2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,{"$f":"BZ667","v":2.7499999999999998E-3},2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3]
[null,"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"]
[null,"100 MW/400 MWh Lithium-ion w/100 MW Solar",{"$f":"C667","v":"Internal"},null,null,null,null,null,null,null,null,null,{"$f":"M667","v":2.7499999999999998E-3},{"$f":"N667","v":2.7499999999999998E-3},2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,{"$f":"BZ667","v":2.7499999999999998E-3},2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3]
[null,"100 MW/200 MWh Lithium-ion w/100 MW Solar",{"$f":"C667","v":"Internal"},null,null,null,null,null,null,null,null,null,{"$f":"M667","v":2.7499999999999998E-3},{"$f":"N667","v":2.7499999999999998E-3},2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,{"$f":"BZ667","v":2.7499999999999998E-3},2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3]
[null,"50 MW/200 MWh Lithium-ion w/100 MW Solar",{"$f":"C667","v":"Internal"},null,null,null,null,null,null,null,null,null,{"$f":"M667","v":2.7499999999999998E-3},{"$f":"N667","v":2.7499999999999998E-3},2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,{"$f":"BZ667","v":2.7499999999999998E-3},2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3]
[null,"Distribution Scale 4hr Lithium-ion"]
[null,"Distribution Scale 8hr Lithium-ion"]
[null,"4hr Lithium-ion"]
[null,"8hr Lithium-ion"]
[null,"16hr Lithium-ion"]
[null,"4 hr Flow Battery"]
[null,"8 hr Flow Battery"]
[null,"100hr Iron Oxide"]
[null,"Geothermal (Off System)"]
[null,"Hydrogen Fuel Cell with 40 hrs Storage"]
[null,"7F.04 CT Frame Greenfield + Power to Gas + storage"]
[null,"7F.04 CT Frame Greenfield + RNG"]
[null,"Pumped Hydro (8 hr)"]
[null,"Pumped Hydro (16 hr)"]
[null,"Pumped Hydro (24 hr)"]
[null,"Kettle Falls 2nd Biomass Unit"]
[null,"Rathdrum CT 2055 Uprates two unit operation"]
[null,"Rathdrum CT: Inlet Evaporation 2 unit operation"]
[null,"Kettle Falls Upgrade"]
[null,"Palouse Repower"]
[null,"Rattlesnake Repower"]
[null,"Lind Repower",{"$f":"C667","v":"Internal"},null,null,null,null,null,null,null,null,null,{"$f":"M667","v":2.7499999999999998E-3},{"$f":"N667","v":2.7499999999999998E-3},2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,{"$f":"BZ667","v":2.7499999999999998E-3},2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3]
[]
[null,"Tax Dep Rate"]
[null,{"$f":"List_Resources","v":"7F.04 CT Frame Greenfield"}]
[null,"Reciprocating Engine (ICE) Machine"]
[null,"NG CCCT (1x1 w/DF)"]
[null,"Small Modular Reactor"]
[null,"Northwest Wind (On System)"]
[null,"Northwest Wind (Off System)"]
[null,"Montana Wind (Off System)"]
[null,"Off Shore Wind (Off System)"]
[null,"New Construction Residential Solar","Internal",null,null,null,null,null,null,null,null,null,null,null,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.95,{"$f":"AB704","v":0.95},{"$f":"AC704","v":0.95},0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95]
[null,"New Construction Residential Solar + Storage",{"$f":"C704","v":"Internal"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"O704","v":0.85},0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,{"$f":"CA704","v":0.95},0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95]
[null,"Residential Solar",{"$f":"C704","v":"Internal"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"O704","v":0.85},0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,{"$f":"CA704","v":0.95},0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95]
[null,"Residential Solar + Storage",{"$f":"C704","v":"Internal"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"O704","v":0.85},0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,{"$f":"CA704","v":0.95},0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95]
[null,"Commercial Solar",{"$f":"C704","v":"Internal"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"O704","v":0.85},0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,{"$f":"CA704","v":0.95},0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95]
[null,"Commercial Solar + Storage",{"$f":"C704","v":"Internal"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"O704","v":0.85},0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,{"$f":"CA704","v":0.95},0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95]
[null,"Low-Income Community Solar",{"$f":"C711","v":"Internal"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"O711","v":0.85},0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,{"$f":"CA711","v":0.95},0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95]
[null,"Solar Photovoltaic Fixed Array (5 MW AC)",{"$f":"C704","v":"Internal"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"O704","v":0.85},0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,{"$f":"CA704","v":0.95},0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95]
[null,"Solar Photovoltaic Fixed Array (5 MW AC) + Storage",{"$f":"C704","v":"Internal"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"O704","v":0.85},0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,{"$f":"CA704","v":0.95},0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95]
[null,"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)",{"$f":"C704","v":"Internal"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"O704","v":0.85},0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,{"$f":"CA704","v":0.95},0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95]
[null,"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)",{"$f":"C704","v":"Internal"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"O704","v":0.85},0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,{"$f":"CA704","v":0.95},0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95]
[null,"100 MW/400 MWh Lithium-ion w/100 MW Solar",{"$f":"C704","v":"Internal"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"O704","v":0.85},0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,{"$f":"CA704","v":0.95},0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95]
[null,"100 MW/200 MWh Lithium-ion w/100 MW Solar",{"$f":"C704","v":"Internal"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"O704","v":0.85},0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,{"$f":"CA704","v":0.95},0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95]
[null,"50 MW/200 MWh Lithium-ion w/100 MW Solar",{"$f":"C704","v":"Internal"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"O704","v":0.85},0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,{"$f":"CA704","v":0.95},0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95]
[null,"Distribution Scale 4hr Lithium-ion"]
[null,"Distribution Scale 8hr Lithium-ion"]
[null,"4hr Lithium-ion"]
[null,"8hr Lithium-ion"]
[null,"16hr Lithium-ion"]
[null,"4 hr Flow Battery"]
[null,"8 hr Flow Battery"]
[null,"100hr Iron Oxide"]
[null,"Geothermal (Off System)"]
[null,"Hydrogen Fuel Cell with 40 hrs Storage"]
[null,"7F.04 CT Frame Greenfield + Power to Gas + storage"]
[null,"7F.04 CT Frame Greenfield + RNG"]
[null,"Pumped Hydro (8 hr)"]
[null,"Pumped Hydro (16 hr)"]
[null,"Pumped Hydro (24 hr)"]
[null,"Kettle Falls 2nd Biomass Unit"]
[null,"Rathdrum CT 2055 Uprates two unit operation"]
[null,"Rathdrum CT: Inlet Evaporation 2 unit operation"]
[null,"Kettle Falls Upgrade"]
[null,"Palouse Repower"]
[null,"Rattlesnake Repower"]
[null,"Lind Repower",{"$f":"C713","v":"Internal"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"O713","v":0.85},0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,{"$f":"BZ713","v":0.95},0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95]
[]
[null,"Annual Avg \"Real\" Cost Improvement"]
[null,{"$f":"List_Resources","v":"7F.04 CT Frame Greenfield"}]
[null,"Reciprocating Engine (ICE) Machine"]
[null,"NG CCCT (1x1 w/DF)"]
[null,"Small Modular Reactor"]
[null,"Northwest Wind (On System)"]
[null,"Northwest Wind (Off System)"]
[null,"Montana Wind (Off System)"]
[null,"Off Shore Wind (Off System)"]
[null,"New Construction Residential Solar"]
[null,"New Construction Residential Solar + Storage"]
[null,"Residential Solar"]
[null,"Residential Solar + Storage"]
[null,"Commercial Solar"]
[null,"Commercial Solar + Storage"]
[null,"Low-Income Community Solar"]
[null,"Solar Photovoltaic Fixed Array (5 MW AC)"]
[null,"Solar Photovoltaic Fixed Array (5 MW AC) + Storage"]
[null,"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)"]
[null,"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"]
[null,"100 MW/400 MWh Lithium-ion w/100 MW Solar"]
[null,"100 MW/200 MWh Lithium-ion w/100 MW Solar"]
[null,"50 MW/200 MWh Lithium-ion w/100 MW Solar"]
[null,"Distribution Scale 4hr Lithium-ion"]
[null,"Distribution Scale 8hr Lithium-ion"]
[null,"4hr Lithium-ion"]
[null,"8hr Lithium-ion"]
[null,"16hr Lithium-ion"]
[null,"4 hr Flow Battery","Internal",null,null,null,null,null,null,null,null,null,null,-0.11,-0.11,-6.0043272662077381E-2,-5.9426669078313753E-2,-4.1129461814790574E-2,-4.0335147208248878E-2,-3.6757948070717889E-2,-3.5752717108667433E-2,-3.3704583380752225E-2,-3.5155995603022988E-2,-3.4646010585608449E-2,-3.3795837218907186E-2,-3.219187637098906E-2,-3.0108280530647593E-2,-2.6934341016737567E-2,-2.4916525192957631E-2,-2.3125910765127853E-2,-2.0864434914116357E-2,-2.1256319057735711E-2,-2.1648203201355101E-2,-2.20400873449744E-2,-2.2431971488593799E-2,-2.2823855632213098E-2,-2.3215739775832502E-2,-2.3607623919451801E-2,-2.39995080630712E-2,-2.4391392206690499E-2,-2.4783276350309899E-2,-2.5175160493929299E-2,-2.4391392206690499E-2,-2.4783276350309899E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,{"$f":"CE769","v":-2.5175160493929299E-2},{"$f":"CF769","v":-2.5175160493929299E-2},-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2]
[null,"8 hr Flow Battery","Internal",null,null,null,null,null,null,null,null,null,null,-0.14000000000000001,-0.14000000000000001,-6.0043272662077381E-2,-5.9426669078313753E-2,-4.1129461814790574E-2,-4.0335147208248878E-2,-3.6757948070717889E-2,-3.5752717108667433E-2,-3.3704583380752225E-2,-3.5155995603022988E-2,-3.4646010585608449E-2,-3.3795837218907186E-2,-3.219187637098906E-2,-3.0108280530647593E-2,-2.6934341016737567E-2,-2.4916525192957631E-2,-2.3125910765127853E-2,-2.0864434914116357E-2,-2.1256319057735711E-2,-2.1648203201355101E-2,-2.20400873449744E-2,-2.2431971488593799E-2,-2.2823855632213098E-2,-2.3215739775832502E-2,-2.3607623919451801E-2,-2.39995080630712E-2,-2.4391392206690499E-2,-2.4783276350309899E-2,-2.5175160493929299E-2,-2.4391392206690499E-2,-2.4783276350309899E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,{"$f":"CE770","v":-2.5175160493929299E-2},-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2]
[null,"100hr Iron Oxide","Internal",null,null,null,null,null,null,null,null,null,null,null,null,-0.02,{"$f":"P771","v":-0.02},-0.02,-0.02,-0.02,{"$f":"T771","v":-0.02},{"$f":"U771","v":-0.02},-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02]
[null,"Geothermal (Off System)"]
[null,"Hydrogen Fuel Cell with 40 hrs Storage","Internal",null,null,null,null,null,null,null,null,null,null,0,{"$f":"N773","v":0},{"$f":"O773","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA773","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7F.04 CT Frame Greenfield + Power to Gas + storage"]
[null,"7F.04 CT Frame Greenfield + RNG"]
[null,"Pumped Hydro (8 hr)"]
[null,"Pumped Hydro (16 hr)"]
[null,"Pumped Hydro (24 hr)"]
[null,"Kettle Falls 2nd Biomass Unit"]
[null,"Rathdrum CT 2055 Uprates two unit operation"]
[null,"Rathdrum CT: Inlet Evaporation 2 unit operation"]
[null,"Kettle Falls Upgrade"]
[null,"Palouse Repower"]
[null,"Rattlesnake Repower"]
[null,"Lind Repower"]

{"sheet":"DATA (Nominal)","index":2,"n_rows":831,"n_cols":93,"rows_kept":831,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,"Year:",{"$f":"_xlfn.SEQUENCE(1,81,2020,1)","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,null,null,null,null,null,null,null,null,"CPI:",1.2E-2,4.5999999999999999E-2,7.1999999999999995E-2,4.2000000000000003E-2,2.5000000000000001E-2,2.2221999999999999E-2,2.2221999999999999E-2,2.2221999999999999E-2,2.2221999999999999E-2,2.2221999999999999E-2,2.2221999999999999E-2,2.2221999999999999E-2,2.2221999999999999E-2,2.2221999999999999E-2,2.2221999999999999E-2,2.2221999999999999E-2,2.2221999999999999E-2,2.2221999999999999E-2,2.2221999999999999E-2,2.2221999999999999E-2,2.2221999999999999E-2,2.2221999999999999E-2,2.2221999999999999E-2,2.2221999999999999E-2,2.2221999999999999E-2,2.2221999999999999E-2,{"$f":"AL2","v":2.2221999999999999E-2},{"$f":"AM2","v":2.2221999999999999E-2},2.2221999999999999E-2,2.2221999999999999E-2,2.2221999999999999E-2,2.2221999999999999E-2,2.2221999999999999E-2,2.2221999999999999E-2,2.2221999999999999E-2,2.2221999999999999E-2,2.2221999999999999E-2,2.2221999999999999E-2,2.2221999999999999E-2,2.2221999999999999E-2,2.2221999999999999E-2,2.2221999999999999E-2,2.2221999999999999E-2,2.2221999999999999E-2,2.2221999999999999E-2,2.2221999999999999E-2,2.2221999999999999E-2,2.2221999999999999E-2,2.2221999999999999E-2,2.2221999999999999E-2,2.2221999999999999E-2,2.2221999999999999E-2,2.2221999999999999E-2,2.2221999999999999E-2,2.2221999999999999E-2,2.2221999999999999E-2,2.2221999999999999E-2,2.2221999999999999E-2,2.2221999999999999E-2,2.2221999999999999E-2,2.2221999999999999E-2,2.2221999999999999E-2,2.2221999999999999E-2,2.2221999999999999E-2,2.2221999999999999E-2,2.2221999999999999E-2,2.2221999999999999E-2,2.2221999999999999E-2,2.2221999999999999E-2,2.2221999999999999E-2,2.2221999999999999E-2,2.2221999999999999E-2,2.2221999999999999E-2,2.2221999999999999E-2,2.2221999999999999E-2,2.2221999999999999E-2,2.2221999999999999E-2,2.2221999999999999E-2,2.2221999999999999E-2,2.2221999999999999E-2,2.2221999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,"CPI Factor:",100,{"$f":"M3*(1+N2)","v":104.60000000000001},112.13120000000002,116.84071040000002,119.76172816,122.42307328317152,125.14355881767015,127.92449898171641,130.76723719808811,133.67314674310401,136.64363141002926,139.68012618722292,142.78409795135539,145.95704617603042,149.20050365615415,152.5160372484012,155.90524862813518,159.3697750631496,162.91129020460292,166.53150489552959,170.23216799731804,174.01506723455444,177.88203005864071,181.83492453060381,185.87566022352289,190.00618914501001,194.22850668019041,198.54465255563758,202.95671182472896,207.46681587489809,212.07714345727007,216.78992173917752,221.6074273800655,226.5319876313053,231.56598146044817,236.71184070046223,241.97205122450791,247.3491541468189,252.84574705026949,258.46448524122059,264.20808303225095,270.0793150533936,276.08101759251008,282.21608996545081,288.48749591666302,294.8982650509231,301.45149429688468,308.15034940315002,314.9980664675868,321.99795350062948,329.15339202332046,336.46783870086267,343.94482701247324,351.58796895834439,359.40095680453669,367.3875648666471,375.55165133311374,383.89716012903818,392.42812282142563,401.14866056676334,410.06298610187793,419.17540577903384,428.4903216462555,438.01223357387858,447.74574142835729,{"$f":"BY3*(1+BZ2)","v":457.69554729437823},467.86645774635389,478.26338617039335,488.89135513787181,499.75549883174557,510.86106552678461,522.21342012492084,533.81804674693683,545.68055138174725,557.80666459455244,570.20224429517259,582.87327856789989,595.8258885642357,609.06633145991009,622.60100347761215,636.43644297689161]
[]
[null,"Net Capacity Factor (%)"]
[null,{"$f":"List_Resources","v":"7F.04 CT Frame Greenfield"},null,null,null,null,null,null,null,null,null,null,{"$f":"'DATA (Real)'!M6:CO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine (ICE) Machine",null,null,null,null,null,null,null,null,null,null,{"$f":"'DATA (Real)'!M7:CO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NG CCCT (1x1 w/DF)",null,null,null,null,null,null,null,null,null,null,{"$f":"'DATA (Real)'!M8:CO8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Small Modular Reactor",null,null,null,null,null,null,null,null,null,null,{"$f":"'DATA (Real)'!M9:CO9","v":0},0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005]
[null,"Northwest Wind (On System)",null,null,null,null,null,null,null,null,null,null,{"$f":"'DATA (Real)'!M10:CO10","v":0},0.33939000000000002,0.34199711111111097,0.34460422222222198,0.34721133333333298,0.34981844444444399,0.35242555555555499,0.3582053346666661,0.36407990215519942,0.37005081255054467,0.37611964587637359,0.37649576552224989,0.37687226128777213,0.37724913354905987,0.3776263826826089,0.37800400906529147,0.3783820130743567,0.37876039508743103,0.37913915548251842,0.37951829463800091,0.37989781293263886,0.38027771074557143,0.38065798845631693,0.3810386464447732,0.38141968509121793,0.38180110477630913,0.38218290588108539,0.38256508878696643,0.38294765387575336,0.38333060152962906,0.38371393213115862,0.38409764606328972,0.38448174370935295,0.38486622545306226,0.38525109167851529,0.38563634277019376,0.38602197911296393,0.38640800109207685,0.38679440909316887,0.38718120350226198,0.38756838470576421,0.38795595309046993,0.38834390904356036,0.38873225295260389,0.38912098520555644,0.38951010619076193,0.38989961629695263,0.39028951591324956,0.39067980542916275,0.39107048523459187,0.39146155571982644,0.39185301727554622,0.39224487029282173,0.3926371151631145,0.39302975227827758,0.39342278203055581,0.39381620481258633,0.39421002101739888,0.39460423103841624,0.39499883526945462,0.39539383410472401,0.3957892279388287,0.39618501716676746,0.39658120218393417,0.39697778338611805,0.39737476116950415,0.39777213593067362,0.39816990806660424,0.39856807797467081,0.39896664605264542,0.39936561269869802,0.39976497831139668,0.40016474328970802,0.40056490803299771,0.40096547294103069,0.40136643841397168,0.40176780485238561,0.40216957265723796,0.40257174222989517,0.40297431397212502,0.40337728828609709]
[null,"Northwest Wind (Off System)",null,null,null,null,null,null,null,null,null,null,{"$f":"'DATA (Real)'!M11:CO11","v":0},0.33939000000000002,0.34199711111111097,0.34460422222222198,0.34721133333333298,0.34981844444444399,0.35242555555555499,0.3582053346666661,0.36407990215519942,0.37005081255054467,0.37611964587637359,0.37649576552224989,0.37687226128777213,0.37724913354905987,0.3776263826826089,0.37800400906529147,0.3783820130743567,0.37876039508743103,0.37913915548251842,0.37951829463800091,0.37989781293263886,0.38027771074557143,0.38065798845631693,0.3810386464447732,0.38141968509121793,0.38180110477630913,0.38218290588108539,0.38256508878696643,0.38294765387575336,0.38333060152962906,0.38371393213115862,0.38409764606328972,0.38448174370935295,0.38486622545306226,0.38525109167851529,0.38563634277019376,0.38602197911296393,0.38640800109207685,0.38679440909316887,0.38718120350226198,0.38756838470576421,0.38795595309046993,0.38834390904356036,0.38873225295260389,0.38912098520555644,0.38951010619076193,0.38989961629695263,0.39028951591324956,0.39067980542916275,0.39107048523459187,0.39146155571982644,0.39185301727554622,0.39224487029282173,0.3926371151631145,0.39302975227827758,0.39342278203055581,0.39381620481258633,0.39421002101739888,0.39460423103841624,0.39499883526945462,0.39539383410472401,0.3957892279388287,0.39618501716676746,0.39658120218393417,0.39697778338611805,0.39737476116950415,0.39777213593067362,0.39816990806660424,0.39856807797467081,0.39896664605264542,0.39936561269869802,0.39976497831139668,0.40016474328970802,0.40056490803299771,0.40096547294103069,0.40136643841397168,0.40176780485238561,0.40216957265723796,0.40257174222989517,0.40297431397212502,0.40337728828609709]
[null,"Montana Wind (Off System)",null,null,null,null,null,null,null,null,null,null,{"$f":"'DATA (Real)'!M12:CO12","v":0.42},0.42,0.42,0.42,0.42,0.42,0.42,0.42688799999999999,0.43388896319999998,0.44100474219647995,0.44823721996850219,0.44868545718847064,0.44913414264565904,0.44958327678830468,0.45003286006509291,0.45048289292515797,0.45093337581808307,0.4513843091939011,0.45183569350309494,0.45228752919659798,0.45273981672579455,0.45319255654252028,0.45364574909906275,0.45409939484816175,0.45455349424300984,0.45500804773725279,0.45546305578498997,0.45591851884077489,0.45637443735961564,0.45683081179697521,0.45728764260877214,0.45774493025138085,0.45820267518163221,0.45866087785681381,0.4591195387346706,0.45957865827340522,0.46003823693167856,0.46049827516861019,0.46095877344377878,0.46141973221722249,0.46188115194943968,0.46234303310138908,0.46280537613449041,0.46326818151062482,0.46373144969213542,0.46419518114182751,0.46465937632296928,0.46512403569929217,0.46558915973499143,0.46605474889472637,0.46652080364362103,0.4669873244472646,0.46745431177171182,0.46792176608348346,0.46838968784956692,0.46885807753741643,0.46932693561495381,0.46979626255056872,0.47026605881311923,0.47073632487193229,0.47120706119680417,0.47167826825800091,0.47214994652625886,0.47262209647278508,0.47309471856925783,0.47356781328782704,0.47404138110111482,0.4745154224822159,0.47498993790469807,0.47546492784260269,0.47594039277044525,0.47641633316321563,0.47689274949637878,0.47736964224587508,0.4778470118881209,0.47832485890000898,0.47880318375890896,0.47928198694266783,0.47976126892961046,0.48024103019854003,0.48072127122873853]
[null,"Off Shore Wind (Off System)",null,null,null,null,null,null,null,null,null,null,{"$f":"'DATA (Real)'!M13:CO13","v":0},0.4668178941329203,0.47132677263017381,0.47555961612940095,0.47960197045583558,0.48350489884365061,0.48730133812588161,0.49101377734090418,0.49465825700446225,0.49824662084013066,0.50178786310216061,0.50328897516656601,0.50475549933738462,0.50619190355438071,0.50760184230333527,0.50898834283661187,0.51035394097781039,0.51170078205163416,0.5130306971630465,0.51434526171519224,0.51564584090877896,0.51693362555086109,0.51820966054888773,0.51947486781289054,0.52073006483309214,0.5219759798772956,0.52321326452026073,0.52444250404811465,0.52566422615612518,0.52687890826511063,0.52808698371167251,0.52929782914249779,0.53051145090885599,0.53172785537657941,0.53294704892609657,0.53416903795246562,0.53539382886540787,0.53662142808934132,0.53785184206341452,0.5390850772415402,0.54032114009242926,0.54156003709962475,0.54280177476153568,0.54404635959147118,0.54529379811767464,0.54654409688335803,0.54779726244673632,0.54905330138106156,0.55031222027465776,0.55157402573095504,0.55283872436852444,0.55410632282111283,0.55537682773767738,0.55665024578242062,0.55792658363482539,0.55920584798968986,0.5604880455571627,0.56177318306277801,0.56306126724749095,0.56435230486771293,0.5656463026953471,0.56694326751782387,0.56824320613813639,0.56954612537487637,0.57085203206226975,0.57216093305021265,0.57347283520430725,0.57478774540589783,0.57610567055210671,0.57742661755587066,0.578750593345977,0.58007760486710014,0.58140765907983771,0.58274076296074728,0.58407692350238283,0.5854161477133315,0.5867584426182505,0.58810381525790367,0.58945227268919853,0.59080382198522341,0.59215847023528445]
[null,"New Construction Residential Solar",null,null,null,null,null,null,null,null,null,null,{"$f":"'DATA (Real)'!M14:CO14/0.85","v":0},0.16093293377026885,0.1611037515478223,0.16127456932537573,0.16144538710292919,0.16161620488048264,0.16178702265803607,0.16195784043558953,0.16212865821314296,0.16229947599069641,0.16247029376824984,0.1626411115458033,0.16281192932335672,0.16298274710091018,0.16315356487846361,0.1633243826560172,0.16360556210901517,0.16388674156201313,0.1641679210150111,0.16444910046800906,0.16473027992100703,0.16501145937400499,0.16529263882700296,0.16557381828000092,0.16585499773299889,0.16613617718599685,0.16641735663899482,0.16669853609199278,0.16697971554499075,0.16726089499798871,0.16754207445098646,0.16787715859988842,0.1682129129170882,0.16854933874292238,0.16888643742040821,0.16922421029524903,0.16956265871583953,0.16990178403327119,0.17024158760133776,0.17058207077654042,0.1709232349180935,0.1712650813879297,0.17160761155070556,0.17195082677380696,0.17229472842735458,0.17263931788420928,0.17298459651997769,0.17333056571301764,0.17367722684444367,0.17402458129813259,0.17437263046072884,0.17472137572165031,0.17507081847309361,0.1754209601100398,0.17577180203025988,0.17612334563432042,0.17647559232558907,0.17682854351024024,0.17718220059726073,0.17753656499845524,0.17789163812845216,0.17824742140470909,0.17860391624751851,0.17896112408001355,0.17931904632817361,0.17967768442082993,0.18003703978967159,0.18039711386925092,0.18075790809698941,0.18111942391318339,0.18148166276100977,0.18184462608653179,0.18220831533870488,0.18257273196938226,0.18293787743332102,0.18330375318818767,0.18367036069456405,0.18403770141595316,0.18440577681878509,0.18477458837242264,0.18514413754916748]
[null,"New Construction Residential Solar + Storage",null,null,null,null,null,null,null,null,null,null,{"$f":"'DATA (Real)'!M15:CO15/0.85","v":0},0.16093293377026885,0.1611037515478223,0.16127456932537573,0.16144538710292919,0.16161620488048264,0.16178702265803607,0.16195784043558953,0.16212865821314296,0.16229947599069641,0.16247029376824984,0.1626411115458033,0.16281192932335672,0.16298274710091018,0.16315356487846361,0.1633243826560172,0.16360556210901517,0.16388674156201313,0.1641679210150111,0.16444910046800906,0.16473027992100703,0.16501145937400499,0.16529263882700296,0.16557381828000092,0.16585499773299889,0.16613617718599685,0.16641735663899482,0.16669853609199278,0.16697971554499075,0.16726089499798871,0.16754207445098646,0.16787715859988842,0.1682129129170882,0.16854933874292238,0.16888643742040821,0.16922421029524903,0.16956265871583953,0.16990178403327119,0.17024158760133776,0.17058207077654042,0.1709232349180935,0.1712650813879297,0.17160761155070556,0.17195082677380696,0.17229472842735458,0.17263931788420928,0.17298459651997769,0.17333056571301764,0.17367722684444367,0.17402458129813259,0.17437263046072884,0.17472137572165031,0.17507081847309361,0.1754209601100398,0.17577180203025988,0.17612334563432042,0.17647559232558907,0.17682854351024024,0.17718220059726073,0.17753656499845524,0.17789163812845216,0.17824742140470909,0.17860391624751851,0.17896112408001355,0.17931904632817361,0.17967768442082993,0.18003703978967159,0.18039711386925092,0.18075790809698941,0.18111942391318339,0.18148166276100977,0.18184462608653179,0.18220831533870488,0.18257273196938226,0.18293787743332102,0.18330375318818767,0.18367036069456405,0.18403770141595316,0.18440577681878509,0.18477458837242264,0.18514413754916748]
[null,"Residential Solar",null,null,null,null,null,null,null,null,null,null,{"$f":"'DATA (Real)'!M16:CO16/0.85","v":0},0.16093293377026885,0.1611037515478223,0.16127456932537573,0.16144538710292919,0.16161620488048264,0.16178702265803607,0.16195784043558953,0.16212865821314296,0.16229947599069641,0.16247029376824984,0.1626411115458033,0.16281192932335672,0.16298274710091018,0.16315356487846361,0.1633243826560172,0.16360556210901517,0.16388674156201313,0.1641679210150111,0.16444910046800906,0.16473027992100703,0.16501145937400499,0.16529263882700296,0.16557381828000092,0.16585499773299889,0.16613617718599685,0.16641735663899482,0.16669853609199278,0.16697971554499075,0.16726089499798871,0.16754207445098646,0.16787715859988842,0.1682129129170882,0.16854933874292238,0.16888643742040821,0.16922421029524903,0.16956265871583953,0.16990178403327119,0.17024158760133776,0.17058207077654042,0.1709232349180935,0.1712650813879297,0.17160761155070556,0.17195082677380696,0.17229472842735458,0.17263931788420928,0.17298459651997769,0.17333056571301764,0.17367722684444367,0.17402458129813259,0.17437263046072884,0.17472137572165031,0.17507081847309361,0.1754209601100398,0.17577180203025988,0.17612334563432042,0.17647559232558907,0.17682854351024024,0.17718220059726073,0.17753656499845524,0.17789163812845216,0.17824742140470909,0.17860391624751851,0.17896112408001355,0.17931904632817361,0.17967768442082993,0.18003703978967159,0.18039711386925092,0.18075790809698941,0.18111942391318339,0.18148166276100977,0.18184462608653179,0.18220831533870488,0.18257273196938226,0.18293787743332102,0.18330375318818767,0.18367036069456405,0.18403770141595316,0.18440577681878509,0.18477458837242264,0.18514413754916748]
[null,"Residential Solar + Storage",null,null,null,null,null,null,null,null,null,null,{"$f":"'DATA (Real)'!M17:CO17/0.85","v":0},0.16093293377026885,0.1611037515478223,0.16127456932537573,0.16144538710292919,0.16161620488048264,0.16178702265803607,0.16195784043558953,0.16212865821314296,0.16229947599069641,0.16247029376824984,0.1626411115458033,0.16281192932335672,0.16298274710091018,0.16315356487846361,0.1633243826560172,0.16360556210901517,0.16388674156201313,0.1641679210150111,0.16444910046800906,0.16473027992100703,0.16501145937400499,0.16529263882700296,0.16557381828000092,0.16585499773299889,0.16613617718599685,0.16641735663899482,0.16669853609199278,0.16697971554499075,0.16726089499798871,0.16754207445098646,0.16787715859988842,0.1682129129170882,0.16854933874292238,0.16888643742040821,0.16922421029524903,0.16956265871583953,0.16990178403327119,0.17024158760133776,0.17058207077654042,0.1709232349180935,0.1712650813879297,0.17160761155070556,0.17195082677380696,0.17229472842735458,0.17263931788420928,0.17298459651997769,0.17333056571301764,0.17367722684444367,0.17402458129813259,0.17437263046072884,0.17472137572165031,0.17507081847309361,0.1754209601100398,0.17577180203025988,0.17612334563432042,0.17647559232558907,0.17682854351024024,0.17718220059726073,0.17753656499845524,0.17789163812845216,0.17824742140470909,0.17860391624751851,0.17896112408001355,0.17931904632817361,0.17967768442082993,0.18003703978967159,0.18039711386925092,0.18075790809698941,0.18111942391318339,0.18148166276100977,0.18184462608653179,0.18220831533870488,0.18257273196938226,0.18293787743332102,0.18330375318818767,0.18367036069456405,0.18403770141595316,0.18440577681878509,0.18477458837242264,0.18514413754916748]
[null,"Commercial Solar",null,null,null,null,null,null,null,null,null,null,{"$f":"'DATA (Real)'!M18:CO18/0.85","v":0},0.16299024615878163,0.16381523824326044,0.16464023032773925,0.16546522241221806,0.16629021449669687,0.16711520658117568,0.16794019866565446,0.16876519075013327,0.16959018283461208,0.17041517491909089,0.1712401670035697,0.17206515908804851,0.17289015117252729,0.1737151432570061,0.17454013534148516,0.1751182722609386,0.175696409180392,0.17627454609984544,0.17685268301929885,0.17743081993875229,0.1780089568582057,0.17858709377765913,0.17916523069711254,0.17974336761656598,0.18032150453601939,0.18089964145547283,0.18147777837492624,0.18205591529437967,0.18263405221383308,0.18321218913328638,0.18357861351155294,0.18394577073857604,0.18431366228005319,0.1846822896046133,0.18505165418382255,0.18542175749219017,0.18579260100717457,0.18616418620918893,0.18653651458160733,0.18690958761077053,0.18728340678599206,0.18765797359956404,0.18803328954676318,0.18840935612585669,0.18878617483810842,0.18916374718778461,0.18954207468216019,0.18992115883152452,0.19030100114918758,0.19068160315148597,0.19106296635778894,0.19144509229050452,0.19182798247508551,0.19221163844003569,0.19259606171691576,0.19298125384034961,0.19336721634803031,0.19375395078072638,0.19414145868228783,0.19452974159965242,0.19491880108285173,0.19530863868501744,0.19569925596238749,0.19609065447431226,0.1964828357832609,0.19687580145482739,0.19726955305773705,0.1976640921638525,0.19805942034818022,0.1984555391888766,0.19885245026725434,0.19925015516778885,0.19964865547812441,0.20004795278908066,0.20044804869465882,0.20084894479204815,0.20125064268163223,0.20165314396699549,0.20205645025492949,0.20246056315543934]
[null,"Commercial Solar + Storage",null,null,null,null,null,null,null,null,null,null,{"$f":"'DATA (Real)'!M19:CO19/0.85","v":0},0.16299024615878163,0.16381523824326044,0.16464023032773925,0.16546522241221806,0.16629021449669687,0.16711520658117568,0.16794019866565446,0.16876519075013327,0.16959018283461208,0.17041517491909089,0.1712401670035697,0.17206515908804851,0.17289015117252729,0.1737151432570061,0.17454013534148516,0.1751182722609386,0.175696409180392,0.17627454609984544,0.17685268301929885,0.17743081993875229,0.1780089568582057,0.17858709377765913,0.17916523069711254,0.17974336761656598,0.18032150453601939,0.18089964145547283,0.18147777837492624,0.18205591529437967,0.18263405221383308,0.18321218913328638,0.18357861351155294,0.18394577073857604,0.18431366228005319,0.1846822896046133,0.18505165418382255,0.18542175749219017,0.18579260100717457,0.18616418620918893,0.18653651458160733,0.18690958761077053,0.18728340678599206,0.18765797359956404,0.18803328954676318,0.18840935612585669,0.18878617483810842,0.18916374718778461,0.18954207468216019,0.18992115883152452,0.19030100114918758,0.19068160315148597,0.19106296635778894,0.19144509229050452,0.19182798247508551,0.19221163844003569,0.19259606171691576,0.19298125384034961,0.19336721634803031,0.19375395078072638,0.19414145868228783,0.19452974159965242,0.19491880108285173,0.19530863868501744,0.19569925596238749,0.19609065447431226,0.1964828357832609,0.19687580145482739,0.19726955305773705,0.1976640921638525,0.19805942034818022,0.1984555391888766,0.19885245026725434,0.19925015516778885,0.19964865547812441,0.20004795278908066,0.20044804869465882,0.20084894479204815,0.20125064268163223,0.20165314396699549,0.20205645025492949,0.20246056315543934]
[null,"Low-Income Community Solar",null,null,null,null,null,null,null,null,null,null,{"$f":"'DATA (Real)'!M20:CO20","v":0},0.29822263806689919,0.29953314383281376,0.30084364959872834,0.30215415536464291,0.30346466113055748,0.30477516689647205,0.30608567266238662,0.30739617842830119,0.30870668419421576,0.31001718996013033,0.31132769572604491,0.31263820149195948,0.31394870725787405,0.31525921302378862,0.31656971878970325,0.31703765758811914,0.31750559638653503,0.31797353518495092,0.31844147398336681,0.3189094127817827,0.31937735158019859,0.31984529037861448,0.32031322917703037,0.32078116797544626,0.32124910677386215,0.32171704557227804,0.32218498437069393,0.32265292316910982,0.32312086196752571,0.32358880076594121,0.33920352393673059,0.33988193098460406,0.34056169484657328,0.34124281823626645,0.34192530387273901,0.34260915448048446,0.34329437278944541,0.34398096153502428,0.3446689234580943,0.34535826130501052,0.34604897782762056,0.34674107578327579,0.34743455793484235,0.34812942705071204,0.34882568590481344,0.34952333727662305,0.35022238395117627,0.35092282871907865,0.35162467437651679,0.35232792372526983,0.35303257957272038,0.35373864473186584,0.35444612202132958,0.35515501426537222,0.35586532429390294,0.35657705494249076,0.35729020905237574,0.35800478947048048,0.35872079904942145,0.35943824064752028,0.36015711712881532,0.36087743136307293,0.36159918622579906,0.36232238459825067,0.36304702936744715,0.36377312342618207,0.36450066967303441,0.36522967101238046,0.36596013035440522,0.36669205061511401,0.36742543471634426,0.36816028558577696,0.36889660615694853,0.3696343993692624,0.37037366816800094,0.37111441550433694,0.3718566443353456,0.37260035762401628,0.37334555833926431,0.37409224945594283]
[null,"Solar Photovoltaic Fixed Array (5 MW AC)",null,null,null,null,null,null,null,null,null,null,{"$f":"'DATA (Real)'!M21:CO21","v":0},0.29822263806689919,0.29953314383281376,0.30084364959872834,0.30215415536464291,0.30346466113055748,0.30477516689647205,0.30608567266238662,0.30739617842830119,0.30870668419421576,0.31001718996013033,0.31132769572604491,0.31263820149195948,0.31394870725787405,0.31525921302378862,0.31656971878970325,0.31703765758811914,0.31750559638653503,0.31797353518495092,0.31844147398336681,0.3189094127817827,0.31937735158019859,0.31984529037861448,0.32031322917703037,0.32078116797544626,0.32124910677386215,0.32171704557227804,0.32218498437069393,0.32265292316910982,0.32312086196752571,0.32358880076594121,0.33920352393673059,0.33988193098460406,0.34056169484657328,0.34124281823626645,0.34192530387273901,0.34260915448048446,0.34329437278944541,0.34398096153502428,0.3446689234580943,0.34535826130501052,0.34604897782762056,0.34674107578327579,0.34743455793484235,0.34812942705071204,0.34882568590481344,0.34952333727662305,0.35022238395117627,0.35092282871907865,0.35162467437651679,0.35232792372526983,0.35303257957272038,0.35373864473186584,0.35444612202132958,0.35515501426537222,0.35586532429390294,0.35657705494249076,0.35729020905237574,0.35800478947048048,0.35872079904942145,0.35943824064752028,0.36015711712881532,0.36087743136307293,0.36159918622579906,0.36232238459825067,0.36304702936744715,0.36377312342618207,0.36450066967303441,0.36522967101238046,0.36596013035440522,0.36669205061511401,0.36742543471634426,0.36816028558577696,0.36889660615694853,0.3696343993692624,0.37037366816800094,0.37111441550433694,0.3718566443353456,0.37260035762401628,0.37334555833926431,0.37409224945594283]
[null,"Solar Photovoltaic Fixed Array (5 MW AC) + Storage",null,null,null,null,null,null,null,null,null,null,{"$f":"'DATA (Real)'!M22:CO22","v":0},0.29822263806689919,0.29953314383281376,0.30084364959872834,0.30215415536464291,0.30346466113055748,0.30477516689647205,0.30608567266238662,0.30739617842830119,0.30870668419421576,0.31001718996013033,0.31132769572604491,0.31263820149195948,0.31394870725787405,0.31525921302378862,0.31656971878970325,0.31703765758811914,0.31750559638653503,0.31797353518495092,0.31844147398336681,0.3189094127817827,0.31937735158019859,0.31984529037861448,0.32031322917703037,0.32078116797544626,0.32124910677386215,0.32171704557227804,0.32218498437069393,0.32265292316910982,0.32312086196752571,0.32358880076594121,0.33920352393673059,0.33988193098460406,0.34056169484657328,0.34124281823626645,0.34192530387273901,0.34260915448048446,0.34329437278944541,0.34398096153502428,0.3446689234580943,0.34535826130501052,0.34604897782762056,0.34674107578327579,0.34743455793484235,0.34812942705071204,0.34882568590481344,0.34952333727662305,0.35022238395117627,0.35092282871907865,0.35162467437651679,0.35232792372526983,0.35303257957272038,0.35373864473186584,0.35444612202132958,0.35515501426537222,0.35586532429390294,0.35657705494249076,0.35729020905237574,0.35800478947048048,0.35872079904942145,0.35943824064752028,0.36015711712881532,0.36087743136307293,0.36159918622579906,0.36232238459825067,0.36304702936744715,0.36377312342618207,0.36450066967303441,0.36522967101238046,0.36596013035440522,0.36669205061511401,0.36742543471634426,0.36816028558577696,0.36889660615694853,0.3696343993692624,0.37037366816800094,0.37111441550433694,0.3718566443353456,0.37260035762401628,0.37334555833926431,0.37409224945594283]
[null,"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)",null,null,null,null,null,null,null,null,null,null,{"$f":"'DATA (Real)'!M23:CO23","v":0},0.29822263806689919,0.29953314383281376,0.30084364959872834,0.30215415536464291,0.30346466113055748,0.30477516689647205,0.30977347963357416,0.31485376469956478,0.32001736644063761,0.32526565125026408,0.32591618255276461,0.32656801491787013,0.32722115094770587,0.3278755932496013,0.32853134443610049,0.32918840712497272,0.32984678393922268,0.3305064775071011,0.3311674904621153,0.33182982544303952,0.33249348509392562,0.33315847206411348,0.3338247890082417,0.33449243858625816,0.3351614234634307,0.33583174631035756,0.33650340980297827,0.33717641662258424,0.33785076945582942,0.33852647099474109,0.33920352393673059,0.33988193098460406,0.34056169484657328,0.34124281823626645,0.34192530387273901,0.34260915448048446,0.34329437278944541,0.34398096153502428,0.3446689234580943,0.34535826130501052,0.34604897782762056,0.34674107578327579,0.34743455793484235,0.34812942705071204,0.34882568590481344,0.34952333727662305,0.35022238395117627,0.35092282871907865,0.35162467437651679,0.35232792372526983,0.35303257957272038,0.35373864473186584,0.35444612202132958,0.35515501426537222,0.35586532429390294,0.35657705494249076,0.35729020905237574,0.35800478947048048,0.35872079904942145,0.35943824064752028,0.36015711712881532,0.36087743136307293,0.36159918622579906,0.36232238459825067,0.36304702936744715,0.36377312342618207,0.36450066967303441,0.36522967101238046,0.36596013035440522,0.36669205061511401,0.36742543471634426,0.36816028558577696,0.36889660615694853,0.3696343993692624,0.37037366816800094,0.37111441550433694,0.3718566443353456,0.37260035762401628,0.37334555833926431,0.37409224945594283]
[null,"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)",null,null,null,null,null,null,null,null,null,null,{"$f":"'DATA (Real)'!M24:CO24","v":0},0.31323813798572719,0.31453518202945757,0.31583222607318795,0.31712927011691833,0.3184263141606487,0.31972335820437908,0.3249668212789309,0.33029627714790533,0.33571313609313097,0.34121883152505833,0.34190126918810843,0.34258507172648467,0.34327024186993765,0.34395678235367755,0.34464469591838492,0.34533398531022169,0.34602465328084214,0.34671670258740384,0.34741013599257864,0.34810495626456378,0.34880116617709289,0.34949876850944706,0.35019776604646596,0.35089816157855891,0.35159995790171605,0.35230315781751947,0.35300776413315449,0.35371377966142081,0.35442120722074366,0.35513004963518513,0.35584030973445552,0.35655199035392443,0.35726509433463227,0.35797962452330151,0.35869558377234811,0.35941297493989283,0.36013180088977259,0.36085206449155216,0.36157376862053525,0.36229691615777632,0.36302150999009186,0.36374755301007206,0.36447504811609222,0.36520399821232441,0.36593440620874906,0.36666627502116655,0.36739960757120887,0.36813440678635129,0.36887067559992398,0.36960841695112384,0.37034763378502611,0.37108832905259614,0.37183050571070136,0.37257416672212279,0.37331931505556704,0.37406595368567819,0.37481408559304952,0.37556371376423564,0.37631484119176412,0.37706747087414766,0.37782160581589597,0.37857724902752776,0.37933440352558284,0.38009307233263401,0.38085325847729928,0.3816149649942539,0.38237819492424241,0.38314295131409087,0.38390923721671905,0.38467705569115246,0.38544640980253475,0.38621730262213982,0.38698973722738411,0.3877637167018389,0.3885392441352426,0.38931632262351307,0.39009495526876009,0.39087514517929761,0.39165689546965621,0.39244020926059553]
[null,"100 MW/400 MWh Lithium-ion w/100 MW Solar",null,null,null,null,null,null,null,null,null,null,{"$f":"'DATA (Real)'!M25:CO25","v":0},0.29822263806689919,0.29953314383281376,0.30084364959872834,0.30215415536464291,0.30346466113055748,0.30477516689647205,0.30977347963357416,0.31485376469956478,0.32001736644063761,0.32526565125026408,0.32591618255276461,0.32656801491787013,0.32722115094770587,0.3278755932496013,0.32853134443610049,0.32918840712497272,0.32984678393922268,0.3305064775071011,0.3311674904621153,0.33182982544303952,0.33249348509392562,0.33315847206411348,0.3338247890082417,0.33449243858625816,0.3351614234634307,0.33583174631035756,0.33650340980297827,0.33717641662258424,0.33785076945582942,0.33852647099474109,0.33920352393673059,0.33988193098460406,0.34056169484657328,0.34124281823626645,0.34192530387273901,0.34260915448048446,0.34329437278944541,0.34398096153502428,0.3446689234580943,0.34535826130501052,0.34604897782762056,0.34674107578327579,0.34743455793484235,0.34812942705071204,0.34882568590481344,0.34952333727662305,0.35022238395117627,0.35092282871907865,0.35162467437651679,0.35232792372526983,0.35303257957272038,0.35373864473186584,0.35444612202132958,0.35515501426537222,0.35586532429390294,0.35657705494249076,0.35729020905237574,0.35800478947048048,0.35872079904942145,0.35943824064752028,0.36015711712881532,0.36087743136307293,0.36159918622579906,0.36232238459825067,0.36304702936744715,0.36377312342618207,0.36450066967303441,0.36522967101238046,0.36596013035440522,0.36669205061511401,0.36742543471634426,0.36816028558577696,0.36889660615694853,0.3696343993692624,0.37037366816800094,0.37111441550433694,0.3718566443353456,0.37260035762401628,0.37334555833926431,0.37409224945594283]
[null,"100 MW/200 MWh Lithium-ion w/100 MW Solar",null,null,null,null,null,null,null,null,null,null,{"$f":"'DATA (Real)'!M26:CO26","v":0},0.29822263806689919,0.29953314383281376,0.30084364959872834,0.30215415536464291,0.30346466113055748,0.30477516689647205,0.30977347963357416,0.31485376469956478,0.32001736644063761,0.32526565125026408,0.32591618255276461,0.32656801491787013,0.32722115094770587,0.3278755932496013,0.32853134443610049,0.32918840712497272,0.32984678393922268,0.3305064775071011,0.3311674904621153,0.33182982544303952,0.33249348509392562,0.33315847206411348,0.3338247890082417,0.33449243858625816,0.3351614234634307,0.33583174631035756,0.33650340980297827,0.33717641662258424,0.33785076945582942,0.33852647099474109,0.33920352393673059,0.33988193098460406,0.34056169484657328,0.34124281823626645,0.34192530387273901,0.34260915448048446,0.34329437278944541,0.34398096153502428,0.3446689234580943,0.34535826130501052,0.34604897782762056,0.34674107578327579,0.34743455793484235,0.34812942705071204,0.34882568590481344,0.34952333727662305,0.35022238395117627,0.35092282871907865,0.35162467437651679,0.35232792372526983,0.35303257957272038,0.35373864473186584,0.35444612202132958,0.35515501426537222,0.35586532429390294,0.35657705494249076,0.35729020905237574,0.35800478947048048,0.35872079904942145,0.35943824064752028,0.36015711712881532,0.36087743136307293,0.36159918622579906,0.36232238459825067,0.36304702936744715,0.36377312342618207,0.36450066967303441,0.36522967101238046,0.36596013035440522,0.36669205061511401,0.36742543471634426,0.36816028558577696,0.36889660615694853,0.3696343993692624,0.37037366816800094,0.37111441550433694,0.3718566443353456,0.37260035762401628,0.37334555833926431,0.37409224945594283]
[null,"50 MW/200 MWh Lithium-ion w/100 MW Solar",null,null,null,null,null,null,null,null,null,null,{"$f":"'DATA (Real)'!M27:CO27","v":0},0.29822263806689919,0.29953314383281376,0.30084364959872834,0.30215415536464291,0.30346466113055748,0.30477516689647205,0.30977347963357416,0.31485376469956478,0.32001736644063761,0.32526565125026408,0.32591618255276461,0.32656801491787013,0.32722115094770587,0.3278755932496013,0.32853134443610049,0.32918840712497272,0.32984678393922268,0.3305064775071011,0.3311674904621153,0.33182982544303952,0.33249348509392562,0.33315847206411348,0.3338247890082417,0.33449243858625816,0.3351614234634307,0.33583174631035756,0.33650340980297827,0.33717641662258424,0.33785076945582942,0.33852647099474109,0.33920352393673059,0.33988193098460406,0.34056169484657328,0.34124281823626645,0.34192530387273901,0.34260915448048446,0.34329437278944541,0.34398096153502428,0.3446689234580943,0.34535826130501052,0.34604897782762056,0.34674107578327579,0.34743455793484235,0.34812942705071204,0.34882568590481344,0.34952333727662305,0.35022238395117627,0.35092282871907865,0.35162467437651679,0.35232792372526983,0.35303257957272038,0.35373864473186584,0.35444612202132958,0.35515501426537222,0.35586532429390294,0.35657705494249076,0.35729020905237574,0.35800478947048048,0.35872079904942145,0.35943824064752028,0.36015711712881532,0.36087743136307293,0.36159918622579906,0.36232238459825067,0.36304702936744715,0.36377312342618207,0.36450066967303441,0.36522967101238046,0.36596013035440522,0.36669205061511401,0.36742543471634426,0.36816028558577696,0.36889660615694853,0.3696343993692624,0.37037366816800094,0.37111441550433694,0.3718566443353456,0.37260035762401628,0.37334555833926431,0.37409224945594283]
[null,"Distribution Scale 4hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,{"$f":"'DATA (Real)'!M28:CO28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Distribution Scale 8hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,{"$f":"'DATA (Real)'!M29:CO29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,{"$f":"'DATA (Real)'!M30:CO30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"8hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,{"$f":"'DATA (Real)'!M31:CO31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"16hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,{"$f":"'DATA (Real)'!M32:CO32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4 hr Flow Battery",null,null,null,null,null,null,null,null,null,null,{"$f":"'DATA (Real)'!M33:CO33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"8 hr Flow Battery",null,null,null,null,null,null,null,null,null,null,{"$f":"'DATA (Real)'!M34:CO34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"100hr Iron Oxide",null,null,null,null,null,null,null,null,null,null,{"$f":"'DATA (Real)'!M35:CO35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Geothermal (Off System)",null,null,null,null,null,null,null,null,null,null,{"$f":"'DATA (Real)'!M36:CO36","v":0},0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[null,"Hydrogen Fuel Cell with 40 hrs Storage",null,null,null,null,null,null,null,null,null,null,{"$f":"'DATA (Real)'!M37:CO37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7F.04 CT Frame Greenfield + Power to Gas + storage",null,null,null,null,null,null,null,null,null,null,{"$f":"'DATA (Real)'!M38:CO38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7F.04 CT Frame Greenfield + RNG",null,null,null,null,null,null,null,null,null,null,{"$f":"'DATA (Real)'!M39:CO39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pumped Hydro (8 hr)",null,null,null,null,null,null,null,null,null,null,{"$f":"'DATA (Real)'!M40:CO40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pumped Hydro (16 hr)",null,null,null,null,null,null,null,null,null,null,{"$f":"'DATA (Real)'!M41:CO41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pumped Hydro (24 hr)",null,null,null,null,null,null,null,null,null,null,{"$f":"'DATA (Real)'!M42:CO42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kettle Falls 2nd Biomass Unit",null,null,null,null,null,null,null,null,null,null,{"$f":"'DATA (Real)'!M43:CO43","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[null,"Rathdrum CT 2055 Uprates two unit operation",null,null,null,null,null,null,null,null,null,null,{"$f":"'DATA (Real)'!M44:CO44","v":0.91324200913242004},0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004]
[null,"Rathdrum CT: Inlet Evaporation 2 unit operation",null,null,null,null,null,null,null,null,null,null,{"$f":"'DATA (Real)'!M45:CO45","v":0.91324200913242004},0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004]
[null,"Kettle Falls Upgrade",null,null,null,null,null,null,null,null,null,null,{"$f":"'DATA (Real)'!M46:CO46","v":0},0,0,0,0,0,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Palouse Repower",null,null,null,null,null,null,null,null,null,null,{"$f":"'DATA (Real)'!M47:CO47","v":0},0,0,0,0,0,0.36152569999999995,0.36745472147999991,0.37348097891227189,0.37960606696643312,0.38583160646468262,0.38621743807114728,0.38660365550921838,0.38699025916472757,0.38737724942389223,0.38776462667331607,0.38815239129998935,0.38854054369128932,0.38892908423498057,0.38931801331921551,0.38970733133253466,0.39009703866386713,0.39048713570253096,0.39087762283823346,0.39126850046107164,0.39165976896153265,0.39205142873049414,0.39244348015922459,0.39283592363938374,0.39322875956302311,0.3936219883225861,0.39401561031090865,0.39440962592121953,0.39480403554714072,0.39519883958268781,0.39559403842227048,0.39598963246069269,0.39638562209315331,0.39678200771524641,0.39717878972296161,0.39757596851268451,0.39797354448119715,0.39837151802567833,0.39876988954370396,0.39916865943324764,0.39956782809268082,0.39996739592077346,0.4003673633166942,0.40076773068001087,0.40116849841069085,0.40156966690910151,0.40197123657601058,0.40237320781258656,0.40277558102039912,0.40317835660141949,0.40358153495802085,0.4039851164929788,0.40438910160947172,0.40479349071108117,0.40519828420179221,0.40560348248599398,0.40600908596847995,0.40641509505444839,0.4068215101495028,0.40722833165965228,0.4076355599913119,0.40804319555130319,0.40845123874685446,0.40885968998560129,0.40926854967558685,0.40967781822526239,0.4100874960434876,0.41049758353953103,0.41090808112307053,0.41131898920419357,0.41173030819339773,0.41214203850159109,0.41255418054009263,0.41296673472063267,0.41337970145535324,0.41379308115680857]
[null,"Rattlesnake Repower",null,null,null,null,null,null,null,null,null,null,{"$f":"'DATA (Real)'!M48:CO48","v":0},0,0,0,0,0,0.27477770000000001,0.27928405428000003,0.28386431277019203,0.28851968749962315,0.29325141037461694,0.2935446617849915,0.29383820644677644,0.29413204465322318,0.29442617669787635,0.29472060287457419,0.29501532347744874,0.29531033880092616,0.29560564913972703,0.29590125478886675,0.2961971560436556,0.29649335319969922,0.29678984655289886,0.29708663639945171,0.29738372303585114,0.29768110675888698,0.29797878786564586,0.29827676665351149,0.298575043420165,0.29887361846358512,0.29917249208204866,0.29947166457413066,0.29977113623870477,0.30007090737494346,0.30037097828231835,0.30067134926060063,0.30097202060986122,0.30127299263047103,0.30157426562310147,0.30187583988872452,0.30217771572861318,0.30247989344434179,0.30278237333778607,0.30308515571112382,0.30338824086683491,0.3036916291077017,0.30399532073680935,0.30429931605754612,0.30460361537360364,0.30490821898897719,0.30521312720796612,0.30551834033517405,0.30582385867550921,0.30612968253418471,0.30643581221671884,0.30674224802893552,0.30704899027696442,0.30735603926724137,0.30766339530650855,0.30797105870181501,0.3082790297605168,0.30858730879027729,0.30889589609906754,0.30920479199516659,0.30951399678716174,0.30982351078394887,0.31013333429473278,0.31044346762902747,0.31075391109665645,0.31106466500775309,0.31137572967276084,0.31168710540243355,0.31199879250783596,0.31231079130034378,0.31262310209164407,0.31293572519373569,0.31324866091892939,0.31356190957984831,0.31387547148942813,0.31418934696091749,0.31450353630787836]
[null,"Lind Repower",null,null,null,null,null,null,null,null,null,null,{"$f":"'DATA (Real)'!M49:CO49","v":0},0,0,0,0,0,0.24263170000000001,0.24661085988000001,0.25065527798203202,0.25476602454093733,0.25894418734340868,0.25946207571809549,0.25998099986953166,0.26050096186927074,0.26102196379300929,0.26154400772059533,0.26206709573603654,0.26259122992750861,0.26311641238736361,0.26364264521213832,0.2641699305025626,0.26469827036356774,0.26522766690429489,0.26575812223810347,0.26628963848257969,0.26682221775954484,0.26735586219506391,0.26789057391945403,0.26842635506729295,0.26896320777742755,0.26950113419298238,0.27004013646136837,0.27058021673429111,0.27112137716775969,0.2716636199220952,0.27220694716193938,0.27275136105626324,0.27329686377837575,0.27384345750593253,0.27439114442094442,0.27493992670978629,0.27548980656320587,0.27604078617633226,0.27659286774868491,0.27714605348418231,0.2777003455911507,0.27825574628233302,0.27881225777489771,0.27936988229044751,0.27992862205502839,0.28048847929913845,0.28104945625773675,0.28161155517025221,0.28217477828059273,0.28273912783715394,0.28330460609282826,0.28387121530501391,0.28443895773562394,0.28500783565109516,0.28557785132239738,0.2861490070250422,0.28672130503909227,0.28729474764917046,0.28786933714446877,0.28844507581875772,0.28902196597039526,0.28960000990233603,0.29017920992214069,0.29075956834198496,0.29134108747866894,0.29192376965362626,0.2925076171929335,0.29309263242731937,0.29367881769217402,0.29426617532755839,0.29485470767821348,0.29544441709356989,0.29603530592775701,0.29662737653961252,0.29722063129269177,0.29781507255527717]
[]
[null,"Heat Rate  (MMBtu/MWh)"]
[null,{"$f":"List_Resources","v":"7F.04 CT Frame Greenfield"},null,null,null,null,null,null,null,null,null,null,{"$f":"'DATA (Real)'!M52:CO95","v":0},0,0,0,0,0,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999]
[null,"Reciprocating Engine (ICE) Machine",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19]
[null,"NG CCCT (1x1 w/DF)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82]
[null,"Small Modular Reactor",null,null,null,null,null,null,null,null,null,null,0,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999,10.446999999999999]
[null,"Northwest Wind (On System)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Northwest Wind (Off System)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Montana Wind (Off System)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Off Shore Wind (Off System)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"New Construction Residential Solar",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"New Construction Residential Solar + Storage",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Residential Solar",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Residential Solar + Storage",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Commercial Solar",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Commercial Solar + Storage",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low-Income Community Solar",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Solar Photovoltaic Fixed Array (5 MW AC)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Solar Photovoltaic Fixed Array (5 MW AC) + Storage",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"100 MW/400 MWh Lithium-ion w/100 MW Solar",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"100 MW/200 MWh Lithium-ion w/100 MW Solar",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"50 MW/200 MWh Lithium-ion w/100 MW Solar",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Distribution Scale 4hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Distribution Scale 8hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"8hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"16hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4 hr Flow Battery",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"8 hr Flow Battery",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"100hr Iron Oxide",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Geothermal (Off System)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydrogen Fuel Cell with 40 hrs Storage",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003]
[null,"7F.04 CT Frame Greenfield + Power to Gas + storage",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999]
[null,"7F.04 CT Frame Greenfield + RNG",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999]
[null,"Pumped Hydro (8 hr)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pumped Hydro (16 hr)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pumped Hydro (24 hr)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kettle Falls 2nd Biomass Unit",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001]
[null,"Rathdrum CT 2055 Uprates two unit operation",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999]
[null,"Rathdrum CT: Inlet Evaporation 2 unit operation",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999,11.385999999999999]
[null,"Kettle Falls Upgrade",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001,13.361000000000001]
[null,"Palouse Repower",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Rattlesnake Repower",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lind Repower",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CAPEX ($/kW)"]
[null,{"$f":"List_Resources","v":"7F.04 CT Frame Greenfield"},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('DATA (Real)'!$M$98:$CO$141*$M$3:$CO$3/INDEX($M$3:$CO$3,1,MATCH('DATA (Real)'!$G$98:$G$141,_xlfn.ANCHORARRAY($M$1),0)),0)","v":0},0,744.45829524363558,775.72554364386826,795.11868223496481,812.78780959159019,830.84958029633447,849.31271966967961,868.18614692617928,887.47897948317268,907.20053736524767,927.36034770657818,947.96814935331372,969.03389756824311,990.56776884000453,1012.580165799167,1035.0817222435562,1058.0833082752526,1081.5960355517452,1105.631262653776,1130.2006005724681,1155.3159183183895,1180.9893486552608,1207.2332939610781,1234.0604322194808,1261.4837231442623,1289.5164144399739,1318.172048201659,1347.4644674567962,1377.4078228526212,1408.016579492052,1439.3055239215244,1471.2897712741083,1503.9847725713614,1537.4063221874424,1571.5705654790916,1606.4940065851679,1642.1935163995033,1678.686340720933,1715.9901085844338,1754.1228407773967,1793.102958545152,1832.9492924899419,1873.6810916676532,1915.3180328866915,1957.8802302134998,2001.3882446893037,2045.8630942627892,2091.326263943497,2137.7997161808489,2185.3059014738201,2233.867769216371,2283.508778783897,2334.2529108660324,2386.1246790512973,2439.1491416691756,2493.3519138953479,2548.75918012593,2605.3977066266884,2663.2948544633464,2722.4785927192306,2782.9775120066374,2844.8208382784487,2908.0384469466726,2972.6608773147209,3038.7193473304087,3106.2457686667849,3175.2727621380982,3245.8336734583308,3317.9625893499219,3391.6943540104558,3467.0645859452761,3544.109695174152,3622.8669008203119,3703.374249090341,3785.670631653627,3869.7958044302336,3955.7904067962813,4043.6959812161081,4133.5549933106922,4225.4108523720415]
[null,"Reciprocating Engine (ICE) Machine",null,null,null,null,null,null,null,null,null,null,0,0,1139.3241946095191,1187.1758107831188,1216.8552060526965,1243.8961624415997,1271.5380229633768,1299.7941409096688,1328.6781663089637,1358.2040525206812,1388.3860629757955,1419.2387780672436,1450.7771021934541,1483.0162709583969,1515.9718585316343,1549.6597851719241,1584.0963249180149,1619.298113450343,1655.2821561274366,1692.0658362009003,1729.6669232129568,1768.1035815805949,1807.3943793704789,1847.5582972688496,1888.614737750758,1930.5835344530553,1973.4849617556708,2017.3397445758053,2062.1690683797688,2107.9945894173038,2154.8384451833354,2202.7232651121994,2251.6721815095225,2301.7088407270267,2352.8574145856628,2405.1426120525857,2458.5896911776181,2513.2244712949669,2569.0733454960832,2626.1632933796973,2684.5218940851805,2744.1773396155409,2805.1584484564773,2867.4946794980769,2931.2161462658828,2996.3536314682028,3062.9386018666887,3131.0032234773707,3200.5803771094843,3271.7036742496111,3344.4074732987856,3418.7268961704312,3494.6978452571302,3572.3570207744342,3651.7419384900832,3732.8909478472101,3815.8432504902707,3900.6389192026654,3987.3189172651869,4075.9251182446533,4166.5003262222863,4259.0882964715975,4353.7337565957887,4450.4824281348601,4549.3810486528728,4650.4773943160371,4753.8203029725282,4859.4596977451829,4967.4466111484771,5077.8332097414177,5190.6728193282916,5306.0199507194047,5423.9303260642919,5544.4609057700918,5667.6699160181151,5793.6168768918697,5922.3626311301605,6053.9693735191349,6188.5006809374763,6326.0215430692679,6466.5983937993533]
[null,"NG CCCT (1x1 w/DF)",null,null,null,null,null,null,null,null,null,null,0,0,1139.1139386780339,1186.9567241025113,1216.6306422050739,1243.6666083361552,1271.3033677066012,1299.5542711437772,1328.4329661571339,1357.9534035310778,1388.1298440643452,1418.9768654591433,1450.5093693633762,1482.742588569369,1515.6920943725574,1549.3738040937046,1583.8039887682748,1618.9992810066835,1654.976683029214,1691.7535748794892,1729.3477228204611,1767.7772879169772,1807.0608348090684,1847.2173406801953,1888.2662044247907,1930.2272560195183,1973.1207661027838,2016.9674557671199,2061.7885065691767,2107.6055707621572,2154.4407817556335,2202.316764807807,2251.2566479553661,2301.2840731862302,2352.4232078605746,2404.6987563856524,2458.1359721500539,2512.7606697231727,2568.5992373257609,2625.6786495776137,2684.0264805285269,2743.6709169788314,2804.6407720959351,2866.9654993334507,2930.6752066596382,2995.8006711020284,3062.3733536152567,3130.4254142792952,3199.9897278354097,3271.0998995673672,3343.7902815355533,3418.0959891718362,3494.0529182432128,3571.6977621924134,3651.0680298638526,3732.2020636234874,3815.1390578813284,3899.9190780255676,3986.5830797774511,4075.1729289762652,4165.7314218039755,4258.3023054593032,4352.9302992912199,4449.6611164020696,4548.541485730756,4649.619174626665,4752.9430119252183,4858.5629115362199,4966.5298965563779,5076.8961239176533,5189.7149095833511,5305.0407543041129,5422.9293699462596,5543.4377064052051,5666.6239791169419,5792.5476971808775,5921.2696921076313,6052.8521472056464,6187.3586276208489,6324.85411104384,6465.4050190994549]
[null,"Small Modular Reactor",null,null,null,null,null,null,null,null,null,null,0,8017.0269664299722,8307.881189972848,8358.4128697539418,8261.5138780450779,8196.3580083401375,8223.5267627194171,8322.1975851967454,8451.4268790198457,8586.5057774545803,8725.0127788961181,8850.0918800733962,8981.7259559153263,9126.565712217207,9269.8326036029666,9416.7149276465007,9556.7005893915666,9698.8744382744171,9848.7643086349453,9989.0597579754667,10141.396955904956,10303.076422572874,10455.04784107561,10617.901539122318,10776.983836156161,10932.753737983187,11091.872689603211,11257.165978974896,11422.134934270112,11580.586745421992,11691.086494233114,11802.640610560818,11915.259154978739,12028.952284056597,12143.730251276151,12259.603407955929,12376.582204184768,12494.677189764256,12613.899015160174,12734.258432463022,12855.766296357682,12978.433565102385,13102.271301516954,13227.290673980538,13353.50295743883,13480.919534420895,13609.551896065721,13739.411643158557,13870.510487177127,14002.86025134784,14136.472871712074,14271.360398202643,14407.534995730508,14545.008945281901,14683.794645025873,14823.904611432448,14965.351480401405,15108.148008401875,15252.30707362278,15397.841677134275,15544.764944060224,15693.09012476194,15842.830596033136,15993.999862306357,16146.611556870852,16300.679443102117,16456.217415703155,16613.239501957574,16771.759862994644,16931.792795066416,17093.352730837072,17256.454240684503,17421.112034014375,17587.340960586691,17755.156011855037,17924.572322318578,18095.605170886985,18268.269982258382,18442.5823283104,18618.557929504568,18796.212656304058]
[null,"Northwest Wind (On System)",null,null,null,null,null,null,null,null,null,null,0,1402.56921431414,1692.3147068325641,1650.071599364948,1503.4145459344497,1501.9123227600612,1499.6009226911106,1496.4451244934637,1492.4085411459935,1487.4535854211961,1481.5414345117588,1499.6515302394735,1517.8349002943869,1536.0858582024114,1554.3984285756619,1572.7663370801079,1591.1830000998721,1609.6415140899435,1628.1346446083332,1646.6548150187803,1665.1940948547626,1683.7441878353372,1702.2964195230697,1720.8417246141737,1739.3706338502807,1757.8732605418343,1776.3392866917898,1794.7579487088153,1813.1180226985107,1831.4078093209355,1849.6151182024669,1868.0034387052328,1886.574570392653,1905.3303307188673,1924.2725552066026,1943.4030976268029,1962.7238301800492,1982.2366436797802,2001.9434477373372,2021.846170948847,2041.9467610839606,2062.2471852764747,2082.7494302168407,2103.4555023465937,2124.3674280547089,2145.4872538759159,2166.817046690981,2188.3588939289807,2210.1149037715863,2232.0872053593835,2254.2779490002345,2276.6893063797211,2299.3234707736729,2322.1826572628115,2345.2691029495304,2368.5850671768258,2392.1328317494049,2415.9147011569971,2439.933002799879,2464.1900872166443,2488.6883283142397,2513.4301236002839,2538.4178944177002,2563.6540861816788,2589.1411686189972,2614.8816360097171,2640.878007431289,2667.1328270050758,2693.6486641453353,2720.4281138106744,2747.4737967580013,2774.7883597990076,2802.3744760591926,2830.2348452394731,2858.3721938803828,2886.7892756289084,2915.4888715079701,2944.473790188586,2973.7468682647441,3003.3109705309994,3033.1689902628391]
[null,"Northwest Wind (Off System)",null,null,null,null,null,null,null,null,null,null,0,1518.3602090869661,1811.8387383732331,1777.3795505999492,1638.488338472634,1640.8392153895447,1642.4854608189801,1643.394597215457,1643.5330515606677,1642.8661227142597,1641.3579478545162,1663.3807719473436,1685.5718475102717,1707.9277770604569,1730.4449290318328,1753.1194290493029,1775.9471509305824,1798.9237074081736,1822.0444405632543,1845.3044119633644,1868.6983924954143,1892.2208518853615,1915.8659478956222,1939.6275151911852,1963.4990538647205,1987.4737176115389,2011.5443015440053,2035.7032296355114,2059.9425417834846,2084.2538804806741,2108.628477083741,2133.3265882196138,2158.3532343679203,2183.7135260132141,2209.4126654307192,2235.455948509627,2261.848766614758,2288.5966084874171,2315.7050621863027,2343.1798170693196,2371.0266658171981,2399.2515064998229,2427.8603446861912,2456.8592955989534,2486.2545863145033,2516.0525580096091,2546.2596682555863,2576.8824933610567,2607.927730764347,2639.4022014765965,2671.3128525766924,2703.6667597591427,2736.4711299360533,2769.7333038943766,2803.4607590096384,2837.6611120173757,2872.3421218435292,2907.5116924950948,2943.1778760123261,2979.348875483849,3016.0330481260389,3053.2389084280762,3090.9751313641118,3129.2505556739957,3168.0741872140748,3207.4552023795841,3247.4029516001933,3287.9269629103101,3329.0369455957639,3370.7427939185509,3413.054590921327,3455.9826123134148,3499.5373304400791,3543.7294183369172,3588.5697538711979,3634.0694239720806,3680.239728951623,3727.0921869185972,3774.6385382871185,3822.8907503821802,3871.8610221441968]
[null,"Montana Wind (Off System)",null,null,null,null,null,null,null,null,null,null,0,1433.88303499676,1716.0883101677148,1690.3108136295195,1565.1510435489943,1573.8403754471169,1582.1429973747447,1590.0374314516707,1597.5014361988488,1604.5119832071525,1611.0452331462834,1632.6026289157237,1654.3225596012935,1676.2016034902047,1698.2361065324578,1720.4221737046491,1742.7556601045376,1765.2321617688153,1787.8470062063302,1810.5952426382607,1833.4716319373581,1856.4706362573213,1879.586408343707,1902.8127805172796,1926.1432533205204,1949.5709838177936,1973.0887735393392,1996.6890560590734,2020.3638841958748,2044.1049168277325,2067.9034053078972,2091.9789676551009,2116.3348297014336,2140.9742548357281,2165.900544440819,2191.1170383358826,2216.6271152239392,2242.4341931445497,2268.5417299317987,2294.953223677599,2321.6722132003911,2348.7022785193049,2376.0470413338394,2403.7101655091224,2431.6953575668276,2460.0063671818007,2488.6469876844722,2517.6210565691154,2546.9324560080267,2576.5851133716865,2606.5830017549811,2636.9301405095462,2667.6305957823151,2698.6884810603292,2730.1079577218975,2761.8932355941715,2794.0485735172065,2826.5782799145977,2859.4867133707558,2892.7782832149037,2926.4574501118741,2960.5287266597829,2994.9966779946631,3029.8659224021376,3065.1411319362119,3100.8270330452733,3136.9284072053783,3173.4500915609115,3210.3969795727025,3247.7740216736934,3285.5862259322339,3323.8386587231003,3362.5364454063315,3401.6847710139623,3441.2888809447572,3481.3540816670256,3521.8857414296281,3562.8892909812521,3604.3702242980726,3646.3340993198703,3688.7865386947351]
[null,"Off Shore Wind (Off System)",null,null,null,null,null,null,null,null,null,null,0,5076.7090801368977,5795.939962911144,5609.4684992546863,5215.2372084076405,5209.6317725154595,5220.391979584796,5243.415900213382,5276.0951240235718,5316.6765138662167,5363.9315608453135,5416.9712005134661,5475.1355866747172,5537.9251902314272,5604.9559601965348,5675.9291427221251,5750.6103754801261,5828.8148450920644,5910.3965206838066,5995.2401958399214,6083.2555078165524,6174.3723758589495,6268.537475695508,6365.7114824148284,6465.8668911876621,6568.986278125768,6675.0609003237423,6784.0895601039547,6896.0776771063247,7011.0365253922082,7128.9826026794835,7248.9128768964265,7370.8607280209535,7494.860097579548,7620.9454980941318,7749.1520226878756,7879.5153548526123,8012.0717783805485,8146.8581874630809,8283.9120969594733,8423.2716528383135,8564.9756427946086,8709.06350704549,8855.5753493075499,9004.5519479588147,9156.0347673885481,9310.0659695379327,9466.6884256349404,9625.9457281266077,9787.8822028120303,9952.5429211794981,10119.97371295115,10290.221178838681,10463.332703513643,10639.356468795919,10818.341467064103,11000.337514891444,11185.395266911206,11373.56622991529,11564.902777190018,11759.458163093102,11957.286537875831,12158.442962754605,12362.983425236047,12570.96485469988,12782.445138243993,12997.483136796051,13216.138701496147,13438.472690355065,13664.546985192792,13894.42450886195,14128.169242761021,14365.846244642169,14607.521666718638,14853.262774076797,15103.137963397892,15357.216781994786,15615.569947168931,15878.269365892986,16145.388154824557,16417.000660656635]
[null,"New Construction Residential Solar",null,null,null,null,null,null,null,null,null,null,0,3272.8633479978203,3446.7722375446856,3614.6438216062552,3763.8923645857703,3718.4420871348293,3809.8564141065931,3862.8515221049647,3919.273326094084,3920.6864271098834,3923.4637432827894,3928.3390574807809,3911.8653030918235,3887.003183555129,3851.9476023282864,3803.3790702384272,3875.6614757145358,3943.1232972470198,4009.3599343519531,4073.4456803124594,4135.0366954870169,4192.7202616049271,4248.0208432323252,4301.4992766089945,4352.4279892072436,4401.3599668854295,4446.4306333349723,4490.0422195556494,4532.0674062296239,4571.6966839420575,4607.7378876167368,4644.0632239564002,4680.6749329353897,4717.5752721869894,4754.7665171426597,4792.2509611723344,4830.0309157258489,4868.1087104754697,4906.4866934595548,4945.1672312273404,4984.1527089848742,5023.4455307420976,5063.0481194610893,5102.9629172054674,5143.1923852909886,5183.739004437316,5224.6052749209912,5265.793716729615,5307.3068697172357,5349.1472937609742,5391.3175689188738,5433.8202955889919,5476.6580946697586,5519.8336077215918,5563.349497129786,5607.2084462686807,5651.4131596671396,5695.9663631753137,5740.8708041327354,5786.1292515377272,5831.7444962181489,5877.7193510034958,5924.0566508983466,5970.7592532571844,6017.8300379605926,6065.2719075928362,6113.0877876208533,6161.2806265746522,6209.853396229124,6258.8090917873005,6308.1507320650462,6357.8813596772216,6408.0040412252856,6458.5218674864136,6509.4379536040815,6560.7554392801512,6612.4774889684868,6664.6072920700881,6717.1480631297563,6770.1030420343241,6823.4754942124346]
[null,"New Construction Residential Solar + Storage",null,null,null,null,null,null,null,null,null,null,0,3272.8633479978203,3446.7722375446856,3614.6438216062552,3763.8923645857703,3718.4420871348293,3809.8564141065931,3862.8515221049647,3919.273326094084,3920.6864271098834,3923.4637432827894,3928.3390574807809,3911.8653030918235,3887.003183555129,3851.9476023282864,3803.3790702384272,3875.6614757145358,3943.1232972470198,4009.3599343519531,4073.4456803124594,4135.0366954870169,4192.7202616049271,4248.0208432323252,4301.4992766089945,4352.4279892072436,4401.3599668854295,4446.4306333349723,4490.0422195556494,4532.0674062296239,4571.6966839420575,4607.7378876167368,4644.0632239564002,4680.6749329353897,4717.5752721869894,4754.7665171426597,4792.2509611723344,4830.0309157258489,4868.1087104754697,4906.4866934595548,4945.1672312273404,4984.1527089848742,5023.4455307420976,5063.0481194610893,5102.9629172054674,5143.1923852909886,5183.739004437316,5224.6052749209912,5265.793716729615,5307.3068697172357,5349.1472937609742,5391.3175689188738,5433.8202955889919,5476.6580946697586,5519.8336077215918,5563.349497129786,5607.2084462686807,5651.4131596671396,5695.9663631753137,5740.8708041327354,5786.1292515377272,5831.7444962181489,5877.7193510034958,5924.0566508983466,5970.7592532571844,6017.8300379605926,6065.2719075928362,6113.0877876208533,6161.2806265746522,6209.853396229124,6258.8090917873005,6308.1507320650462,6357.8813596772216,6408.0040412252856,6458.5218674864136,6509.4379536040815,6560.7554392801512,6612.4774889684868,6664.6072920700881,6717.1480631297563,6770.1030420343241,6823.4754942124346]
[null,"Residential Solar",null,null,null,null,null,null,null,null,null,null,0,3557.460160867196,3746.4915625485714,3928.9606756589728,4091.1873528106194,4041.7848773204664,4141.148276202819,4198.7516544619184,4260.079702276179,4261.6156816411767,4264.6345035682489,4269.9337581312839,4252.0275033606786,4225.0034603860095,4186.8995677481371,4134.1076850417694,4212.6755170810175,4286.0035839641514,4357.9999286434277,4427.6583481657162,4494.6051037902362,4557.3046321792681,4617.4139600351364,4675.5426919662978,4730.8999882687431,4784.0869205276413,4833.0767753641012,4880.4806734300537,4926.1602241626342,4969.2355260239756,5008.4107474094953,5047.8948086482615,5087.6901444949881,5127.7992088989022,5168.2244751550643,5208.9684360568845,5250.033604049836,5291.4225113863795,5333.1377102821252,5375.1817730731955,5417.5572923748632,5460.2668812414104,5503.3131733272703,5546.6988230494208,5590.4265057510747,5634.4989178666483,5678.9187770880344,5723.6888225321891,5768.8118149100383,5814.2905366967116,5860.1277923031239,5906.3264082489031,5952.8892333366939,5999.8191388278174,6047.1190186193317,6094.7917894224784,6142.8403909425424,6191.2677860601234,6240.0769610138432,6289.2709255844848,6338.8527132805966,6388.8253815255384,6439.1920118460284,6489.9557100621569,6541.1196064789046,6592.686856079169,6644.6606387183201,6697.044159320274,6749.8406480751346,6803.0533606383697,6856.6855783315723,6910.740608344805,6965.2217839405266,7020.1324646591456,7075.4760365261764,7131.2559122610337,7187.4755314874856,7244.1383609457462,7301.2478947062573,7358.8076543851348,7416.8211893613416]
[null,"Residential Solar + Storage",null,null,null,null,null,null,null,null,null,null,0,3557.460160867196,3746.4915625485714,3928.9606756589728,4091.1873528106194,4041.7848773204664,4141.148276202819,4198.7516544619184,4260.079702276179,4261.6156816411767,4264.6345035682489,4269.9337581312839,4252.0275033606786,4225.0034603860095,4186.8995677481371,4134.1076850417694,4212.6755170810175,4286.0035839641514,4357.9999286434277,4427.6583481657162,4494.6051037902362,4557.3046321792681,4617.4139600351364,4675.5426919662978,4730.8999882687431,4784.0869205276413,4833.0767753641012,4880.4806734300537,4926.1602241626342,4969.2355260239756,5008.4107474094953,5047.8948086482615,5087.6901444949881,5127.7992088989022,5168.2244751550643,5208.9684360568845,5250.033604049836,5291.4225113863795,5333.1377102821252,5375.1817730731955,5417.5572923748632,5460.2668812414104,5503.3131733272703,5546.6988230494208,5590.4265057510747,5634.4989178666483,5678.9187770880344,5723.6888225321891,5768.8118149100383,5814.2905366967116,5860.1277923031239,5906.3264082489031,5952.8892333366939,5999.8191388278174,6047.1190186193317,6094.7917894224784,6142.8403909425424,6191.2677860601234,6240.0769610138432,6289.2709255844848,6338.8527132805966,6388.8253815255384,6439.1920118460284,6489.9557100621569,6541.1196064789046,6592.686856079169,6644.6606387183201,6697.044159320274,6749.8406480751346,6803.0533606383697,6856.6855783315723,6910.740608344805,6965.2217839405266,7020.1324646591456,7075.4760365261764,7131.2559122610337,7187.4755314874856,7244.1383609457462,7301.2478947062573,7358.8076543851348,7416.8211893613416]
[null,"Commercial Solar",null,null,null,null,null,null,null,null,null,null,0,1991.2030714942914,2054.7699212596995,2205.5386458954767,2313.3753082810686,2250.4391890739571,2297.1374147885713,2316.1824912583152,2328.9530480732678,2321.3845350718425,2315.24905695799,2307.7629852385053,2290.1982363033844,2266.6845450519722,2236.4346882056784,2198.6089043992783,2230.8386110717674,2260.5808352392646,2289.4524738503837,2317.3801560583038,2343.399309541378,2366.6481803034126,2386.5781102920441,2405.4843240017599,2423.2361017045296,2440.3547503320992,2455.8730628832541,2470.0857960102489,2483.284856878613,2495.1169034127479,2506.3344513889469,2517.6024312236395,2528.9210696484033,2540.2905944141567,2551.7112342957394,2563.1832190965179,2574.7067796530091,2586.2821478395249,2597.9095565728376,2609.5892398168653,2621.3214325873842,2633.106370956752,2644.9442920586612,2656.8354340929127,2668.7800363302017,2680.7783391169401,2692.8305838800884,2704.9370131320143,2717.0978704753729,2729.3134006080072,2741.5838493278757,2753.9094635379929,2766.2904912514005,2778.7271815961576,2791.219784820355,2803.7685522971465,2816.3737365298107,2829.0355911568299,2841.754370956995,2854.5303318545321,2867.3637309242499,2880.2548263967155,2893.203877663449,2906.2111452821423,2919.2768909819042,2932.4013776685233,2945.5848694297629,2958.8276315406683,2972.1299304689128,2985.4920338801521,2998.9142106434151,3012.3967308365113,3025.9398657514662,3039.5438878999807,3053.2090710189141,3066.9356900757903,3080.7240212743354,3094.5743420600293,3108.486931125693,3122.4620684170945,3136.500035138582]
[null,"Commercial Solar + Storage",null,null,null,null,null,null,null,null,null,null,0,1991.2030714942914,2054.7699212596995,2205.5386458954767,2313.3753082810686,2250.4391890739571,2297.1374147885713,2316.1824912583152,2328.9530480732678,2321.3845350718425,2315.24905695799,2307.7629852385053,2290.1982363033844,2266.6845450519722,2236.4346882056784,2198.6089043992783,2230.8386110717674,2260.5808352392646,2289.4524738503837,2317.3801560583038,2343.399309541378,2366.6481803034126,2386.5781102920441,2405.4843240017599,2423.2361017045296,2440.3547503320992,2455.8730628832541,2470.0857960102489,2483.284856878613,2495.1169034127479,2506.3344513889469,2517.6024312236395,2528.9210696484033,2540.2905944141567,2551.7112342957394,2563.1832190965179,2574.7067796530091,2586.2821478395249,2597.9095565728376,2609.5892398168653,2621.3214325873842,2633.106370956752,2644.9442920586612,2656.8354340929127,2668.7800363302017,2680.7783391169401,2692.8305838800884,2704.9370131320143,2717.0978704753729,2729.3134006080072,2741.5838493278757,2753.9094635379929,2766.2904912514005,2778.7271815961576,2791.219784820355,2803.7685522971465,2816.3737365298107,2829.0355911568299,2841.754370956995,2854.5303318545321,2867.3637309242499,2880.2548263967155,2893.203877663449,2906.2111452821423,2919.2768909819042,2932.4013776685233,2945.5848694297629,2958.8276315406683,2972.1299304689128,2985.4920338801521,2998.9142106434151,3012.3967308365113,3025.9398657514662,3039.5438878999807,3053.2090710189141,3066.9356900757903,3080.7240212743354,3094.5743420600293,3108.486931125693,3122.4620684170945,3136.500035138582]
[null,"Low-Income Community Solar",null,null,null,null,null,null,null,null,null,null,0,323.70181539056921,347.55292492863185,364.08567897578564,373.8335502900116,365.97963809550299,368.94944741048664,369.00878991774448,368.28991694191461,365.38058410749954,362.45202967290004,359.21973045632791,354.80452423219657,349.61283153447334,1717.7958613859118,1682.7630094863473,1702.4095992487842,1720.6812903323653,1738.3789580182502,1755.458071874689,1771.4282205765471,1785.8501132281908,1798.4407093525651,1810.3386031231712,1821.4691006536993,1832.0831958504398,1841.6872902570376,1850.4184217114166,1858.4118473545193,1865.4798330394158,1871.9871958637393,1878.5210813561941,1885.081604782845,1891.6688819221897,1898.2830290674551,1904.9241630289025,1911.5924011361431,1918.2878612404663,1925.0106617171746,1931.7609214679312,1938.5387599231194,1945.3442970442104,1952.1776533261423,1959.0389497997082,1965.928308033961,1972.8458501386212,1979.7916987664996,1986.7659771159317,1993.7688089332212,2000.8003185150933,2007.8606307111638,2014.9498709264126,2022.0681651236757,2029.2156398261416,2036.3924221198617,2043.5986396562762,2050.8344206547417,2058.0998939050801,2065.3951887701314,2072.7204351883242,2080.0757636762528,2087.4613053312678,2094.877191834079,2102.323555451369,2109.8005290384194,2117.3082460417463,2124.8468405017525,2132.4164470553856,2140.0172009388143,2147.6492379901101,2155.3126946519474,2163.0077079743119,2170.7344156172207,2178.4929558534586,2186.2834675713202,2194.1060902773738,2201.9609640992262,2209.8482297883097,2217.7680287226767,2225.7205029098063,2233.7057949894283]
[null,"Solar Photovoltaic Fixed Array (5 MW AC)",null,null,null,null,null,null,null,null,null,null,0,1618.509076952846,1737.7646246431593,1820.4283948789277,1869.1677514500579,1829.8981904775146,1844.7472370524333,1845.0439495887224,1841.4495847095729,1826.9029205374977,1812.2601483645001,1796.0986522816395,1774.0226211609825,1748.0641576723667,1717.7958613859118,1682.7630094863473,1702.4095992487842,1720.6812903323653,1738.3789580182502,1755.458071874689,1771.4282205765471,1785.8501132281908,1798.4407093525651,1810.3386031231712,1821.4691006536993,1832.0831958504398,1841.6872902570376,1850.4184217114166,1858.4118473545193,1865.4798330394158,1871.9871958637393,1878.5210813561941,1885.081604782845,1891.6688819221897,1898.2830290674551,1904.9241630289025,1911.5924011361431,1918.2878612404663,1925.0106617171746,1931.7609214679312,1938.5387599231194,1945.3442970442104,1952.1776533261423,1959.0389497997082,1965.928308033961,1972.8458501386212,1979.7916987664996,1986.7659771159317,1993.7688089332212,2000.8003185150933,2007.8606307111638,2014.9498709264126,2022.0681651236757,2029.2156398261416,2036.3924221198617,2043.5986396562762,2050.8344206547417,2058.0998939050801,2065.3951887701314,2072.7204351883242,2080.0757636762528,2087.4613053312678,2094.877191834079,2102.323555451369,2109.8005290384194,2117.3082460417463,2124.8468405017525,2132.4164470553856,2140.0172009388143,2147.6492379901101,2155.3126946519474,2163.0077079743119,2170.7344156172207,2178.4929558534586,2186.2834675713202,2194.1060902773738,2201.9609640992262,2209.8482297883097,2217.7680287226767,2225.7205029098063,2233.7057949894283]
[null,"Solar Photovoltaic Fixed Array (5 MW AC) + Storage",null,null,null,null,null,null,null,null,null,null,0,1618.509076952846,1737.7646246431593,1820.4283948789277,1869.1677514500579,1829.8981904775146,1844.7472370524333,1845.0439495887224,1841.4495847095729,1826.9029205374977,1812.2601483645001,1796.0986522816395,1774.0226211609825,1748.0641576723667,1717.7958613859118,1682.7630094863473,1702.4095992487842,1720.6812903323653,1738.3789580182502,1755.458071874689,1771.4282205765471,1785.8501132281908,1798.4407093525651,1810.3386031231712,1821.4691006536993,1832.0831958504398,1841.6872902570376,1850.4184217114166,1858.4118473545193,1865.4798330394158,1871.9871958637393,1878.5210813561941,1885.081604782845,1891.6688819221897,1898.2830290674551,1904.9241630289025,1911.5924011361431,1918.2878612404663,1925.0106617171746,1931.7609214679312,1938.5387599231194,1945.3442970442104,1952.1776533261423,1959.0389497997082,1965.928308033961,1972.8458501386212,1979.7916987664996,1986.7659771159317,1993.7688089332212,2000.8003185150933,2007.8606307111638,2014.9498709264126,2022.0681651236757,2029.2156398261416,2036.3924221198617,2043.5986396562762,2050.8344206547417,2058.0998939050801,2065.3951887701314,2072.7204351883242,2080.0757636762528,2087.4613053312678,2094.877191834079,2102.323555451369,2109.8005290384194,2117.3082460417463,2124.8468405017525,2132.4164470553856,2140.0172009388143,2147.6492379901101,2155.3126946519474,2163.0077079743119,2170.7344156172207,2178.4929558534586,2186.2834675713202,2194.1060902773738,2201.9609640992262,2209.8482297883097,2217.7680287226767,2225.7205029098063,2233.7057949894283]
[null,"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)",null,null,null,null,null,null,null,null,null,null,0,1245.8150824114007,1420.7593280266187,1435.318143862379,1424.9601946190471,1409.3571918810719,1392.3570593162951,1373.9054079191294,1353.9461213458778,1332.4213060031529,1309.2712397710106,1284.4343193247732,1257.8470060185803,1229.4437702927612,1199.1570345661441,1166.917114573416,1173.9805874258011,1180.7817454254657,1187.3054421861164,1193.5359876910743,1199.4571316117158,1205.0520461529688,1210.3033084130864,1215.1928822445821,1219.7020996028687,1223.8116413687803,1227.5015176308211,1230.7510474125841,1233.5388378304253,1235.8427626660841,1237.6399403385319,1239.439731488749,1241.2421399172867,1243.0471694302232,1244.8548238391716,1246.6651069612872,1248.4780226192772,1250.2935746414078,1252.1117668615116,1253.9326031189969,1255.7560872588554,1257.5822231316697,1259.4110145936224,1261.2424655065042,1263.0765797377207,1264.9133611603022,1266.7528136529106,1268.5949410998494,1270.4397473910692,1272.2872364221789,1274.1374120944513,1275.9902783148327,1277.8458389959515,1279.7040980561248,1281.5650594193692,1283.4287270154061,1285.2951047796735,1287.16419665333,1289.0360065832679,1290.9105385221167,1292.7877964282557,1294.66778426582,1296.550506004709,1298.4359656205957,1300.3241670949344,1302.2151144149691,1304.1088115737423,1306.005262570103,1307.9044714087154,1309.8064421000679,1311.7111786604801,1313.6186851121124,1315.5289654829755,1317.4420238069356,1319.3578641237268,1321.2764904789572,1323.1979069241172,1325.1221175165906,1327.0491263196602,1328.9789374025183,1330.9115548402744]
[null,"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)",null,null,null,null,null,null,null,null,null,null,0,1245.8150824114007,1420.7593280266187,1435.318143862379,1424.9601946190471,1409.3571918810719,1392.3570593162951,1373.9054079191294,1353.9461213458778,1332.4213060031529,1309.2712397710106,1284.4343193247732,1257.8470060185803,1229.4437702927612,1199.1570345661441,1166.917114573416,1173.9805874258011,1180.7817454254657,1187.3054421861164,1193.5359876910743,1199.4571316117158,1205.0520461529688,1210.3033084130864,1215.1928822445821,1219.7020996028687,1223.8116413687803,1227.5015176308211,1230.7510474125841,1233.5388378304253,1235.8427626660841,1237.6399403385319,1239.439731488749,1241.2421399172867,1243.0471694302232,1244.8548238391716,1246.6651069612872,1248.4780226192772,1250.2935746414078,1252.1117668615116,1253.9326031189969,1255.7560872588554,1257.5822231316697,1259.4110145936224,1261.2424655065042,1263.0765797377207,1264.9133611603022,1266.7528136529106,1268.5949410998494,1270.4397473910692,1272.2872364221789,1274.1374120944513,1275.9902783148327,1277.8458389959515,1279.7040980561248,1281.5650594193692,1283.4287270154061,1285.2951047796735,1287.16419665333,1289.0360065832679,1290.9105385221167,1292.7877964282557,1294.66778426582,1296.550506004709,1298.4359656205957,1300.3241670949344,1302.2151144149691,1304.1088115737423,1306.005262570103,1307.9044714087154,1309.8064421000679,1311.7111786604801,1313.6186851121124,1315.5289654829755,1317.4420238069356,1319.3578641237268,1321.2764904789572,1323.1979069241172,1325.1221175165906,1327.0491263196602,1328.9789374025183,1330.9115548402744]
[null,"100 MW/400 MWh Lithium-ion w/100 MW Solar",null,null,null,null,null,null,null,null,null,null,0,1245.8150824114007,1420.7593280266187,1435.318143862379,1424.9601946190471,1409.3571918810719,1392.3570593162951,1373.9054079191294,1353.9461213458778,1332.4213060031529,1309.2712397710106,1284.4343193247732,1257.8470060185803,1229.4437702927612,1199.1570345661441,1166.917114573416,1173.9805874258011,1180.7817454254657,1187.3054421861164,1193.5359876910743,1199.4571316117158,1205.0520461529688,1210.3033084130864,1215.1928822445821,1219.7020996028687,1223.8116413687803,1227.5015176308211,1230.7510474125841,1233.5388378304253,1235.8427626660841,1237.6399403385319,1239.439731488749,1241.2421399172867,1243.0471694302232,1244.8548238391716,1246.6651069612872,1248.4780226192772,1250.2935746414078,1252.1117668615116,1253.9326031189969,1255.7560872588554,1257.5822231316697,1259.4110145936224,1261.2424655065042,1263.0765797377207,1264.9133611603022,1266.7528136529106,1268.5949410998494,1270.4397473910692,1272.2872364221789,1274.1374120944513,1275.9902783148327,1277.8458389959515,1279.7040980561248,1281.5650594193692,1283.4287270154061,1285.2951047796735,1287.16419665333,1289.0360065832679,1290.9105385221167,1292.7877964282557,1294.66778426582,1296.550506004709,1298.4359656205957,1300.3241670949344,1302.2151144149691,1304.1088115737423,1306.005262570103,1307.9044714087154,1309.8064421000679,1311.7111786604801,1313.6186851121124,1315.5289654829755,1317.4420238069356,1319.3578641237268,1321.2764904789572,1323.1979069241172,1325.1221175165906,1327.0491263196602,1328.9789374025183,1330.9115548402744]
[null,"100 MW/200 MWh Lithium-ion w/100 MW Solar",null,null,null,null,null,null,null,null,null,null,0,1245.8150824114007,1420.7593280266187,1435.318143862379,1424.9601946190471,1409.3571918810719,1392.3570593162951,1373.9054079191294,1353.9461213458778,1332.4213060031529,1309.2712397710106,1284.4343193247732,1257.8470060185803,1229.4437702927612,1199.1570345661441,1166.917114573416,1173.9805874258011,1180.7817454254657,1187.3054421861164,1193.5359876910743,1199.4571316117158,1205.0520461529688,1210.3033084130864,1215.1928822445821,1219.7020996028687,1223.8116413687803,1227.5015176308211,1230.7510474125841,1233.5388378304253,1235.8427626660841,1237.6399403385319,1239.439731488749,1241.2421399172867,1243.0471694302232,1244.8548238391716,1246.6651069612872,1248.4780226192772,1250.2935746414078,1252.1117668615116,1253.9326031189969,1255.7560872588554,1257.5822231316697,1259.4110145936224,1261.2424655065042,1263.0765797377207,1264.9133611603022,1266.7528136529106,1268.5949410998494,1270.4397473910692,1272.2872364221789,1274.1374120944513,1275.9902783148327,1277.8458389959515,1279.7040980561248,1281.5650594193692,1283.4287270154061,1285.2951047796735,1287.16419665333,1289.0360065832679,1290.9105385221167,1292.7877964282557,1294.66778426582,1296.550506004709,1298.4359656205957,1300.3241670949344,1302.2151144149691,1304.1088115737423,1306.005262570103,1307.9044714087154,1309.8064421000679,1311.7111786604801,1313.6186851121124,1315.5289654829755,1317.4420238069356,1319.3578641237268,1321.2764904789572,1323.1979069241172,1325.1221175165906,1327.0491263196602,1328.9789374025183,1330.9115548402744]
[null,"50 MW/200 MWh Lithium-ion w/100 MW Solar",null,null,null,null,null,null,null,null,null,null,0,1245.8150824114007,1420.7593280266187,1435.318143862379,1424.9601946190471,1409.3571918810719,1392.3570593162951,1373.9054079191294,1353.9461213458778,1332.4213060031529,1309.2712397710106,1284.4343193247732,1257.8470060185803,1229.4437702927612,1199.1570345661441,1166.917114573416,1173.9805874258011,1180.7817454254657,1187.3054421861164,1193.5359876910743,1199.4571316117158,1205.0520461529688,1210.3033084130864,1215.1928822445821,1219.7020996028687,1223.8116413687803,1227.5015176308211,1230.7510474125841,1233.5388378304253,1235.8427626660841,1237.6399403385319,1239.439731488749,1241.2421399172867,1243.0471694302232,1244.8548238391716,1246.6651069612872,1248.4780226192772,1250.2935746414078,1252.1117668615116,1253.9326031189969,1255.7560872588554,1257.5822231316697,1259.4110145936224,1261.2424655065042,1263.0765797377207,1264.9133611603022,1266.7528136529106,1268.5949410998494,1270.4397473910692,1272.2872364221789,1274.1374120944513,1275.9902783148327,1277.8458389959515,1279.7040980561248,1281.5650594193692,1283.4287270154061,1285.2951047796735,1287.16419665333,1289.0360065832679,1290.9105385221167,1292.7877964282557,1294.66778426582,1296.550506004709,1298.4359656205957,1300.3241670949344,1302.2151144149691,1304.1088115737423,1306.005262570103,1307.9044714087154,1309.8064421000679,1311.7111786604801,1313.6186851121124,1315.5289654829755,1317.4420238069356,1319.3578641237268,1321.2764904789572,1323.1979069241172,1325.1221175165906,1327.0491263196602,1328.9789374025183,1330.9115548402744]
[null,"Distribution Scale 4hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,2095.7223376623374,2525.0936796536789,2530.123240889307,2477.3848140642608,2219.3584889106555,2195.2879641213694,2169.0461884387878,2140.5477469463763,2109.7043510681269,2076.4247180302418,2089.8303517762738,2102.8074534955376,2115.3304222544693,2127.3727355212409,2138.9069212224435,2149.9045290477929,2160.3361009869327,2170.1711410824946,2179.3780843837822,2187.9242650856754,2195.775883837734,2202.8979742089386,2209.2543682941196,2214.8076614488723,2219.5191761407332,2223.3489249054874,2226.2555723989481,2228.1963965361833,2229.1272487122374,2229.0025131008015,2228.877784469214,2228.7530628170866,2228.6283481440269,2228.503640449645,2228.3789397335499,2228.2542459953524,2228.129559234661,2228.0048794510853,2227.8802066442354,2227.7555408137209,2227.6308819591504,2227.5062300801342,2227.3815851762824,2227.2569472472046,2227.132316292511,2227.0076923118099,2226.8830753047118,2226.7584652708274,2226.6338622097646,2226.5092661211352,2226.3846770045479,2226.2600948596128,2226.1355196859395,2226.0109514831383,2225.8863902508178,2225.7618359885901,2225.6372886960639,2225.5127483728493,2225.3882150185573,2225.2636886327959,2225.1391692151769,2225.0146567653096,2224.8901512828047,2224.765652767273,2224.6411612183224,2224.5166766355651,2224.3921990186095,2224.2677283670673,2224.1432646805479,2224.0188079586628,2223.8943582010206,2223.7699154072329,2223.6454795769087,2223.5210507096594,2223.3966288050956,2223.2722138628274,2223.1478058824641,2223.0234048636175,2222.899010805897,2222.7746237089132]
[null,"Distribution Scale 8hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,3796.5980125750652,4574.4445594985282,4574.6730501294596,4469.2506453435853,3993.2068648934337,3933.7167626634669,3869.4581611849835,3800.2262576170397,3725.8053507009777,3645.9674868858233,3665.0333257115817,3683.1749927857027,3700.3437928131393,3716.4894500330151,3731.5600723951475,3745.5021158909294,3758.2603491654609,3769.7778185556353,3779.9958137190802,3788.8538340417663,3796.2895560380794,3802.2388019867617,3806.6355100798564,3809.4117064001584,3810.4974790866586,3809.8209550976676,3807.3082800389066,3802.8836015899456,3796.4690571384472,3787.9847663192832,3779.5194360631094,3771.0730239971531,3762.645487843331,3754.2367854180461,3745.8468746319681,3737.4757134898323,3729.1232600902213,3720.7894726253585,3712.4743093809002,3704.1777287357227,3695.8996891617198,3687.64014922359,3679.3990675786295,3671.1764029765291,3662.9721142591638,3654.7861603603874,3646.618500305829,3638.4690932126864,3630.3378982895215,3622.2248748360557,3614.1299822429664,3606.0531799916866,3597.9944276541974,3589.9536848928265,3581.9309114600528,3573.9260671982938,3565.9391120397127,3557.9700060060172,3550.018709208257,3542.0851818466235,3534.169384210255,3526.2712766770323,3518.390819713386,3510.5279738740919,3502.6826998020811,3494.8549582282362,3487.0447099711996,3479.2519159371759,3471.476537119735,3463.7185345996186,3455.9778695445425,3448.2545032090065,3440.5483969340971,3432.8595121472963,3425.1878103622853,3417.5332531787553,3409.8958022822158,3402.2754194437962,3394.6720665200651,3387.0857054528292]
[null,"4hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,1587.252,1912.4479999999999,1916.257274247311,1876.3144001601449,1680.8911834044634,1662.6607203673323,1642.7858017356066,1621.2017362118459,1597.8416560548767,1572.6364257868388,1582.7895451158008,1592.6181041228497,1602.1027132484667,1611.2232849357595,1619.9590124668343,1628.2883482296402,1636.1889814032179,1643.6378150493651,1650.6109425988645,1657.0836237206265,1663.0302595623496,1668.4243673516883,1673.2385543473495,1677.4444911301298,1681.0128842246211,1683.9134480431724,1686.1148761447769,1687.5848118028143,1688.2898178771372,1688.1953459878198,1688.1008793848805,1688.0064180680226,1687.9119620369513,1687.8175112913702,1687.7230658309838,1687.6286256554965,1687.534190764612,1687.439761158035,1687.3453368354703,1687.250917796621,1687.1565040411924,1687.0620955688887,1686.9676923794141,1686.8732944724732,1686.7789018477704,1686.6845145050102,1686.5901324438969,1686.4957556641348,1686.4013841654287,1686.3070179474828,1686.2126570100017,1686.1183013526902,1686.0239509752525,1685.929605877393,1685.8352660588164,1685.7409315192274,1685.6466022583304,1685.5522782758303,1685.4579595714315,1685.3636461448389,1685.269337995757,1685.1750351238904,1685.0807375289442,1684.9864452106228,1684.8921581686311,1684.7978764026736,1684.7035999124553,1684.6093286976807,1684.5150627580547,1684.420802093282,1684.3265467030681,1684.2322965871172,1684.1380517451341,1684.0438121768243,1683.9495778818923,1683.8553488600428,1683.7611251109811,1683.6669066344118,1683.5726934300399,1683.4784854975705]
[null,"8hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,2875.4561996880002,3464.5793221120002,3464.7523756718206,3384.9078658176009,3024.3632320996167,2979.3067940172486,2930.6388040450202,2878.2041492115941,2821.8394623341837,2761.3720966250003,2775.812125375001,2789.5522076508109,2802.555462753558,2814.7838129758252,2826.1979564697672,2836.7573402321468,2846.4201333023657,2855.1432002831202,2862.8820753085488,2869.5909366021251,2875.2225817862177,2879.728404127678,2883.0583699293338,2885.1609973063496,2885.9833366197317,2885.4709528772505,2883.5679104556966,2880.2167605484506,2875.3585317999386,2868.9327246549324,2862.5212778051746,2856.1241591584994,2849.7413366944575,2843.3727784641592,2837.0184525901141,2830.67832726607,2824.3523707568561,2818.0405513982223,2811.7428375966815,2805.4591978293502,2799.1896006437946,2792.9340146578666,2786.6924085595524,2780.4647511068142,2774.2510111274328,2768.0511575188511,2761.8651592480219,2755.6929853512479,2749.5346049340305,2743.3899871709141,2737.2591013053288,2731.1419166494416,2725.0384025839985,2718.9485285581741,2712.8722640894171,2706.8095787632978,2700.7604422333561,2694.7248242209503,2688.702694515106,2682.6940229723609,2676.6987795166192,2670.7169341389986,2664.7484568976793,2658.7933179177553,2652.8514873910844,2646.9229355761395,2641.00763279786,2635.1055494475004,2629.2166559824882,2623.3409229262684,2617.4783208681615,2611.6288204632147,2605.7923924320544,2599.9690075607391,2594.1586367006157,2588.3612507681723,2582.5768207448909,2576.805317677105,2571.0467126758526,2565.3009769167325]
[null,"16hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,5451.8645990639998,6568.841966336,6561.7425785208379,6402.0947971325113,5711.3073294899223,5612.5989413170792,5506.3448086638473,5392.2089752110896,5269.8350748927969,5138.8434383013237,5161.8572858934012,5183.4204147067339,5203.4609617637416,5221.9048690559557,5238.6758444756333,5253.6953242371592,5266.8824371006613,5278.1539707506308,5287.4243407279191,5294.6055623651228,5299.607226233953,5302.336477679657,5302.698001093303,5300.5940096587883,5295.9242414099535,5288.5859625454068,5278.4739790775366,5265.4806580397226,5249.4959596455419,5230.4074819891575,5211.3884148022798,5192.4385056911178,5173.5575031796443,5154.7451567062644,5136.0012166204833,5117.3254341796028,5098.7175615454116,5080.1773517809033,5061.7045588469909,5043.2989375992529,5024.9602437846697,5006.68823403839,4988.4826658804941,4970.3432977127841,4952.2698888155701,4934.2621993444809,4916.3199903272771,4898.443023660684,4880.6310621072298,4862.883869292099,4845.2012096999879,4827.582848671992,4810.0285524024803,4792.5380879360009,4775.1112231641855,4757.7477268226676,4740.4473684880168,4723.2099185746811,4706.0351483319355,4688.9228298408552,4671.8727360112807,4654.8846405788117,4637.9583181018006,4621.0935439583609,4604.2900943433879,4587.547746265589,4570.8662775445246,4554.2454668076552,4537.6850934874101,4521.184937818256,4504.7447808337838,4488.3644043637987,4472.0435910314282,4455.7821242502359,4439.5797882213483,4423.4363679305889,4407.3516491456294,4391.3254184131411,4375.357463055966,4359.4475711702944]
[null,"4 hr Flow Battery",null,null,null,null,null,null,null,null,null,null,1632.88,1520.1133072000002,1450.3097041333763,1420.4839543748321,1369.4710575993229,1342.3261682198824,1316.8092526852665,1296.5925657225885,1278.0185997630301,1262.3864301022761,1245.0725071664292,1228.6451272932056,1213.5022624680907,1200.5356943984764,1190.2646952584307,1183.9433471228049,1180.097638408324,1178.4244785652504,1179.4778906056431,1180.0597542008525,1180.1691816458683,1179.8058522054139,1178.9700131347072,1177.6624795634677,1175.8846332424366,1173.6384201548594,1170.9263469985665,1167.7514765474559,1164.1174219043203,1160.0283396600621,1156.8830182592087,1153.2827863703999,1149.2317618984516,1145.1949670668537,1141.1723518925301,1137.1638665679754,1133.1694614606381,1129.1890871123062,1125.2226942384948,1121.2702337278358,1117.3316566414699,1113.4069142124406,1109.4959578450901,1105.5987391144581,1101.7152097656817,1097.8453217133988,1093.9890270411515,1090.146278000793,1086.3170270118981,1082.5012266611711,1078.6988297018622,1074.9097890531787,1071.1340577997057,1067.3715891908225,1063.6223366401255,1059.8862537248499,1056.1632941852963,1052.4534119242564,1048.7565610064439,1045.0726956579251,1041.4017702655508,1037.7437393763937,1034.0985576971843,1030.4661800937506,1026.8465615904584,1023.2396573696552,1019.6454227711158,1016.063813291488,1012.4947845837423,1008.9382924566229,1005.3942928741001,1001.8627419548254,998.34359597158823,994.83681135077381,991.34234467182466,987.86015266670233,984.390192219352,980.9324203651679,977.4867942904624,974.05327133193521,970.63180897614507]
[null,"8 hr Flow Battery",null,null,null,null,null,null,null,null,null,null,1837,1652.4917200000002,1523.4651665024003,1492.1349680679141,1438.5489160278707,1410.0348039728531,1383.2307828297967,1361.9943405154793,1342.4834801368013,1326.0628039962905,1307.8755448108247,1290.6195470453592,1274.7128568974763,1261.0922386758366,1250.3031573020858,1243.6629523427487,1239.6232611993132,1237.8657050499967,1238.9722525308132,1239.5834660643302,1239.6984131685697,1239.3167569299612,1238.4387570755896,1237.0652698513511,1235.1977467052493,1232.8382317783942,1229.9893582096361,1226.6543432630767,1222.8369822909997,1218.5416415480288,1215.2376661433284,1211.4558339882381,1207.2004706999189,1202.9600548130713,1198.7345338234095,1194.5238554110738,1190.3279674399844,1186.1468179571937,1181.9803551922453,1177.8285275565315,1173.6912836426541,1169.5685722237897,1165.4603422530543,1161.3665428628708,1157.2871233643398,1153.2220332466122,1149.1712221762634,1145.1346399966696,1141.1122367273883,1137.1039625635376,1133.1097678751808,1129.1296032067107,1125.1634192762392,1121.2111669749852,1117.2727973666674,1113.3482616868978,1109.4375113425795,1105.5404979113023,1101.657173140746,1097.7874889480806,1093.9313974193728,1090.088850808992,1086.2598015390179,1082.4442021986538,1078.6420055436377,1074.8531644956579,1071.0776321417704,1067.3153617338178,1063.5663066878496,1059.8304205835475,1056.1076571636484,1052.397970333373,1048.7013141598541,1045.0176428715693,1041.3469108577729,1037.6890726679312,1034.0440830111611,1030.4118967556676,1026.7924689281867,1023.1857547134266,1019.5917094535143]
[null,"100hr Iron Oxide",null,null,null,null,null,null,null,null,null,null,0,0,2950,3012.4219999999996,3025.9778989999995,3031.3567562741459,3036.745174789829,3042.1431715427275,3047.5507635587355,3052.9679678940065,3058.3948016350159,3063.8312818986096,3069.277425832061,3074.7332506131238,3080.1987734500831,3085.6740115818166,3091.1589822778433,3096.6537028383809,3102.1581905943981,3107.6724629076712,3113.196537170837,3118.7304308074499,3124.2741612720365,3129.8277460501467,3135.3912026584158,3140.9645486446134,3146.5478015877011,3152.1409790978914,3157.7440988166964,3163.357178416989,3168.9802356030559,3174.6132881106541,3180.2563537070682,3185.9094501911632,3191.5725953934452,3197.2458071761125,3202.9291034331163,3208.6225020902148,3214.3260211050301,3220.0396784671052,3225.7634921979611,3231.4974803511523,3237.2416610123241,3242.9960522992733,3248.7606723619979,3254.5355393827613,3260.3206715761462,3266.1160871891129,3271.9218045010566,3277.7378418238654,3283.564217501978,3289.40094991244,3295.2480574649667,3301.1055586019938,3306.9734717987426,3312.8518155632728,3318.7406084365452,3324.6398689924777,3330.5496158380033,3336.469867613132,3342.400642991006,3348.3419606779607,3354.2938394135831,3360.2562979707709,3366.2293551557923,3372.2130298083425,3378.2073408016081,3384.2123070423231,3390.2279474708293,3396.2542810611353,3402.2913268209786,3408.3391037918823,3414.3976310492189,3420.4669277022667,3426.5470128942725,3432.6379058025127,3438.7396256383513,3444.8521916473005,3450.9756231090846,3457.1099393376981,3463.2551596814674]
[null,"Geothermal (Off System)",null,null,null,null,null,null,null,null,null,null,0,4547.0000716255499,5044.9875194699807,5116.672542694223,5121.1233572072888,5124.6238161077199,5138.6111253188419,5161.3245806236837,5191.4711032191608,5228.0785054931048,5270.4017276861123,5317.8607579601594,5369.9982713137588,5426.4499640823997,5486.9233051100655,5551.1820114780048,5646.1676762463849,5742.7786302761924,5841.042683713199,5940.98812255952,6042.6437168159418,6146.0387287635704,6251.2029213871847,6358.1665669427193,6466.9604556713521,6577.6159046626954,6690.1647668696287,6804.6394402774094,6921.072877229657,7039.4985939139178,7159.9506800095332,7282.4638085006018,7407.0732456568358,7533.814861185213,7662.7251385553191,7793.8411855013746,7927.2007447039596,8062.8422046545084,8200.8046107057107,8341.1276763109909,8483.8517944563046,8629.0180492875497,8776.6682279369252,8926.8448325516511,9079.5910925285116,9234.9509769577471,9392.9692072798662,9553.691270159019,9717.1634305766729,9883.4327451492936,10052.547075673945,10224.555102905628,10399.506340570386,10577.451149618191,10758.440752719684,10942.527249010989,11129.763629090821,11320.203790274198,11513.902552107165,11710.915672146994,11911.299862012382,12115.112803708296,12322.413166230144,12533.26062245207,12747.715866304185,12965.840630243776,13187.697703025413,13413.350947775136,13642.865320373916,13876.306888155654,14113.742848925136,14355.241550301389,14600.872509392035,14850.706432804276,15104.815236998293,15363.272068988903,15626.151327401452,15893.528683887982,16165.481104909841,16442.08687389304,16723.42561376268]
[null,"Hydrogen Fuel Cell with 40 hrs Storage",null,null,null,null,null,null,null,null,null,null,5356,5602.3760000000011,6005.747072000001,6257.988449024002,6414.4381602496005,6556.979805046667,6702.6890102744137,6851.6361654607308,7003.8932243295994,7159.5337395606502,7318.632898321167,7481.2675585876605,7647.5162862745956,7817.45939318819,7991.1789758236173,8168.7589550243692,8350.2851165229204,8535.8451523822932,8725.5287033585319,8919.4274022045647,9117.6349179363533,9320.2470010827346,9527.3615299407957,9739.0785578591403,9955.5003615718852,10176.731490606737,10402.878817790997,10634.051590879948,10870.361485332483,11111.922658259542,11358.851803571384,11611.268208350348,11869.293810476309,12133.053257532711,12402.673967021603,12678.286187916756,12960.023063584644,13248.02069610362,13542.418212012435,13843.357829519775,14150.984927207362,14465.448114259761,14786.89930225484,15115.493778549544,15451.390281296473,15794.751076127443,16145.742034541143,16504.532714032714,16871.296440003949,17246.210389493717,17629.455676769045,18021.217440818204,18421.684934788067,18831.051617408924,19249.515246450985,19677.277974257617,20114.546445401571,20561.531896511286,21018.450258315555,21485.522259955844,21962.97353561658,22451.034733525055,22949.941627373442,23459.935230216939,23981.261910902816,24514.173513086898,25058.927476894714,25615.786963286271,26185.020981184418,26766.904517428295,27361.718669614584,27969.750781890758,28591.294583765939,29226.650332006382,29876.12495568423,30540.032204449442,31218.692800096716,31912.434591500467,32621.592712992784,33346.509746260912,34087.535885842313]
[null,"7F.04 CT Frame Greenfield + Power to Gas + storage",null,null,null,null,null,null,null,null,null,null,0,0,966.68051746585775,1007.2810991994238,1032.4631266794092,1055.4065222804791,1078.8597660185958,1102.834187739061,1127.3413690589985,1152.3931489622273,1178.001629518466,1204.179181729625,1230.9384515060208,1258.2923657753877,1286.2541387276483,1314.837278198454,1344.05559219458,1373.9231955643281,1404.4545168161585,1435.6643050888472,1467.5676372765315,1500.1799253120903,1533.5169236123759,1567.59473668889,1602.4298269275903,1638.0390225415754,1674.439525700494,1711.6489208406103,1749.6851831595302,1788.5666872997015,1828.3122162248753,1868.9409702938244,1910.4725765356936,1952.9270981314696,1996.3250441061473,2040.6873792362737,2086.0355341776622,2132.3914158181583,2179.7774178604691,2228.2164316401645,2277.7318571840719,2328.3476145144159,2380.0881552041551,2432.9784741891017,2487.0441218425317,2542.3112163181163,2598.8064561671372,2656.5571332360832,2715.5911458508549,2775.9370122939526,2837.6238845811486,2900.681562544311,2965.1405082271704,3031.0318606009942,3098.3874506072698,3167.239816534664,3237.6222197376974,3309.5686607047082,3383.1138954828884,3458.2934524683092,3535.1436495690596,3613.7016117497828,3694.0052889660865,3776.0934744974902,3860.005823687774,3945.7828731017635,4033.4660601078303,4123.0977428955466,4214.7212209381714,4308.3807559098595,4404.1215930676881,4501.9899831088387,4602.0332045134828,4704.2995863841816,4808.8385317928114,4915.7005416463107,5024.9372390827748,5136.6013944096712,5250.7469505962426,5367.4290493323915,5486.7040576666559]
[null,"7F.04 CT Frame Greenfield + RNG",null,null,null,null,null,null,null,null,null,null,0,0,744.45829524363558,775.72554364386826,795.11868223496481,812.78780959159019,830.84958029633447,849.31271966967961,868.18614692617928,887.47897948317268,907.20053736524767,927.36034770657818,947.96814935331372,969.03389756824311,990.56776884000453,1012.580165799167,1035.0817222435562,1058.0833082752526,1081.5960355517452,1105.631262653776,1130.2006005724681,1155.3159183183895,1180.9893486552608,1207.2332939610781,1234.0604322194808,1261.4837231442623,1289.5164144399739,1318.172048201659,1347.4644674567962,1377.4078228526212,1408.016579492052,1439.3055239215244,1471.2897712741083,1503.9847725713614,1537.4063221874424,1571.5705654790916,1606.4940065851679,1642.1935163995033,1678.686340720933,1715.9901085844338,1754.1228407773967,1793.102958545152,1832.9492924899419,1873.6810916676532,1915.3180328866915,1957.8802302134998,2001.3882446893037,2045.8630942627892,2091.326263943497,2137.7997161808489,2185.3059014738201,2233.867769216371,2283.508778783897,2334.2529108660324,2386.1246790512973,2439.1491416691756,2493.3519138953479,2548.75918012593,2605.3977066266884,2663.2948544633464,2722.4785927192306,2782.9775120066374,2844.8208382784487,2908.0384469466726,2972.6608773147209,3038.7193473304087,3106.2457686667849,3175.2727621380982,3245.8336734583308,3317.9625893499219,3391.6943540104558,3467.0645859452761,3544.109695174152,3622.8669008203119,3703.374249090341,3785.670631653627,3869.7958044302336,3955.7904067962813,4043.6959812161081,4133.5549933106922,4225.4108523720415]
[null,"Pumped Hydro (8 hr)",null,null,null,null,null,null,null,null,null,null,0,3402.2585819171391,3647.2211998151738,3800.4044902074106,3895.4146024625952,3981.9785057585191,4070.4660321134847,4160.9199282791105,4253.3838909253291,4347.9025877494705,4444.5216790544391,4543.2878398063867,4644.2487821825644,4747.4532786202253,4852.951185377724,4960.7934666191868,5071.0322190343986,5183.7206970057814,5298.9133383346443,5416.6657905391157,5537.0349377364755,5660.0789281228563,5785.857202063602,5914.4305208078595,6045.8609958412508,6180.2121188908359,6317.5487925968273,6457.9373618659129,6601.4456459212979,6748.1429710649618,6898.1002041679667,7051.389786904987,7208.0857707495879,7368.2638527471845,7532.0014120829337,7699.3775474622398,7870.4731153219454,8045.3707688906297,8224.1549981169155,8406.9121704850713,8593.7305727375897,8784.7004535249616,8979.914067003192,9179.4657174001368,9383.4518045722016,9591.9708705734047,9805.1236472592864,10023.013104948681,10245.74450216685,10473.425436494001,10706.165896543769,10944.078315096765,11187.277623414846,11435.881306762369,11690.00946116124,11949.784851407165,12215.332970375135,12486.782099642813,12764.263371461073,13047.910832101681,13337.861506612644,13634.255465012589,13937.235889956099,14246.949145902703,14563.544849822953,14887.175943475717,15217.998767291634,15556.173135898387,15901.86241532432,16255.233601917656,16616.457403019471,16985.70831942937,17363.164729703731,17749.008976327204,18143.427453799151,18546.610698677476,18958.753481623484,19380.05490149212,19810.718481513075,20250.95226760926,20700.968928900071]
[null,"Pumped Hydro (16 hr)",null,null,null,null,null,null,null,null,null,null,0,3055.1094061866579,3275.0772834320974,3412.6305293362448,3497.9462925696507,3575.6776550831337,3655.1363639343908,3736.3608042137407,3819.3902140049781,3904.2647033405965,3991.025273578231,4079.7138372076861,4170.3732380981155,4263.0472721951319,4357.7807086778521,4454.6193115860906,4553.6098619281574,4654.8001802799245,4758.2391498861052,4863.9767402748739,4972.0640313972617,5082.5532383029713,5195.4977363645403,5310.9520870620327,5428.9720643407245,5549.6146815545044,5672.9382190080078,5799.002252110804,5927.8676801572101,6059.5967557456643,6194.2531148518437,6331.9018075700815,6472.6093295379032,6616.443654058894,6763.4742649393902,6913.7721900548731,7067.410035662273,7224.4620214747601,7385.0040165159708,7549.113575770989,7716.8699776517706,7888.3542622951472,8063.6492707118687,8242.8396848056273,8426.0120682813777,8613.2549084627262,8804.6586590385832,9000.3157837597373,9200.3208011064471,9404.7703299486329,9613.7631362207521,9827.4001806338474,10045.784667447893,10269.02209432792,10497.220303308073,10730.489532888185,10968.942471288026,11212.69431088499,11461.862803861475,11716.568319088883,11976.933900275677,12243.085325407603,12515.15116750881,12793.262856753188,13077.554743955958,13368.164165476146,13665.231509561356,13968.90028416683,14279.317186281585,14596.632172795133,14920.998532938987,15252.572962337958,15591.515638707031,15937.990299230378,16292.164319659874,16654.208795171358,17024.298623017654,17402.61258701835,17789.333443927069,18184.648011718018,18588.747259834414]
[null,"Pumped Hydro (24 hr)",null,null,null,null,null,null,null,null,null,null,0,2828.8627510714255,3032.5408691485686,3159.9075856528079,3238.9052752941279,3310.8802283217137,3384.4546087554791,3459.663959071243,3536.5446115697237,3615.1337059280263,3695.4692071411582,3777.5899238622496,3861.5355271503163,3947.3465696346502,4035.0645051050715,4124.7317085375162,4216.3914965646372,4310.0881484012962,4405.8669272350708,4503.7741020920876,4603.8569701887782,4706.1638797803125,4810.7442535167911,4917.6486123184404,5026.9285997813813,5138.6370071257234,5252.8277986980693,5369.556138040738,5488.8784145402788,5610.8522706681933,5735.5366298269819,5862.9917248149968,5993.279126923836,6126.4617756823354,6262.6040092615485,6401.7715955553585,6544.0317639517907,6689.4532378103258,6838.1062676609463,6990.0626651409084,7145.395837685669,7304.1808239907186,7466.4943302614392,7632.4147672685085,7802.022288226749,7975.3988275157235,8152.6281402607765,8333.7958427936501,8518.9894540122114,8708.2984376592685,8901.8142455409325,9099.6303617053436,9301.8423476031603,9508.5478882515963,9719.8468394243228,9935.8412758900104,10156.635540722838,10382.336295708781,10613.05257287202,10848.895827146382,11089.979990217229,11336.421525559836,11588.339484700824,11845.855564729845,12109.094167089272,12378.182457670329,12653.250428244677,12934.430959261132,13221.859884037833,13515.676054380921,13816.021407661372,14123.041035382425,14436.883253270693,14757.699672924871,15085.64527505661,15420.878484358918,15763.56124603834,16113.859104047802,16471.941281057952,16837.980760205621,17212.15436865891]
[null,"Kettle Falls 2nd Biomass Unit",null,null,null,null,null,null,null,null,null,null,0,0,4756.0590277777774,4955.8135069444443,5079.7088446180542,5192.5901345631564,5307.9798725334185,5425.9338012608559,5546.5089021924741,5669.7634230169951,5795.7569058032786,5924.5502157640385,6056.2055706587471,6190.7865708499257,6328.3582300273529,6468.9870066150197,6612.7408358760204,6759.689162730856,6909.9029753050618,7063.4548392222905,7220.4189326594878,7380.8710821810464,7544.8887993692742,7712.5513182688574,7883.9396336634281,8059.1365402026968,8238.2266723990815,8421.2965455131325,8608.4345973475247,8799.7312309697809,8995.2788583843922,9195.1719451754088,9399.5070561410957,9608.382901942663,9821.9003867896336,10040.162657184872,10263.275151752834,10491.345652175085,10724.484335257719,10962.803826155816,11206.41925278065,11455.44830141594,11710.011273570002,11970.231144091273,12236.233620575269,12508.147204091692,12786.103251261016,13070.236037710538,13360.68282294054,13657.583916631924,13961.082746427317,14271.325927218426,14588.463331973073,14912.648164136177,15244.037031639611,15582.790022556705,15929.070782437961,16283.046593365298,16644.888454763059,17014.771166004801,17392.873410855758,17779.377843791797,18174.471178236534,18578.344276759308,18991.192243277452,19413.214517307566,19844.614970311173,20285.602004181426,20736.388651918347,21197.192680541273,21668.236696288259,22149.748252153178,22641.959957812523,23145.109591995038,23659.44021734835,24185.200297858264,24722.64381887727,25272.03040982036,25833.625469587387,26407.700294772552,26994.532210722988]
[null,"Rathdrum CT 2055 Uprates two unit operation",null,null,null,null,null,null,null,null,null,null,0,0,829.14999999999986,863.97429999999986,885.57365749999974,905.25287531696472,925.3694047122583,945.93296362377396,966.95348594142149,988.4411263060116,1010.4062650147838,1032.8595130359422,1055.8117171346271,1079.2739651127927,1103.2575911655292,1127.7741813564094,1152.8355792145117,1178.4538914558166,1204.6414938317478,1231.4110371076767,1258.7754531742833,1286.7479612947222,1315.3420744906134,1344.571606069944,1374.4506763000302,1404.9937192287696,1436.2154896574712,1468.1310702686394,1500.755878912149,1534.1056760533347,1568.1965723865919,1603.0450366181667,1638.6679034218955,1675.0823815717367,1712.306062255024,1750.3569275704549,1789.2533592149255,1829.0141473633994,1869.6584997461086,1911.2060509274668,1953.6768717911768,1997.09147923612,2041.4708460877048,2086.8364112294657,2133.2100899598067,2180.6142845788936,2229.0718952108055,2278.6063308661796,2329.2415207506874,2381.0019258248094,2433.9125506204878,2487.9989553203764,2543.2872681055055,2599.804197777346,2657.577046660354,2716.6337237912403,2777.0027584013296,2838.713313698524,2901.795200955532,2966.2788939111661,3032.195543491659,3099.5769928591308,3168.4557927944461,3238.8652174219246,3310.8392802834746,3384.4127507699336,3459.6211709175432,3536.5008725776725,3615.0889949680932,3695.4235026142737,3777.5432036893685,3861.4877687617536,3947.2977499591775,4035.0146005587703,4124.6806950123873,4216.3393494169522,4310.0348424396961,4405.8124367083901,4503.7184006769239,4603.8000309767658,4706.105675265132]
[null,"Rathdrum CT: Inlet Evaporation 2 unit operation",null,null,null,null,null,null,null,null,null,null,0,0,150,156.30000000000001,160.20749999999998,163.76763106499996,167.40687536252639,171.12699094683245,174.92977493965296,178.81706439836191,182.79073720342228,186.85271296555672,191.00495395307732,195.24946603982264,199.58829967415954,204.02355086951871,208.55736221694116,213.19192392012602,217.92947485347909,222.7723036436731,227.72274977524279,232.78320472074822,237.95611309605269,243.24397384127315,248.64934142797392,254.17482709318634,259.82310010085109,265.59688903129222,271.49898309934559,277.53223350177922,283.69955479465574,290.00392630130261,296.44839355157012,303.03606975307309,309.77013729512589,316.65384928609814,323.69053112493378,330.88358210759208,338.236477069187,345.75276806261843,353.43608607450591,361.29014277925353,369.31873233209404,377.5257332019778,385.91511004519214,394.49091562061636,403.25729274753763,412.2184763069734,421.37879528746691,430.74267487634495,440.31463859744713,450.09931049635958,460.10141737420963,470.32579107109927,480.77737080028123,491.46120553420508,502.38245644358619,513.54639939067556,524.95842747793506,536.62405365334973,548.54891337363438,560.73876732662336,573.19950421415547,585.93714359680246,598.95783880181068,612.26787989566435,625.87369672270586,639.78186201127767,653.99909454889234,668.53226242795779,683.38838636363187,698.57464308540455,714.09836880404839,729.96706275561189,746.18839082416707,762.77018924506172,779.72046839046561,797.04741663903837,814.75940433159099,832.86498781464763,851.37291357386459]
[null,"Kettle Falls Upgrade",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,2863.6363636363635,2927.2720909090908,2992.3219313132722,3058.8173092709153,3126.7903475175335,3196.273882620068,3267.3014808396515,3339.9074543468701,3414.126877797366,3489.9956052757793,3567.5502876162172,3646.8283901076247,3727.8682105925968,3810.7088979683854,3895.3904710990382,3981.953838147801,4070.4408163391217,4160.8941521598099,4253.3575420091047,4347.8756533076312,4444.4941460754335,4543.2596949895214,4644.2200119315776,4747.423869036721,4852.9211222544554,4960.7627354331935,5071.0008049399894,5183.688584827365,5298.880512559399,5416.6322353094947,5537.000636842542,5660.0438649944563,5785.8213597623617,5914.3938820190015,6045.823542865227,6180.1738336347771,6317.5096565658087,6457.8973561540133,6601.4047512024672,6748.1011675836889,6898.0574717297322,7051.3461048665094,7208.0411180088522,7368.2182077332445,7531.9547527454924,7699.3298512610027,7870.4243592157245,8045.3209293262162,8224.1040510177027,8406.8600912394177,8593.67733618694,8784.6460339516871,8979.858438118159,9179.4088523300215,9383.393675846497,9591.911450111158,9805.062906355528,10022.95101426056,10245.681031699458,10473.360555585881,10706.099573852112,10944.010518582252,11187.208320326188,11435.810463620475,11689.93704374305,11949.710824729109,12215.257298676237,12486.704746367423,12764.184299241198,13047.830002738938,13337.778881059799,13634.17100335471,13937.149551391258,14246.860888722273,14563.454631391458]
[null,"Palouse Repower",null,null,null,null,null,null,null,null,null,null,0,1122.0553714513121,1353.8517654660513,1320.0572794919585,1202.7316367475598,1201.5298582080488,1199.6807381528884,1197.1560995947711,1193.9268329167949,1189.9628683369567,1185.2331476094068,1199.7212241915788,1214.2679202355096,1228.8686865619291,1243.5187428605298,1258.2130696640863,1272.9464000798978,1287.7132112719548,1302.5077156866664,1317.3238520150244,1332.1552758838102,1346.9953502682699,1361.8371356184559,1376.6733796913391,1391.4965070802245,1406.2986084334675,1421.071429353432,1435.8063589670523,1450.4944181588087,1465.1262474567486,1479.6920945619734,1494.4027509641862,1509.2596563141224,1524.2642645750939,1539.4180441652825,1554.7224781014424,1570.1790641440393,1585.7893149438246,1601.55475818987,1617.4769367590779,1633.5574088671688,1649.79774822118,1666.1995441734728,1682.7644018772748,1699.4939424437673,1716.3898031007329,1733.4536373527849,1750.6871151431847,1768.0919230172694,1785.6697642875065,1803.4223592001877,1821.3514451037768,1839.4587766189386,1857.7461258102496,1876.2152823596246,1894.8680537414602,1913.7062653995238,1932.7317609255977,1951.9464022399031,1971.3520697733156,1990.9506626513919,2010.7440988802275,2030.7343155341603,2050.9232689453429,2071.3129348951979,2091.905308807774,2112.7024059450314,2133.7062616040607,2154.9189313162683,2176.3424910485392,2197.9790374064014,2219.8306878392063,2241.8995808473542,2264.1878761915787,2286.6977551043065,2309.4314205031269,2332.3910972063759,2355.5790321508689,2378.9974946117954,2402.6487764247995,2426.5351922102714]
[null,"Rattlesnake Repower",null,null,null,null,null,null,null,null,null,null,0,1122.0553714513121,1353.8517654660513,1320.0572794919585,1202.7316367475598,1201.5298582080488,1199.6807381528884,1197.1560995947711,1193.9268329167949,1189.9628683369567,1185.2331476094068,1199.7212241915788,1214.2679202355096,1228.8686865619291,1243.5187428605298,1258.2130696640863,1272.9464000798978,1287.7132112719548,1302.5077156866664,1317.3238520150244,1332.1552758838102,1346.9953502682699,1361.8371356184559,1376.6733796913391,1391.4965070802245,1406.2986084334675,1421.071429353432,1435.8063589670523,1450.4944181588087,1465.1262474567486,1479.6920945619734,1494.4027509641862,1509.2596563141224,1524.2642645750939,1539.4180441652825,1554.7224781014424,1570.1790641440393,1585.7893149438246,1601.55475818987,1617.4769367590779,1633.5574088671688,1649.79774822118,1666.1995441734728,1682.7644018772748,1699.4939424437673,1716.3898031007329,1733.4536373527849,1750.6871151431847,1768.0919230172694,1785.6697642875065,1803.4223592001877,1821.3514451037768,1839.4587766189386,1857.7461258102496,1876.2152823596246,1894.8680537414602,1913.7062653995238,1932.7317609255977,1951.9464022399031,1971.3520697733156,1990.9506626513919,2010.7440988802275,2030.7343155341603,2050.9232689453429,2071.3129348951979,2091.905308807774,2112.7024059450314,2133.7062616040607,2154.9189313162683,2176.3424910485392,2197.9790374064014,2219.8306878392063,2241.8995808473542,2264.1878761915787,2286.6977551043065,2309.4314205031269,2332.3910972063759,2355.5790321508689,2378.9974946117954,2402.6487764247995,2426.5351922102714]
[null,"Lind Repower",null,null,null,null,null,null,null,null,null,null,0,996.65206592912057,1136.6074624212952,1148.2545150899034,1139.9681556952378,1127.4857535048577,1113.8856474530362,1099.1243263353035,1083.1568970767023,1065.9370448025225,1047.4169918168088,1027.5474554598186,1006.2776048148644,983.55501623420912,959.32562765291539,933.53369165873278,939.18446994064084,944.62539634037262,949.84435374889324,954.8287901528596,959.56570528937277,964.04163692237512,968.242646730469,972.15430579566566,975.76167968229493,979.04931309502444,982.00121410465704,984.6008379300672,986.83107026434038,988.67421013286719,990.11195227082555,991.55178519099934,992.99371193382945,994.43773554417862,995.88385907133727,997.3320855690298,998.78241809542192,1000.2348597131261,1001.6894134892091,1003.1460824951977,1004.6048698070844,1006.0657785053357,1007.5288116748981,1008.9939724052034,1010.4612637901764,1011.9306889282417,1013.4022509223286,1014.8759528798795,1016.3517979128557,1017.8297891377432,1019.3099296755611,1020.7922226518663,1022.2766711967613,1023.7632784449,1025.2520475354952,1026.7429816123251,1028.2360838237387,1029.7313573226643,1031.2288052666142,1032.7284308176934,1034.2302371426047,1035.7342274126561,1037.2404048037672,1038.7487724964767,1040.2593336759476,1041.7720915319753,1043.2870492589936,1044.8042100560824,1046.3235771269724,1047.8451536800542,1049.3689429283841,1050.8949480896899,1052.4231723863804,1053.9536190455487,1055.4862912989815,1057.0211923831657,1058.5583255392939,1060.0976940132728,1061.6393010557283,1063.1831499220148,1064.7292438722195]
[]
[null,"CAPEX ($/kW) 2"]
[null,{"$f":"List_Resources","v":"7F.04 CT Frame Greenfield"},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('DATA (Real)'!$M$144:$CO$187*$M$3:$CO$3/INDEX($M$3:$CO$3,1,MATCH('DATA (Real)'!$G$144:$G$187,_xlfn.ANCHORARRAY($M$1),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine (ICE) Machine",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NG CCCT (1x1 w/DF)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Small Modular Reactor",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Northwest Wind (On System)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Northwest Wind (Off System)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Montana Wind (Off System)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Off Shore Wind (Off System)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"New Construction Residential Solar",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"New Construction Residential Solar + Storage",null,null,null,null,null,null,null,null,null,null,0,0,2989.9999999999995,3115.5799999999995,3193.4694999999992,3264.4347792289987,3336.9770488930258,3411.1313528735259,3486.9335137970816,3564.4201503406798,3643.62869492155,3724.597411780097,3807.3654154646742,3891.9726897271303,3978.4601068382467,4066.8694473324058,4157.2434201910264,4249.6256834745118,4344.0608654126827,4440.5945859638823,4539.2734788531716,4640.1452141002464,4743.258521047982,4848.6632119027108,4956.4102057976124,5066.5515533908465,5179.1404620102976,5294.2313213570906,5411.8797297802876,5532.1425211354654,5655.0777922401376,5780.7449309392978,5909.2046447946295,6040.5189904112558,6174.751403416175,6311.9667291028882,6452.2312537570124,6595.6127366780011,6742.1804429124595,6892.0051767148598,7045.1593157518164,7201.7168460664525,7361.7533978197407,7525.3462818260896,7692.5745269008275,7863.5189180376183,8038.2620354342489,8216.8882943856679,8399.4839860635057,8586.1373192018091,8776.9384627091113,8971.9795892274324,9171.354919659243,9375.1607686839106,9583.4955912856058,9796.4600303151528,10014.156965108816,10236.691561187465,10464.17132106017,10696.70613615677,10934.408339914444,11177.392762044024,11425.776784002164,11679.680395696259,11939.226253449422,12204.539739253576,12475.749021339267,12752.985116091468,13036.381951341251,13326.076431063957,13622.208501515059,13924.921218835727,14234.360818160696,14550.676784261863,14874.021923761729,15204.552438951563,15542.428003249945,15887.811838338162,16240.870793009712,16601.775423771971,16970.700077239031]
[null,"Residential Solar",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Residential Solar + Storage",null,null,null,null,null,null,null,null,null,null,0,0,3219.9999999999995,3355.2399999999993,3439.1209999999992,3515.5451468619985,3593.6675911155662,3673.5260723253359,3755.1591687045498,3838.6063157515018,3923.9078253001312,4011.1049049939506,4100.2396781927264,4191.355204321525,4284.4954996719571,4379.7055586656679,4477.0313755903362,4576.5199668187051,4678.2193935213509,4782.1787848841814,4888.4483618418772,4997.079461338727,5108.1245611285958,5221.6373051259961,5337.6725293205054,5456.2862882670661,5577.535882164937,5701.4798845384048,5828.1781705326175,5957.6919458381935,6090.0837762586089,6225.4176179346287,6363.7588482403708,6505.1742973659675,6649.7322806020347,6797.5026313415729,6948.5567348152454,7102.9675625763093,7260.8097077518796,7422.1594210775411,7587.0946477327252,7755.6950649946411,7928.042120728951,8104.2190727357893,8284.3110289701235,8468.4049886558969,8656.5898843138075,8848.9566247230287,9045.5981388376222,9246.6094206788712,9452.0875752251977,9662.1318653218495,9876.8437596330314,10096.326981659597,10320.687559846036,10550.033878800934,10784.476731655648,11024.129373586498,11269.107576526338,11519.529685091906,11775.516673754018,12037.192205278179,12304.682690463869,12578.117349211358,12857.628272945532,13143.350488426926,13435.422022980751,13733.983971175427,14039.180562982887,14351.159233453491,14670.070693939295,14996.069004900015,15329.311650326903,15669.959613820469,16018.177456358786,16374.133395793991,16737.999388115324,17109.951210518022,17490.168546318149,17878.835071754431,18276.138544718957]
[null,"Commercial Solar",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Commercial Solar + Storage",null,null,null,null,null,null,null,null,null,null,0,0,2576,2684.1919999999996,2751.2967999999996,2812.4361174895994,2874.9340728924535,2938.8208578602694,3004.1273349636399,3070.885052601202,3139.1262602401057,3208.8839239951608,3280.191742554181,3353.0841634572207,3427.5963997375666,3503.7644469325346,3581.6251004722694,3661.2159734549641,3742.5755148170806,3825.7430279073455,3910.7586894735023,3997.6635690709822,4086.4996489028777,4177.3098441007978,4270.1380234564049,4365.029030613653,4462.0287057319492,4561.1839076307251,4662.5425364260946,4766.1535566705561,4872.0670210068884,4980.3340943477033,5091.0070785922971,5204.1394378927744,5319.7858244816289,5438.0021050732585,5558.8453878521968,5682.3740500610475,5808.6477662015041,5937.727536862034,6069.6757181861813,6204.5560519957144,6342.4336965831617,6483.375258188632,6627.4488231760988,6774.7239909247182,6925.271907451046,7079.1652997784231,7236.4785110700986,7397.2875365430982,7561.6700601801585,7729.7054922574816,7901.4750077064264,8077.0615853276786,8256.5500478768299,8440.0271030407475,8627.5813853245199,8819.3034988692016,9015.2860612210716,9215.6237480735272,9420.4133390032148,9629.7537642225452,9843.7461523710972,10062.493879369087,10286.102618356426,10514.680390741543,10748.337618384601,10987.187176940344,11231.344450386312,11480.927386762796,11736.056555151439,11996.855203920013,12263.449320261525,12535.967691056376,12814.54196508703,13099.306716635194,13390.399510492261,13687.960968414418,13992.134837054522,14303.068057403547,14620.910835775168]
[null,"Low-Income Community Solar",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Solar Photovoltaic Fixed Array (5 MW AC)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Solar Photovoltaic Fixed Array (5 MW AC) + Storage",null,null,null,null,null,null,null,null,null,null,0,2095.7223376623374,2525.0936796536789,2530.123240889307,2477.3848140642608,2219.3584889106555,2195.2879641213694,2169.0461884387878,2140.5477469463763,2109.7043510681269,2076.4247180302418,2089.8303517762738,2102.8074534955376,2115.3304222544693,2127.3727355212409,2138.9069212224435,2149.9045290477929,2160.3361009869327,2170.1711410824946,2179.3780843837822,2187.9242650856754,2195.775883837734,2202.8979742089386,2209.2543682941196,2214.8076614488723,2219.5191761407332,2223.3489249054874,2226.2555723989481,2228.1963965361833,2229.1272487122374,2229.0025131008015,2228.877784469214,2228.7530628170866,2228.6283481440269,2228.503640449645,2228.3789397335499,2228.2542459953524,2228.129559234661,2228.0048794510853,2227.8802066442354,2227.7555408137209,2227.6308819591504,2227.5062300801342,2227.3815851762824,2227.2569472472046,2227.132316292511,2227.0076923118099,2226.8830753047118,2226.7584652708274,2226.6338622097646,2226.5092661211352,2226.3846770045479,2226.2600948596128,2226.1355196859395,2226.0109514831383,2225.8863902508178,2225.7618359885901,2225.6372886960639,2225.5127483728493,2225.3882150185573,2225.2636886327959,2225.1391692151769,2225.0146567653096,2224.8901512828047,2224.765652767273,2224.6411612183224,2224.5166766355651,2224.3921990186095,2224.2677283670673,2224.1432646805479,2224.0188079586628,2223.8943582010206,2223.7699154072329,2223.6454795769087,2223.5210507096594,2223.3966288050956,2223.2722138628274,2223.1478058824641,2223.0234048636175,2222.899010805897,2222.7746237089132]
[null,"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"100 MW/400 MWh Lithium-ion w/100 MW Solar",null,null,null,null,null,null,null,null,null,null,0,1587.252,1912.4479999999999,1916.257274247311,1876.3144001601449,1680.8911834044634,1662.6607203673323,1642.7858017356066,1621.2017362118459,1597.8416560548767,1572.6364257868388,1582.7895451158008,1592.6181041228497,1602.1027132484667,1611.2232849357595,1619.9590124668343,1628.2883482296402,1636.1889814032179,1643.6378150493651,1650.6109425988645,1657.0836237206265,1663.0302595623496,1668.4243673516883,1673.2385543473495,1677.4444911301298,1681.0128842246211,1683.9134480431724,1686.1148761447769,1687.5848118028143,1688.2898178771372,1688.1953459878198,1688.1008793848805,1688.0064180680226,1687.9119620369513,1687.8175112913702,1687.7230658309838,1687.6286256554965,1687.534190764612,1687.439761158035,1687.3453368354703,1687.250917796621,1687.1565040411924,1687.0620955688887,1686.9676923794141,1686.8732944724732,1686.7789018477704,1686.6845145050102,1686.5901324438969,1686.4957556641348,1686.4013841654287,1686.3070179474828,1686.2126570100017,1686.1183013526902,1686.0239509752525,1685.929605877393,1685.8352660588164,1685.7409315192274,1685.6466022583304,1685.5522782758303,1685.4579595714315,1685.3636461448389,1685.269337995757,1685.1750351238904,1685.0807375289442,1684.9864452106228,1684.8921581686311,1684.7978764026736,1684.7035999124553,1684.6093286976807,1684.5150627580547,1684.420802093282,1684.3265467030681,1684.2322965871172,1684.1380517451341,1684.0438121768243,1683.9495778818923,1683.8553488600428,1683.7611251109811,1683.6669066344118,1683.5726934300399,1683.4784854975705]
[null,"100 MW/200 MWh Lithium-ion w/100 MW Solar",null,null,null,null,null,null,null,null,null,null,0,943.14990015599994,1136.3823389439999,1142.0097235350563,1122.0176673314172,1009.155159056887,1004.3376835423746,998.85930058089946,992.70052971197185,985.8427529152234,978.26859036775841,986.27825498620086,994.1510523588687,1001.876338495921,1009.4430209157267,1016.8395404653677,1024.0538522283871,1031.0734054536442,1037.8851224324876,1044.4753762440223,1050.8299672798769,1056.9340984504154,1062.7723489636933,1068.3286465563569,1073.5862380420199,1078.5276580270659,1083.1346956261336,1087.3883589893173,1091.2688374299964,1094.7554609157364,1097.8266566542636,1100.9064682376995,1103.9949198366901,1107.0920356896877,1110.197840103144,1113.3123574516983,1116.4356121783705,1119.5676287947517,1122.7084318811972,1125.8580460870196,1129.0164961306816,1132.1838067999911,1135.3600029522938,1138.5451095146711,1141.7391514841327,1144.9421539278148,1148.154141983176,1151.3751408581952,1154.6051758315689,1157.8442722529094,1161.0924555429442,1164.3497511937157,1167.6161847687808,1170.8917819034114,1174.1765683047963,1177.4705697522422,1180.7738120973768,1184.0863212643503,1187.4081232500405,1190.7392441242562,1194.0797100299408,1197.4295471833796,1200.7887818744032,1204.1574404665957,1207.5355493975007,1210.9231351788285,1214.3202243966653,1217.7268437116802,1221.1430198593366,1224.5687796500997,1228.0041499696488,1231.4491577790873,1234.9038301151536,1238.368194090436,1241.8422768935818,1245.326105789514,1248.8197081196429,1252.323111302082,1255.8363428318632,1259.3594302811516,1262.8924012994623]
[null,"50 MW/200 MWh Lithium-ion w/100 MW Solar",null,null,null,null,null,null,null,null,null,null,0,943.14990015599994,1136.3823389439999,1142.0097235350563,1122.0176673314172,1009.155159056887,1004.3376835423746,998.85930058089946,992.70052971197185,985.8427529152234,978.26859036775841,986.27825498620086,994.1510523588687,1001.876338495921,1009.4430209157267,1016.8395404653677,1024.0538522283871,1031.0734054536442,1037.8851224324876,1044.4753762440223,1050.8299672798769,1056.9340984504154,1062.7723489636933,1068.3286465563569,1073.5862380420199,1078.5276580270659,1083.1346956261336,1087.3883589893173,1091.2688374299964,1094.7554609157364,1097.8266566542636,1100.9064682376995,1103.9949198366901,1107.0920356896877,1110.197840103144,1113.3123574516983,1116.4356121783705,1119.5676287947517,1122.7084318811972,1125.8580460870196,1129.0164961306816,1132.1838067999911,1135.3600029522938,1138.5451095146711,1141.7391514841327,1144.9421539278148,1148.154141983176,1151.3751408581952,1154.6051758315689,1157.8442722529094,1161.0924555429442,1164.3497511937157,1167.6161847687808,1170.8917819034114,1174.1765683047963,1177.4705697522422,1180.7738120973768,1184.0863212643503,1187.4081232500405,1190.7392441242562,1194.0797100299408,1197.4295471833796,1200.7887818744032,1204.1574404665957,1207.5355493975007,1210.9231351788285,1214.3202243966653,1217.7268437116802,1221.1430198593366,1224.5687796500997,1228.0041499696488,1231.4491577790873,1234.9038301151536,1238.368194090436,1241.8422768935818,1245.326105789514,1248.8197081196429,1252.323111302082,1255.8363428318632,1259.3594302811516,1262.8924012994623]
[null,"Distribution Scale 4hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Distribution Scale 8hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"8hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"16hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4 hr Flow Battery",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"8 hr Flow Battery",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"100hr Iron Oxide",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Geothermal (Off System)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydrogen Fuel Cell with 40 hrs Storage",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7F.04 CT Frame Greenfield + Power to Gas + storage",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7F.04 CT Frame Greenfield + RNG",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pumped Hydro (8 hr)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pumped Hydro (16 hr)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pumped Hydro (24 hr)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kettle Falls 2nd Biomass Unit",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Rathdrum CT 2055 Uprates two unit operation",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Rathdrum CT: Inlet Evaporation 2 unit operation",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kettle Falls Upgrade",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Palouse Repower",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Rattlesnake Repower",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lind Repower",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Variable Operation and Maintenance Expenses ($/MWh)"]
[null,{"$f":"List_Resources","v":"7F.04 CT Frame Greenfield"},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('DATA (Real)'!$M$190:$CO$233*$M$3:$CO$3/INDEX($M$3:$CO$3,1,MATCH('DATA (Real)'!$G$190:$G$233,_xlfn.ANCHORARRAY($M$1),0)),0)","v":2.62},2.7405200000000001,2.9378374400000009,3.0612266124800005,3.1377572777919998,3.207484520019094,3.2787612410229583,3.3516218733209699,3.4261016145899088,3.5022364446693253,3.5800631429427665,3.6596193061052404,3.7409433663255114,3.8240746098119973,3.9090531957912389,3.9959201759081115,4.0847175140571421,4.1754881066545195,4.2682758033605968,4.3631254282628751,4.4600828015297331,4.5591947615453261,4.6605091875363867,4.76407502270182,4.8699422978562996,4.9781621555992626,5.0887868750209888,5.2018698969577057,5.317465849807899,5.43563057592233,5.5564211585804761,5.6798959495664505,5.8061145973577162,5.9351380759401993,6.0670287142637429,6.2018502263521107,6.3396677420821073,6.4805478386466548,6.6245585727170608,6.7717695133199802,6.9222517754449759,7.0760780543989128,7.2333226609237649,7.3940615570948118,7.5583723930165716,7.7263345443341862,7.8980291505783793,8.0735391543625301,8.2529493414507744,8.4363463817164934,8.6238188710109966,8.8154573739626034,9.0113544677267985,9.211604786708623,9.4163050682788612,9.6255541995061549,9.8394532649275792,10.0581055953808,10.281616817921352,10.510094906849199,10.743650235869202,10.982395631410686,11.226446427131894,11.47592051963562,11.730938425422963,11.99162333911271,12.258101192954474,12.530500717664307,12.808953504612241,13.093594069391735,13.384559916801756,13.681991607272925,13.986032824769746,14.296830446201779,14.614534612377275,14.939298800533523,15.271279898478978,15.610638280382975,15.957537884249646,16.312146291113439,16.674634805994561]
[null,"Reciprocating Engine (ICE) Machine",null,null,null,null,null,null,null,null,null,null,5.5,5.753000000000001,6.1672160000000007,6.4262390720000004,6.5868950488000007,6.7332690305744336,6.8828957349718589,7.0358474439944025,7.1921980458948465,7.3520230708707208,7.5153997275516087,7.6824069402972608,7.8531253873245461,8.0276375396816722,8.2060277010884786,8.3883820486620664,8.5747886745474347,8.7653376284732278,8.9601209612531605,9.1592327692541282,9.3627692398524918,9.5708286979004935,9.78351165322524,10.00092084918321,10.223161312293758,10.45034040297555,10.682567867410473,10.919955890560068,11.162619150360092,11.410674873119394,11.664242890149854,11.923445695654763,12.188408505903602,12.459259319721792,12.736128980324649,13.019151238525424,13.308462817347936,13.604203478075039,13.906516087764821,14.215546688267132,14.531444566773803,14.854362327936649,15.184455967588056,15.521884948099794,15.866812275416466,16.21940457780077,16.579832186328659,16.948269217173252,17.324893655717275,17.709887442534622,18.103436561282628,18.505731128547449,18.916965485686028,19.337338292708942,19.767052624249519,20.20631606766559,20.655340823321257,21.114343807097104,21.583546755178407,22.063176331171984,22.553464235603286,23.054647317846861,23.56696769054405,24.090672846563322,24.626015778559648,25.173255101190804,25.732655176049466,26.304486239371634,26.889024532582948,27.486552435746006,28.097358603973152,28.721738106870649,29.359992571081523,30.012430325996096,30.679366552700387,31.361123436234493,32.05803032123449,32.770423871032961,33.498648230295061,34.243055191268667,35.004004363729038]
[null,"NG CCCT (1x1 w/DF)",null,null,null,null,null,null,null,null,null,null,4.3600000000000003,4.5605600000000006,4.8889203200000013,5.0942549734400009,5.2216113477760011,5.3376459951462785,5.4562591644504188,5.5775081556028363,5.7014515418366418,5.8281491979993358,5.9576623294772766,6.0900535017629203,6.2253866706790948,6.3637272132749265,6.5051419594083209,6.649699224030293,6.7974688401866947,6.9485221927533232,7.102932252920688,7.2607736134450906,7.4221225246830667,7.5870569314265746,7.7556565105567357,7.9280027095343266,8.1041787857455976,8.284269846722438,8.4683628912563034,8.6565468514257997,8.8489126355581842,9.0455531721455582,9.2465634547369753,9.4520405878281402,9.6620838337708559,9.8767946607249115,10.096276791675541,10.320636254540155,10.549981433388545,10.784423120801305,11.024074571391751,11.269051556517217,11.519472420206144,11.775458136327961,12.037132367033442,12.304621522493655,12.578054821966509,12.857564356220248,13.143285151344173,13.43535523397734,13.733915697986786,14.039110772627446,14.351087892216775,14.669997767357613,14.995994457743834,15.329235446583816,15.6698817166778,16.018097828185816,16.374051998123761,16.737916181626066,17.10986615501416,17.490081600710884,17.878746194041877,18.276047691965879,18.682178023776743,19.097333383821109,19.521714326276378,19.955525862034893,20.398977557741031,20.852283637029149,21.315663084011213,21.789339749064105,22.27354245696781,22.768505117446551,23.27446683816645,23.79167204024418,24.320370576322489,24.860817851269527,25.413274945560438,25.978008741400675,26.555292051652081,27.145403751623896,27.748628913792476]
[null,"Small Modular Reactor",null,null,null,null,null,null,null,null,null,null,0,3.13,3.3553600000000006,3.49628512,3.5836922479999993,3.6633290571350554,3.7447355554427109,3.8279510689557581,3.9130157976100932,3.9999708346645844,4.0888581865525007,4.1797207931740701,4.2726025486399841,4.3675483224758613,4.4646039812979206,4.5638164109703219,4.6652335392549045,4.7689043589642282,4.8748789516291309,4.9832085116922329,5.0939453712390579,5.2071430252787314,5.3228561575864752,5.4411406671203615,5.5620536950251109,5.6856536522359589,5.8120002476959449,5.9411545172002453,6.0731788528814681,6.2081370333501997,6.3460942545053083,6.4871171610289249,6.6312738785813083,6.7786340467111428,6.9292688524971577,7.0832510649373486,7.2406550701023873,7.4015569070702014,7.566034304659115,7.7341667189772503,7.9060353718063618,8.0817232898386422,8.2613153447854355,8.4448982943772553,8.6325608242749059,8.8243935909119422,9.0204892652891875,9.2209425777424414,9.4258503637050328,9.6353116104872853,9.8494275050955356,10.068301483113768,10.29203927867152,10.520748975522158,10.754541059256212,10.993528470675002,11.237826660350343,11.487553644396646,11.742830061482429,12.003779231108691,12.270527213182387,12.543202868913726,12.821937923066727,13.106867027593117,13.398127826680287,13.695861023244777,14.000210446903322,14.311323123454407,14.62934934590381,14.954442747068486,15.28676037379384,15.626462762820289,15.973714018335681,16.328681891251133,16.691537860238519,17.062457214568738,17.441619138790884,17.829206799293093,18.225407432786984,18.630412436758373,19.044417461928017]
[null,"Northwest Wind (On System)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Northwest Wind (Off System)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Montana Wind (Off System)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Off Shore Wind (Off System)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"New Construction Residential Solar",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"New Construction Residential Solar + Storage",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Residential Solar",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Residential Solar + Storage",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Commercial Solar",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Commercial Solar + Storage",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low-Income Community Solar",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Solar Photovoltaic Fixed Array (5 MW AC)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Solar Photovoltaic Fixed Array (5 MW AC) + Storage",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"100 MW/400 MWh Lithium-ion w/100 MW Solar",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"100 MW/200 MWh Lithium-ion w/100 MW Solar",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"50 MW/200 MWh Lithium-ion w/100 MW Solar",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Distribution Scale 4hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Distribution Scale 8hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"8hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"16hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4 hr Flow Battery",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"8 hr Flow Battery",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"100hr Iron Oxide",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Geothermal (Off System)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydrogen Fuel Cell with 40 hrs Storage",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7F.04 CT Frame Greenfield + Power to Gas + storage",null,null,null,null,null,null,null,null,null,null,3,3.1379999999999999,3.3639360000000007,3.5052213120000006,3.5928518448000002,3.6726921984951457,3.7543067645301047,3.8377349694514926,3.9230171159426437,4.0101944022931209,4.0993089423008779,4.190403785616688,4.2835229385406617,4.3787113852809121,4.4760151096846243,4.5754811174520365,4.6771574588440554,4.7810932518944878,4.8873387061380882,4.9959451468658882,5.1069650399195412,5.2204520170366333,5.3364609017592217,5.4550477359181153,5.5762698067056862,5.7001856743503003,5.8268552004057117,5.9563395766691265,6.0887013547418691,6.2240044762469431,6.3623143037181027,6.5036976521753251,6.6482228214019656,6.7959596289391584,6.9469794438134453,7.1013552210138666,7.2591615367352373,7.4204746244045667,7.5853724115080858,7.7539345572366178,7.9262424909675291,8.1023794516018075,8.2824305277753023,8.4664826989635245,8.6546248774998915,8.8469479515276923,9.0435448289065405,9.2445104820945012,9.4499419940276042,9.6599386050188851,9.8746017606996137,10.09403516102588,10.318344810374196,10.547639068750332,10.782028704136101,11.021626945999412,11.266549539993411,11.516914803871146,11.772843684642769,12.034459817002901,12.301889583056338,12.575262173371016,12.854709649387665,13.140367007216357,13.43237224285072,13.730866418831347,14.035993732390615,14.347901585111799,14.666740654136154,14.992664964952366,15.325831965803538,15.666402603747624,16.014541402408103,16.370416541452418,16.734199937836575,17.106067328855179,17.486198357036997,17.874776656927068,18.271989943797301,18.678030104328364,19.093093289306747]
[null,"7F.04 CT Frame Greenfield + RNG",null,null,null,null,null,null,null,null,null,null,3,3.1379999999999999,3.3639360000000007,3.5052213120000006,3.5928518448000002,3.6726921984951457,3.7543067645301047,3.8377349694514926,3.9230171159426437,4.0101944022931209,4.0993089423008779,4.190403785616688,4.2835229385406617,4.3787113852809121,4.4760151096846243,4.5754811174520365,4.6771574588440554,4.7810932518944878,4.8873387061380882,4.9959451468658882,5.1069650399195412,5.2204520170366333,5.3364609017592217,5.4550477359181153,5.5762698067056862,5.7001856743503003,5.8268552004057117,5.9563395766691265,6.0887013547418691,6.2240044762469431,6.3623143037181027,6.5036976521753251,6.6482228214019656,6.7959596289391584,6.9469794438134453,7.1013552210138666,7.2591615367352373,7.4204746244045667,7.5853724115080858,7.7539345572366178,7.9262424909675291,8.1023794516018075,8.2824305277753023,8.4664826989635245,8.6546248774998915,8.8469479515276923,9.0435448289065405,9.2445104820945012,9.4499419940276042,9.6599386050188851,9.8746017606996137,10.09403516102588,10.318344810374196,10.547639068750332,10.782028704136101,11.021626945999412,11.266549539993411,11.516914803871146,11.772843684642769,12.034459817002901,12.301889583056338,12.575262173371016,12.854709649387665,13.140367007216357,13.43237224285072,13.730866418831347,14.035993732390615,14.347901585111799,14.666740654136154,14.992664964952366,15.325831965803538,15.666402603747624,16.014541402408103,16.370416541452418,16.734199937836575,17.106067328855179,17.486198357036997,17.874776656927068,18.271989943797301,18.678030104328364,19.093093289306747]
[null,"Pumped Hydro (8 hr)",null,null,null,null,null,null,null,null,null,null,0,0.54,0.57888000000000006,0.60319296000000011,0.61827278399999996,0.63201204180604798,0.64605661339906195,0.66041328346201578,0.67508898744710877,0.69009081492615831,0.70542601301544738,0.72110198987667662,0.73712631829571618,0.75350673934088352,0.77025116610251665,0.78736768751564667,0.80486457226761943,0.82275027279255053,0.84103342935454661,0.85972287422166327,0.87882763593261704,0.89835694365831165,0.91832023166028653,0.93872714384824141,0.95958753843883715,0.9809114927180248,1.0027093079092047,1.0249915141495629,1.0477688755769947,1.0710523955300666,1.0948533218635357,1.1191831523819873,1.1440536403942196,1.1694768003910598,1.1954649138493501,1.2220305351649101,1.2491864977173448,1.2769459200696194,1.3053222123054065,1.3343290825072573,1.3639805433787335,1.3942909190136954,1.4252748518160174,1.4569473095730732,1.4893235926864055,1.5224193415630831,1.5562505441712977,1.5908335437638719,1.6261850467733927,1.6623221308827907,1.6992622532752681,1.7370232590675512,1.7756233899305502,1.8150812929015867,1.8554160293924458,1.8966470843976044,1.938794375907088,1.9818782645284951,2.0259195633228475,2.0709395478590076,2.1169599664915304,2.164003050866905,2.2120915266632695,2.2612486245687804,2.3114980915039478,2.3628642020933484,2.4153717703922668,2.4690461618739237,2.5239133056830858,2.5799997071619751,2.6373324606545285,2.6959392625951937,2.7558484248885837,2.8170888885864578,2.8796902378686262,2.943682714334543,3.0090972316124853,3.0759653902933777,3.1443194931964769,3.2141925609742881,3.2856183480642591]
[null,"Pumped Hydro (16 hr)",null,null,null,null,null,null,null,null,null,null,0,0.54,0.57888000000000006,0.60319296000000011,0.61827278399999996,0.63201204180604798,0.64605661339906195,0.66041328346201578,0.67508898744710877,0.69009081492615831,0.70542601301544738,0.72110198987667662,0.73712631829571618,0.75350673934088352,0.77025116610251665,0.78736768751564667,0.80486457226761943,0.82275027279255053,0.84103342935454661,0.85972287422166327,0.87882763593261704,0.89835694365831165,0.91832023166028653,0.93872714384824141,0.95958753843883715,0.9809114927180248,1.0027093079092047,1.0249915141495629,1.0477688755769947,1.0710523955300666,1.0948533218635357,1.1191831523819873,1.1440536403942196,1.1694768003910598,1.1954649138493501,1.2220305351649101,1.2491864977173448,1.2769459200696194,1.3053222123054065,1.3343290825072573,1.3639805433787335,1.3942909190136954,1.4252748518160174,1.4569473095730732,1.4893235926864055,1.5224193415630831,1.5562505441712977,1.5908335437638719,1.6261850467733927,1.6623221308827907,1.6992622532752681,1.7370232590675512,1.7756233899305502,1.8150812929015867,1.8554160293924458,1.8966470843976044,1.938794375907088,1.9818782645284951,2.0259195633228475,2.0709395478590076,2.1169599664915304,2.164003050866905,2.2120915266632695,2.2612486245687804,2.3114980915039478,2.3628642020933484,2.4153717703922668,2.4690461618739237,2.5239133056830858,2.5799997071619751,2.6373324606545285,2.6959392625951937,2.7558484248885837,2.8170888885864578,2.8796902378686262,2.943682714334543,3.0090972316124853,3.0759653902933777,3.1443194931964769,3.2141925609742881,3.2856183480642591]
[null,"Pumped Hydro (24 hr)",null,null,null,null,null,null,null,null,null,null,0,0.54,0.57888000000000006,0.60319296000000011,0.61827278399999996,0.63201204180604798,0.64605661339906195,0.66041328346201578,0.67508898744710877,0.69009081492615831,0.70542601301544738,0.72110198987667662,0.73712631829571618,0.75350673934088352,0.77025116610251665,0.78736768751564667,0.80486457226761943,0.82275027279255053,0.84103342935454661,0.85972287422166327,0.87882763593261704,0.89835694365831165,0.91832023166028653,0.93872714384824141,0.95958753843883715,0.9809114927180248,1.0027093079092047,1.0249915141495629,1.0477688755769947,1.0710523955300666,1.0948533218635357,1.1191831523819873,1.1440536403942196,1.1694768003910598,1.1954649138493501,1.2220305351649101,1.2491864977173448,1.2769459200696194,1.3053222123054065,1.3343290825072573,1.3639805433787335,1.3942909190136954,1.4252748518160174,1.4569473095730732,1.4893235926864055,1.5224193415630831,1.5562505441712977,1.5908335437638719,1.6261850467733927,1.6623221308827907,1.6992622532752681,1.7370232590675512,1.7756233899305502,1.8150812929015867,1.8554160293924458,1.8966470843976044,1.938794375907088,1.9818782645284951,2.0259195633228475,2.0709395478590076,2.1169599664915304,2.164003050866905,2.2120915266632695,2.2612486245687804,2.3114980915039478,2.3628642020933484,2.4153717703922668,2.4690461618739237,2.5239133056830858,2.5799997071619751,2.6373324606545285,2.6959392625951937,2.7558484248885837,2.8170888885864578,2.8796902378686262,2.943682714334543,3.0090972316124853,3.0759653902933777,3.1443194931964769,3.2141925609742881,3.2856183480642591]
[null,"Kettle Falls 2nd Biomass Unit",null,null,null,null,null,null,null,null,null,null,3.3,3.4518,3.7003296000000008,3.8557434432000002,3.9521370292799998,4.0399614183446602,4.1297374409831153,4.2215084663966413,4.3153188275369079,4.4112138425224323,4.5092398365309654,4.6094441641783561,4.7118752323947284,4.8165825238090036,4.9236166206530871,5.0330292291972389,5.1448732047284604,5.2592025770839372,5.3760725767518966,5.4955396615524759,5.6176615439114945,5.7424972187402963,5.8701069919351427,6.0005525095099257,6.1338967873762549,6.270204241785331,6.4095407204462838,6.5519735343360397,6.6975714902160552,6.8464049238716367,6.9985457340899124,7.1540674173928576,7.3130451035421604,7.4755555918330741,7.6416773881947897,7.8114907431152529,7.9850776904087608,8.1625220868450228,8.3439096526588923,8.5293280129602778,8.7188667400642803,8.9126173967619895,9.1106735805528327,9.3131309688598769,9.5200873652498803,9.7316427466804623,9.9478993117971939,10.16896153030395,10.394936193430365,10.625932465520773,10.862061936769576,11.103438677128468,11.350179291411616,11.602402975625363,11.86023157454971,12.123789640599352,12.393204493992753,12.66860628425826,12.950128053107045,13.237905798703189,13.532078541361971,13.832788390708116,14.140180614326431,14.454403707937992,14.775609467135789,15.103953060714479,15.439593105629678,15.78269174362298,16.133414719549769,16.491931461447603,16.858415162383892,17.233042864122389,17.615995542648914,18.007458195597657,18.407619931620228,18.816674061740695,19.234818192740693,19.662254322619777,20.099188938177033,20.545833114761198,21.002402618237419]
[null,"Rathdrum CT 2055 Uprates two unit operation",null,null,null,null,null,null,null,null,null,null,4.5999999999999996,4.8116000000000003,5.1580352000000005,5.3746726784000005,5.5090394953600006,5.631461371025889,5.756603705612827,5.8845269531589546,6.0152929111120521,6.1489647501827847,6.2856070448613455,6.4252858046122538,6.5680685057623478,6.7140241240973992,6.8632231681830911,7.0157377134264554,7.171641436894217,7.3310096529048812,7.4939193494117342,7.6604492251943608,7.8306797278766291,8.0046930927895037,8.1825733826974716,8.3644065284077751,8.5502803702820511,8.7402847006704594,8.9345113072887585,9.1330540175593278,9.3360087439375317,9.5434735302453113,9.7555485990344213,9.972336400002165,10.193941659483011,10.420471431040044,10.652035147180616,10.888744672221263,11.130714356327362,11.37806109075367,11.630904364312396,11.889366321096144,12.153571819483544,12.423648492456104,12.699726809255463,12.981940138410737,13.270424812166498,13.565320192342462,13.866768737656693,14.174916072544899,14.489911057508991,14.811905861028954,15.141056033072742,15.477520580239682,15.821462042573769,16.173046572083841,16.532444013008686,16.899827983865762,17.275375961323231,17.659269365935753,18.051693649785577,18.452838386071111,18.862897360686382,19.282068665835553,19.710554795727752,20.148562744398415,20.596304105704434,21.053995175541395,21.52185705633228,22.000115763838092,22.4890023363421,22.988752946260291,23.499609014232092,24.021817325746355,24.555630150359093,25.101305363560371,25.659106571349412,26.229303237577938,26.812170814123391,27.407990873954841,28.017051247155862,28.639646159970155,29.276076376937013]
[null,"Rathdrum CT: Inlet Evaporation 2 unit operation",null,null,null,null,null,null,null,null,null,null,5.75,6.0145000000000008,6.4475440000000015,6.7183408480000013,6.8862993691999996,7.0393267137823621,7.1957546320160342,7.355658691448693,7.519116138890066,7.6862059377284808,7.8570088060766814,8.0316072557653175,8.2100856322029347,8.392530155121749,8.5790289602288627,8.7696721417830688,8.9645517961177728,9.1637620661311026,9.3673991867646684,9.5755615314929514,9.7883496598457871,10.005866365986879,10.228216728371841,10.455508160509719,10.687850462852566,10.925355875838077,11.168139134110948,11.416317521949161,11.670010929921913,11.92934191280664,12.194435748793028,12.465420500002708,12.742427074353765,13.025589288800054,13.315043933975769,13.610930840276579,13.913392945409205,14.222576363442087,14.538630455390496,14.861707901370185,15.19196477435443,15.529560615570134,15.874658511569329,16.227425173013422,16.588031015208124,16.956650240428079,17.33346092207087,17.718645090681125,18.112388821886242,18.514882326286195,18.926320041340929,19.346900725299605,19.77682755321721,20.216308215104803,20.665555016260861,21.124784979832206,21.59421995165404,22.074086707419696,22.564617062231974,23.066047982588895,23.57862170085798,24.102585832294444,24.638193494659689,25.18570343049802,25.745380132130546,26.317493969426749,26.90232132041535,27.500144704797616,28.111252920427628,28.735941182825371,29.374511267790115,30.027271657182951,30.69453768794887,31.376631704450464,32.073883214186765,32.786629046972422,33.515213517654246,34.259988592443548,35.021314058944832,35.799557699962698,36.59509547117127]
[null,"Kettle Falls Upgrade",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,4.1399999999999997,4.2319990799999987,4.3260425635557596,4.4221758814030947,4.5204454738396338,4.6208988131592985,4.7235844265853242,4.8285519197129041,4.9358520004727637,5.0455365036272681,5.1576584158108743,5.2722719011270236,5.3894323273138687,5.5091962924914375,5.6316216525031813,5.7567675488651062,5.8846944373359875,6.015464117122467,6.1491397607331617,6.2857859444961743,6.4254686797547684,6.5682554447562778,6.7142152172496514,6.8634185078073742,7.0159373938878691,7.171845554654845,7.3312183065703849,7.4941326397789911,7.6606672553001607,7.8309026030474396,8.0049209206923599,8.182806273391984,8.3646445943993015,8.5505237265760421,8.7405334648280135,8.9347655994834216,9.1333139606351406,9.3362744634683725,9.543745154595566,9.7558262594209886,9.9726202305578422,10.194231797321297,10.42076801632137,10.652338323180063,10.889054585397769,11.131031156394478,11.378384930751876,11.631235400683043,11.88970471375702,12.153917731906128,12.424002091744548,12.700088266227294,12.982309627679395,13.270802512225687,13.565706285652366,13.867163410732131,14.17531951604542,14.490323466330981,14.812327434399787,15.14148697464702,15.477961098197625,15.821912349721771,16.173506885957288,16.53291455597703,16.900308983239952,17.275867649465511,17.659771980371932,18.052207433319758,18.453363586902991,18.863434232531144,19.282617468046453,19.711115793421381,20.149136208582785,20.596890313409915,21.054594409954507]
[null,"Palouse Repower",null,null,null,null,null,null,null,null,null,null,2.2999999999999998,2.4058000000000002,2.5790176000000002,2.6873363392000003,2.7545197476800003,2.8157306855129445,2.8783018528064135,2.9422634765794773,3.0076464555560261,3.0744823750913923,3.1428035224306727,3.2126429023061269,3.2840342528811739,3.3570120620486996,3.4316115840915455,3.5078688567132277,3.5858207184471085,3.6655048264524406,3.7469596747058671,3.8302246125971804,3.9153398639383146,4.0023465463947518,4.0912866913487358,4.1822032642038875,4.2751401851410256,4.3701423503352297,4.4672556536443793,4.5665270087796639,4.6680043719687658,4.7717367651226557,4.8777742995172106,4.9861682000010825,5.0969708297415055,5.2102357155200218,5.3260175735903079,5.4443723361106313,5.5653571781636808,5.6890305453768351,5.8154521821561982,5.9446831605480721,6.0767859097417718,6.2118242462280522,6.3498634046277314,6.4909700692053685,6.6352124060832489,6.7826600961712309,6.9333843688283467,7.0874580362724497,7.2449555287544953,7.4059529305144771,7.5705280165363709,7.7387602901198411,7.9107310212868844,8.0865232860419205,8.2662220065043428,8.4499139919328812,8.6376879806616156,8.8296346829678765,9.0258468248927883,9.2264191930355555,9.4314486803431912,9.6410343329177763,9.8552773978638761,10.074281372199207,10.298152052852217,10.526997587770698,10.76092852816614,11.000057881919046,11.24450116817105,11.494376473130146,11.749804507116046,12.010908662873177,12.277815075179547,12.550652681780186,12.829553285674706,13.114651618788969,13.406085407061695,13.70399543697742,14.008525623577931,14.319823079985078,14.638038188468506]
[null,"Rattlesnake Repower",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lind Repower",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fuel Costs"]
[null,{"$f":"List_Resources","v":"7F.04 CT Frame Greenfield"},"Internal","Fuel Costs ($/MMBtu) - Malin",null,null,null,null,null,null,null,null,null,null,null,null,null,3.4195514426604063,3.732663909545487,3.7179352193767752,3.4684427281056593,3.6042252055076673,3.748257498522916,3.8834670862123857,4.1227529978108004,4.3732002463644424,4.4485444205315341,4.6009669004754565,4.6867973222865826,4.8451879515429894,4.9098197608683289,4.9165850168408802,5.2357232951568395,5.4509618257732946,5.6190117026538777,5.8333748418781477,6.0289818729599292,6.2198275516786445,5.9076183601508889,6.0383152087560914,6.167659962606951,6.2867636068077433,6.4266543311619175,{"$f":"AQ236*(1+AR$2)","v":6.569467443708997},{"$f":"AR236*(1+AS$2)","v":6.7154541492430981},6.8646849713475779,7.0172320007808633,7.1731689303022153,7.332571090271391,7.4955154850394017,7.6620808301479473,7.8323475903554947,8.0063980185083743,8.1843161952756667,8.3661880697670821,8.5521015010534462,8.7421463006098552,8.936414275702008,9.134999273736657,9.3379972275976328,9.5455062019893067,9.7576264408099131,9.9744604155775907,10.196112874932556,10.422690895239306,10.654303932313313,10.891063874297179,11.133085095711811,11.380484512708719,11.633381639550132,11.891898646344215,12.156160418063276,12.426294614873479,12.702431733805197,12.984705171793815,13.273251290121417,13.568209480290495,13.869722231361509,14.177935198786823,14.492997274774263,14.815060660214296,15.144280938205577,15.480817149214381,15.824831867904223,16.176491281672789,16.53596527093412,16.903427491184818,17.279055456893925,17.663030627257022,18.055538493855927,18.456768670266392,18.86691498365705,19.286175568423875]
[null,"Reciprocating Engine (ICE) Machine",{"$f":"C236","v":"Internal"},"Fuel Costs ($/MMBtu) - Malin",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R236","v":3.4195514426604063},3.732663909545487,3.7179352193767752,3.4684427281056593,3.6042252055076673,3.748257498522916,3.8834670862123857,4.1227529978108004,4.3732002463644424,4.4485444205315341,4.6009669004754565,4.6867973222865826,4.8451879515429894,4.9098197608683289,4.9165850168408802,5.2357232951568395,5.4509618257732946,5.6190117026538777,5.8333748418781477,6.0289818729599292,6.2198275516786445,5.9076183601508889,6.0383152087560914,6.167659962606951,6.2867636068077433,6.4266543311619175,6.569467443708997,6.7154541492430981,6.8646849713475779,7.0172320007808633,7.1731689303022153,7.332571090271391,7.4955154850394017,7.6620808301479473,7.8323475903554947,8.0063980185083743,8.1843161952756667,8.3661880697670821,8.5521015010534462,8.7421463006098552,8.936414275702008,9.134999273736657,9.3379972275976328,9.5455062019893067,9.7576264408099131,9.9744604155775907,10.196112874932556,10.422690895239306,10.654303932313313,10.891063874297179,11.133085095711811,11.380484512708719,11.633381639550132,11.891898646344215,12.156160418063276,12.426294614873479,12.702431733805197,12.984705171793815,13.273251290121417,13.568209480290495,13.869722231361509,14.177935198786823,{"$f":"CB236","v":14.492997274774263},14.815060660214296,15.144280938205577,15.480817149214381,15.824831867904223,16.176491281672789,16.53596527093412,16.903427491184818,17.279055456893925,17.663030627257022,18.055538493855927,18.456768670266392,18.86691498365705,19.286175568423875]
[null,"NG CCCT (1x1 w/DF)",{"$f":"C236","v":"Internal"},"Fuel Costs ($/MMBtu) - Malin",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R236","v":3.4195514426604063},3.732663909545487,3.7179352193767752,3.4684427281056593,3.6042252055076673,3.748257498522916,3.8834670862123857,4.1227529978108004,4.3732002463644424,4.4485444205315341,4.6009669004754565,4.6867973222865826,4.8451879515429894,4.9098197608683289,4.9165850168408802,5.2357232951568395,5.4509618257732946,5.6190117026538777,5.8333748418781477,6.0289818729599292,6.2198275516786445,5.9076183601508889,6.0383152087560914,6.167659962606951,6.2867636068077433,6.4266543311619175,6.569467443708997,6.7154541492430981,6.8646849713475779,7.0172320007808633,7.1731689303022153,7.332571090271391,7.4955154850394017,7.6620808301479473,7.8323475903554947,8.0063980185083743,8.1843161952756667,8.3661880697670821,8.5521015010534462,8.7421463006098552,8.936414275702008,9.134999273736657,9.3379972275976328,9.5455062019893067,9.7576264408099131,9.9744604155775907,10.196112874932556,10.422690895239306,10.654303932313313,10.891063874297179,11.133085095711811,11.380484512708719,11.633381639550132,11.891898646344215,12.156160418063276,12.426294614873479,12.702431733805197,12.984705171793815,13.273251290121417,13.568209480290495,13.869722231361509,14.177935198786823,{"$f":"CB236","v":14.492997274774263},14.815060660214296,15.144280938205577,15.480817149214381,15.824831867904223,16.176491281672789,16.53596527093412,16.903427491184818,17.279055456893925,17.663030627257022,18.055538493855927,18.456768670266392,18.86691498365705,19.286175568423875]
[null,"Small Modular Reactor",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('DATA (Real)'!$M239:$CO239*$M$3:$CO$3/INDEX($M$3:$CO$3,1,MATCH('DATA (Real)'!$G239,_xlfn.ANCHORARRAY($M$1),0)),0)","v":0},0.6582148148148147,0.70560628148148141,0.73516727703703699,0.75348179051333319,0.77015847365328649,0.78719428295791105,0.8046171057685777,0.82242553837345111,0.84061746557357186,0.85922267304442723,0.87822729434779889,0.89766616130780219,0.91753399343258868,0.93782966183054406,0.95858640750608182,0.97978874865710597,1.0014755583884738,1.0236409379715712,1.0462836224163179,1.0694407088956219,1.0931103159896971,1.1172896151866818,1.1420182289198206,1.1672776904055391,1.1931143364744883,1.2195211252193461,1.2464965390317606,1.2740847967985889,1.3022836455581865,1.331089702973518,1.3606691783529954,1.3909059688343555,1.4218146812737924,1.4534102471210588,1.485707929632583,1.518723331244878,1.5524724011118016,1.586971442809308,1.6222371222114165,1.6582864755411983,1.6951369176006745,1.7328062501835968,1.7713126706751763,1.81067478084292,1.8509115958228113,1.8920425533051854,1.934087522924733,1.9770668158591664,2.0210011946411885,2.0659118831885048,2.1118205770567196,2.1587494539200742,2.2067211842850862,2.2557589424422693,2.3058864176612213,2.357127825634489,2.4095079201757383,2.4630520051778833,2.5177859468369461,2.5737361861475567,2.6309297516761276,2.6893942726178741,2.7491579921439886,2.8102497810454121,2.8726991516798033,2.9365362722284316,3.0017919812698919,3.0684978026776712,3.1366859608487747,3.2063893962707559,3.2776417814346845,3.3504775371017264,3.4249318489312008,3.5010406844781494,3.5788408105686234,3.6583698110610792,3.7396661050024775,3.8227689651878429,3.9077185371322467,3.9945558584643992]
[null,"Northwest Wind (On System)",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('DATA (Real)'!$M240:$CO240*$M$3:$CO$3/INDEX($M$3:$CO$3,1,MATCH('DATA (Real)'!$G240,_xlfn.ANCHORARRAY($M$1),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Northwest Wind (Off System)",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('DATA (Real)'!$M241:$CO241*$M$3:$CO$3/INDEX($M$3:$CO$3,1,MATCH('DATA (Real)'!$G241,_xlfn.ANCHORARRAY($M$1),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Montana Wind (Off System)",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('DATA (Real)'!$M242:$CO242*$M$3:$CO$3/INDEX($M$3:$CO$3,1,MATCH('DATA (Real)'!$G242,_xlfn.ANCHORARRAY($M$1),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Off Shore Wind (Off System)",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('DATA (Real)'!$M243:$CO243*$M$3:$CO$3/INDEX($M$3:$CO$3,1,MATCH('DATA (Real)'!$G243,_xlfn.ANCHORARRAY($M$1),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"New Construction Residential Solar",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('DATA (Real)'!$M244:$CO244*$M$3:$CO$3/INDEX($M$3:$CO$3,1,MATCH('DATA (Real)'!$G244,_xlfn.ANCHORARRAY($M$1),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"New Construction Residential Solar + Storage",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('DATA (Real)'!$M245:$CO245*$M$3:$CO$3/INDEX($M$3:$CO$3,1,MATCH('DATA (Real)'!$G245,_xlfn.ANCHORARRAY($M$1),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Residential Solar",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('DATA (Real)'!$M246:$CO246*$M$3:$CO$3/INDEX($M$3:$CO$3,1,MATCH('DATA (Real)'!$G246,_xlfn.ANCHORARRAY($M$1),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Residential Solar + Storage",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('DATA (Real)'!$M247:$CO247*$M$3:$CO$3/INDEX($M$3:$CO$3,1,MATCH('DATA (Real)'!$G247,_xlfn.ANCHORARRAY($M$1),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Commercial Solar",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('DATA (Real)'!$M248:$CO248*$M$3:$CO$3/INDEX($M$3:$CO$3,1,MATCH('DATA (Real)'!$G248,_xlfn.ANCHORARRAY($M$1),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Commercial Solar + Storage",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('DATA (Real)'!$M249:$CO249*$M$3:$CO$3/INDEX($M$3:$CO$3,1,MATCH('DATA (Real)'!$G249,_xlfn.ANCHORARRAY($M$1),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low-Income Community Solar",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('DATA (Real)'!$M250:$CO250*$M$3:$CO$3/INDEX($M$3:$CO$3,1,MATCH('DATA (Real)'!$G250,_xlfn.ANCHORARRAY($M$1),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Solar Photovoltaic Fixed Array (5 MW AC)",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('DATA (Real)'!$M251:$CO251*$M$3:$CO$3/INDEX($M$3:$CO$3,1,MATCH('DATA (Real)'!$G251,_xlfn.ANCHORARRAY($M$1),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Solar Photovoltaic Fixed Array (5 MW AC) + Storage",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('DATA (Real)'!$M252:$CO252*$M$3:$CO$3/INDEX($M$3:$CO$3,1,MATCH('DATA (Real)'!$G252,_xlfn.ANCHORARRAY($M$1),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('DATA (Real)'!$M253:$CO253*$M$3:$CO$3/INDEX($M$3:$CO$3,1,MATCH('DATA (Real)'!$G253,_xlfn.ANCHORARRAY($M$1),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('DATA (Real)'!$M254:$CO254*$M$3:$CO$3/INDEX($M$3:$CO$3,1,MATCH('DATA (Real)'!$G254,_xlfn.ANCHORARRAY($M$1),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"100 MW/400 MWh Lithium-ion w/100 MW Solar",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('DATA (Real)'!$M255:$CO255*$M$3:$CO$3/INDEX($M$3:$CO$3,1,MATCH('DATA (Real)'!$G255,_xlfn.ANCHORARRAY($M$1),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"100 MW/200 MWh Lithium-ion w/100 MW Solar",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('DATA (Real)'!$M256:$CO256*$M$3:$CO$3/INDEX($M$3:$CO$3,1,MATCH('DATA (Real)'!$G256,_xlfn.ANCHORARRAY($M$1),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"50 MW/200 MWh Lithium-ion w/100 MW Solar",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('DATA (Real)'!$M257:$CO257*$M$3:$CO$3/INDEX($M$3:$CO$3,1,MATCH('DATA (Real)'!$G257,_xlfn.ANCHORARRAY($M$1),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Distribution Scale 4hr Lithium-ion","Internal","Mid-Columbia (off-peak) $/MWh",null,null,null,null,null,null,null,null,null,null,null,47.250245234171551,42.695291233062747,35.737634620666505,33.298855654398601,29.94199250539144,29.873882106145224,29.969028625488281,34.386924508412676,32.3403474966685,31.446651989618939,32.465719086329145,32.996186469395958,34.316011184056599,34.902709827423095,36.589668127695717,36.321291920344038,37.435441672007244,39.591238657633461,39.797599767049157,41.420371265411376,42.373192412058515,47.640904057820642,47.549325656890872,{"$f":"AL258*(1+AM$2)","v":48.6059667716383},{"$f":"AM258*(1+AN$2)","v":49.686088565237647},50.790212825334358,51.918872934738935,53.072614129094703,54.251993760271446,55.457581565612195,56.689959943163224,57.949724233020198,59.237483004926368,60.553858352261841,61.899486192565803,63.275016574736995,64.681113993060805,66.118457708214606,67.587742075406553,69.089676879806234,70.624987679429282,72.194416155641562,73.798720471452228,75.438675637768839,77.11507388779134,78.828725059725841,80.580456988003064,82.371115903190471,84.201566840791173,86.07269405912723,87.985401466509146,89.940613057897906,91.939273361270509,93.982347893904659,96.070823628803012,98.205709471482265,100.38803674735755,102.61885969995733,104.89925600020977,107.23032726704643,109.61319959957474,112.04902412107649,114.53897753509504,117.08426269387992,119.68610917946332,122.34577389764935,125.06454168520291,127.84372593053149,130.68466920815976,133.58874392730348,136.55735299485602,139.5919304931077,142.69394237252553,145.86488715992778,149.10629668239568,152.41973680727187,155.80680819860305,159.26914709039241]
[null,"Distribution Scale 8hr Lithium-ion",{"$f":"C258","v":"Internal"},{"$f":"D258","v":"Mid-Columbia (off-peak) $/MWh"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"P258","v":47.250245234171551},{"$f":"Q258","v":42.695291233062747},35.737634620666505,33.298855654398601,29.94199250539144,29.873882106145224,29.969028625488281,34.386924508412676,32.3403474966685,31.446651989618939,32.465719086329145,32.996186469395958,34.316011184056599,34.902709827423095,36.589668127695717,36.321291920344038,37.435441672007244,39.591238657633461,39.797599767049157,41.420371265411376,42.373192412058515,47.640904057820642,47.549325656890872,48.6059667716383,49.686088565237647,50.790212825334358,51.918872934738935,53.072614129094703,54.251993760271446,55.457581565612195,56.689959943163224,57.949724233020198,59.237483004926368,60.553858352261841,61.899486192565803,63.275016574736995,64.681113993060805,66.118457708214606,67.587742075406553,69.089676879806234,70.624987679429282,72.194416155641562,73.798720471452228,75.438675637768839,77.11507388779134,78.828725059725841,80.580456988003064,82.371115903190471,84.201566840791173,86.07269405912723,87.985401466509146,89.940613057897906,91.939273361270509,93.982347893904659,96.070823628803012,98.205709471482265,100.38803674735755,102.61885969995733,104.89925600020977,107.23032726704643,109.61319959957474,112.04902412107649,114.53897753509504,117.08426269387992,119.68610917946332,{"$f":"CC258","v":122.34577389764935},125.06454168520291,127.84372593053149,130.68466920815976,133.58874392730348,136.55735299485602,139.5919304931077,142.69394237252553,145.86488715992778,149.10629668239568,152.41973680727187,155.80680819860305,159.26914709039241]
[null,"4hr Lithium-ion",{"$f":"C259","v":"Internal"},"Mid-Columbia (off-peak) $/MWh",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P259","v":47.250245234171551},42.695291233062747,35.737634620666505,33.298855654398601,29.94199250539144,29.873882106145224,29.969028625488281,34.386924508412676,32.3403474966685,31.446651989618939,32.465719086329145,32.996186469395958,34.316011184056599,34.902709827423095,36.589668127695717,36.321291920344038,37.435441672007244,39.591238657633461,39.797599767049157,41.420371265411376,42.373192412058515,47.640904057820642,47.549325656890872,48.6059667716383,49.686088565237647,50.790212825334358,51.918872934738935,53.072614129094703,54.251993760271446,55.457581565612195,56.689959943163224,57.949724233020198,59.237483004926368,60.553858352261841,61.899486192565803,63.275016574736995,64.681113993060805,66.118457708214606,67.587742075406553,69.089676879806234,70.624987679429282,72.194416155641562,73.798720471452228,75.438675637768839,77.11507388779134,78.828725059725841,80.580456988003064,82.371115903190471,84.201566840791173,86.07269405912723,87.985401466509146,89.940613057897906,91.939273361270509,93.982347893904659,96.070823628803012,98.205709471482265,100.38803674735755,102.61885969995733,104.89925600020977,107.23032726704643,109.61319959957474,112.04902412107649,114.53897753509504,117.08426269387992,119.68610917946332,122.34577389764935,125.06454168520291,127.84372593053149,130.68466920815976,133.58874392730348,136.55735299485602,139.5919304931077,142.69394237252553,145.86488715992778,149.10629668239568,152.41973680727187,155.80680819860305,159.26914709039241]
[null,"8hr Lithium-ion",{"$f":"C260","v":"Internal"},"Mid-Columbia (off-peak) $/MWh",null,null,null,null,null,null,null,null,null,null,null,47.250245234171551,42.695291233062747,35.737634620666505,33.298855654398601,29.94199250539144,29.873882106145224,29.969028625488281,34.386924508412676,32.3403474966685,31.446651989618939,32.465719086329145,32.996186469395958,34.316011184056599,34.902709827423095,36.589668127695717,36.321291920344038,37.435441672007244,39.591238657633461,39.797599767049157,41.420371265411376,42.373192412058515,47.640904057820642,47.549325656890872,48.6059667716383,49.686088565237647,50.790212825334358,51.918872934738935,53.072614129094703,54.251993760271446,55.457581565612195,56.689959943163224,57.949724233020198,59.237483004926368,60.553858352261841,61.899486192565803,63.275016574736995,64.681113993060805,66.118457708214606,67.587742075406553,69.089676879806234,70.624987679429282,72.194416155641562,73.798720471452228,75.438675637768839,77.11507388779134,78.828725059725841,80.580456988003064,82.371115903190471,84.201566840791173,86.07269405912723,87.985401466509146,89.940613057897906,91.939273361270509,93.982347893904659,96.070823628803012,98.205709471482265,100.38803674735755,102.61885969995733,104.89925600020977,107.23032726704643,109.61319959957474,112.04902412107649,114.53897753509504,117.08426269387992,119.68610917946332,122.34577389764935,125.06454168520291,127.84372593053149,130.68466920815976,133.58874392730348,136.55735299485602,139.5919304931077,142.69394237252553,145.86488715992778,149.10629668239568,152.41973680727187,155.80680819860305,159.26914709039241]
[null,"16hr Lithium-ion",{"$f":"C261","v":"Internal"},"Mid-Columbia (off-peak) $/MWh",null,null,null,null,null,null,null,null,null,null,null,47.250245234171551,42.695291233062747,35.737634620666505,33.298855654398601,29.94199250539144,29.873882106145224,29.969028625488281,34.386924508412676,32.3403474966685,31.446651989618939,32.465719086329145,32.996186469395958,34.316011184056599,34.902709827423095,36.589668127695717,36.321291920344038,37.435441672007244,39.591238657633461,39.797599767049157,41.420371265411376,42.373192412058515,47.640904057820642,47.549325656890872,48.6059667716383,49.686088565237647,50.790212825334358,51.918872934738935,53.072614129094703,54.251993760271446,55.457581565612195,56.689959943163224,57.949724233020198,59.237483004926368,60.553858352261841,61.899486192565803,63.275016574736995,64.681113993060805,66.118457708214606,67.587742075406553,69.089676879806234,70.624987679429282,72.194416155641562,73.798720471452228,75.438675637768839,77.11507388779134,78.828725059725841,80.580456988003064,82.371115903190471,84.201566840791173,86.07269405912723,87.985401466509146,89.940613057897906,91.939273361270509,93.982347893904659,96.070823628803012,98.205709471482265,100.38803674735755,102.61885969995733,104.89925600020977,107.23032726704643,109.61319959957474,112.04902412107649,114.53897753509504,117.08426269387992,{"$f":"CB261","v":119.68610917946332},122.34577389764935,125.06454168520291,127.84372593053149,130.68466920815976,133.58874392730348,136.55735299485602,139.5919304931077,142.69394237252553,145.86488715992778,149.10629668239568,152.41973680727187,155.80680819860305,159.26914709039241]
[null,"4 hr Flow Battery",{"$f":"C262","v":"Internal"},"Mid-Columbia (off-peak) $/MWh",null,null,null,null,null,null,null,null,null,null,null,47.250245234171551,42.695291233062747,35.737634620666505,33.298855654398601,29.94199250539144,29.873882106145224,29.969028625488281,34.386924508412676,32.3403474966685,31.446651989618939,32.465719086329145,32.996186469395958,34.316011184056599,34.902709827423095,36.589668127695717,36.321291920344038,{"$f":"AF262","v":37.435441672007244},39.591238657633461,39.797599767049157,41.420371265411376,42.373192412058515,47.640904057820642,47.549325656890872,48.6059667716383,49.686088565237647,50.790212825334358,51.918872934738935,53.072614129094703,54.251993760271446,55.457581565612195,56.689959943163224,57.949724233020198,59.237483004926368,60.553858352261841,61.899486192565803,63.275016574736995,64.681113993060805,66.118457708214606,67.587742075406553,69.089676879806234,70.624987679429282,72.194416155641562,73.798720471452228,75.438675637768839,77.11507388779134,78.828725059725841,80.580456988003064,82.371115903190471,84.201566840791173,86.07269405912723,87.985401466509146,89.940613057897906,91.939273361270509,93.982347893904659,96.070823628803012,98.205709471482265,100.38803674735755,102.61885969995733,104.89925600020977,107.23032726704643,109.61319959957474,112.04902412107649,114.53897753509504,117.08426269387992,119.68610917946332,122.34577389764935,125.06454168520291,127.84372593053149,130.68466920815976,133.58874392730348,136.55735299485602,139.5919304931077,142.69394237252553,145.86488715992778,149.10629668239568,152.41973680727187,155.80680819860305,159.26914709039241]
[null,"8 hr Flow Battery",{"$f":"C263","v":"Internal"},"Mid-Columbia (off-peak) $/MWh",null,null,null,null,null,null,null,null,null,null,null,47.250245234171551,42.695291233062747,35.737634620666505,33.298855654398601,29.94199250539144,29.873882106145224,29.969028625488281,34.386924508412676,32.3403474966685,31.446651989618939,32.465719086329145,32.996186469395958,34.316011184056599,34.902709827423095,36.589668127695717,36.321291920344038,37.435441672007244,39.591238657633461,39.797599767049157,41.420371265411376,42.373192412058515,47.640904057820642,47.549325656890872,48.6059667716383,49.686088565237647,50.790212825334358,51.918872934738935,53.072614129094703,54.251993760271446,55.457581565612195,56.689959943163224,57.949724233020198,59.237483004926368,60.553858352261841,61.899486192565803,63.275016574736995,64.681113993060805,66.118457708214606,67.587742075406553,69.089676879806234,70.624987679429282,72.194416155641562,73.798720471452228,75.438675637768839,77.11507388779134,78.828725059725841,80.580456988003064,82.371115903190471,84.201566840791173,86.07269405912723,87.985401466509146,89.940613057897906,91.939273361270509,93.982347893904659,96.070823628803012,98.205709471482265,100.38803674735755,102.61885969995733,104.89925600020977,107.23032726704643,109.61319959957474,112.04902412107649,114.53897753509504,117.08426269387992,119.68610917946332,122.34577389764935,125.06454168520291,127.84372593053149,130.68466920815976,133.58874392730348,136.55735299485602,139.5919304931077,142.69394237252553,145.86488715992778,149.10629668239568,152.41973680727187,155.80680819860305,159.26914709039241]
[null,"100hr Iron Oxide",{"$f":"C264","v":"Internal"},"Mid-Columbia (off-peak) $/MWh",null,null,null,null,null,null,null,null,null,null,null,47.250245234171551,42.695291233062747,35.737634620666505,33.298855654398601,29.94199250539144,29.873882106145224,29.969028625488281,34.386924508412676,32.3403474966685,31.446651989618939,32.465719086329145,32.996186469395958,34.316011184056599,34.902709827423095,36.589668127695717,36.321291920344038,37.435441672007244,39.591238657633461,39.797599767049157,41.420371265411376,42.373192412058515,47.640904057820642,47.549325656890872,48.6059667716383,49.686088565237647,50.790212825334358,51.918872934738935,53.072614129094703,54.251993760271446,55.457581565612195,56.689959943163224,57.949724233020198,59.237483004926368,60.553858352261841,61.899486192565803,63.275016574736995,64.681113993060805,66.118457708214606,67.587742075406553,69.089676879806234,70.624987679429282,72.194416155641562,73.798720471452228,75.438675637768839,77.11507388779134,78.828725059725841,80.580456988003064,82.371115903190471,84.201566840791173,86.07269405912723,87.985401466509146,89.940613057897906,91.939273361270509,93.982347893904659,96.070823628803012,98.205709471482265,100.38803674735755,102.61885969995733,104.89925600020977,107.23032726704643,109.61319959957474,112.04902412107649,114.53897753509504,117.08426269387992,119.68610917946332,122.34577389764935,125.06454168520291,127.84372593053149,130.68466920815976,133.58874392730348,136.55735299485602,139.5919304931077,142.69394237252553,145.86488715992778,149.10629668239568,152.41973680727187,155.80680819860305,159.26914709039241]
[null,"Geothermal (Off System)",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('DATA (Real)'!$M266:$CO266*$M$3:$CO$3/INDEX($M$3:$CO$3,1,MATCH('DATA (Real)'!$G266,_xlfn.ANCHORARRAY($M$1),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydrogen Fuel Cell with 40 hrs Storage","Internal","Fuel Costs ($/MMBtu) - Hydrogen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,33.53,31.57,29.53,27.4,25.19,22.88,20.43,20,19.54,19.04,18.52,17.96,17.37,16.739999999999998,16.079999999999998,15.38,14.64,13.87,13.05,12.19,{"$f":"AL267*AL267/AK267","v":11.386674329501913},{"$f":"AM267*AM267/AL267","v":10.636288128477263},9.9353526656044302,9.280609118292567,8.6690134216081525,8.0977221156630943,7.5640791256653728,7.0656034131694172,6.5999774411138077,6.165036399017418,5.7587581382392576,5.3792537705085479,5.0247588860152641,4.6936253502318825,4.3843136413277124,4.0953856925505603,3.8254982062981862,3.573396408795011,3.3379082163380218,3.1179387859893093,2.9124654253800517,2.7205328379603699,2.5412486815890349,2.3737794198138187,2.2173464465540573,2.0712224661681193,1.934728112075814,1.807228788214879,1.6881317186466951,1.5768831915941157,1.4729659850982582,1.3758969623254993,1.2852248253446616,1.2005280169311436,1.1214127606429609,1.0475112300565281,0.97847983865050392,0.9139976423869457,0.85376484756297821,0.79750141699560939,0.74494576805950008,0.69585355652454439,0.64999654053901867,0.60716151947667707,0.56714934271422923,0.52977398373076268,0.49486167522436747,0.46225010122490712,0.43178764244686713,0.40333267137374013,0.37675289379661997,0.35192473374565486,0.32873275895475335,0.30706914418838632,0.28683316993535846]
[null,"7F.04 CT Frame Greenfield + Power to Gas + storage","Internal","Fuel Costs ($/MMBtu) - Amonia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,34.450000000000003,32.46,30.38,28.23,26,23.66,21.2,20.76,20.3,19.8,19.28,18.72,18.13,17.510000000000002,16.86,16.170000000000002,15.44,14.68,13.87,13.03,{"$f":"AL268*AL268/AK268","v":12.240872386445565},11.499536207309712,10.803097100306095,10.148835992573066,9.5341984847315828,8.9567848778696852,8.4143408045163657,7.9047484270258295,7.4260181690084046,6.9762809475255603,6.5537808757215616,6.1568684074010065,5.7839938967869591,5.433701548315363,5.1046237328442103,4.7954756480865228,4.5050503024201447,4.2322138024898708,3.9759009262035359,3.7351109638379305,3.5089038110171775,3.2963962983095776,3.0967587431127477,2.9092117103647523,2.7330229694342272,2.5675046353084343,2.4120104829177293,2.2659334241108882,2.1287031374307768,1.9997838414364111,1.8786722028778975,1.7648953715572464,1.6580091342026622,1.5575961801485718,1.4632644720501724,1.3746457152713587,1.2913939199701372,1.2131840502675477,1.1397107552261101,1.0706871766832167,1.0058438292849541,0.94492754834772552,0.88770050143986046,0.83393925982418049,0.78343392613619844,0.73598731489218938,0.6914141826276301,0.64954050466027557,0.6102027956541739,0.57324747133193132,0.53853024884319145,0.50591558344821808,0.47527613931725171,0.44649229237950899,0.41945166328082206]
[null,"7F.04 CT Frame Greenfield + RNG","Internal","Fuel Costs ($/MMBtu) - RNG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.239999999999998,17.62,18,18.39,18.79,19.190000000000001,19.61,20.03,20.46,20.91,21.36,21.82,22.3,22.78,23.27,23.78,24.3,24.82,25.36,25.91,26.47192823343849,27.046043396229944,27.632609794807493,28.231897467802142,28.844182310360949,29.469746201161374,30.108877132180261,30.76186934127724,31.429023447653531,32.11064659024855,32.807052569138015,33.518561989998666,34.245502411706063,34.988208497133456,35.747022167221147,36.522292758387238,37.314377183352278,38.123640095451812,38.950454056512491,39.795199708369047,40.658265948101047,41.540050107070137,42.440958133840212,43.361404781064685,44.301813796426913,45.262618117721679,46.244260072167556,47.247191580041871,48.271874362732071,49.318780155299223,50.388390923651549,51.481199086427921,52.597707741693526,53.738430898552032,54.903893713780889,56.094632733598701,57.311196140675968,58.554144006502938,59.824048549230724,61.121494397104421,62.447078857609448,63.801412192455082,65.185117898521739,66.598832994901343,68.043208316162989,69.518908811978804,71.026613853248037,72.567017544860249,74.140829045241645,75.748772892831624,77.391589339639836,79.070034692037339,80.78488165893873,82.536919707535532,84.326955426744647]
[null,"Pumped Hydro (8 hr)",{"$f":"C258","v":"Internal"},{"$f":"D258","v":"Mid-Columbia (off-peak) $/MWh"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"P258","v":47.250245234171551},{"$f":"Q258","v":42.695291233062747},35.737634620666505,33.298855654398601,29.94199250539144,29.873882106145224,29.969028625488281,34.386924508412676,32.3403474966685,31.446651989618939,32.465719086329145,32.996186469395958,34.316011184056599,34.902709827423095,36.589668127695717,36.321291920344038,37.435441672007244,39.591238657633461,39.797599767049157,41.420371265411376,42.373192412058515,47.640904057820642,47.549325656890872,48.6059667716383,49.686088565237647,50.790212825334358,51.918872934738935,53.072614129094703,54.251993760271446,55.457581565612195,56.689959943163224,57.949724233020198,59.237483004926368,60.553858352261841,61.899486192565803,63.275016574736995,64.681113993060805,66.118457708214606,67.587742075406553,69.089676879806234,70.624987679429282,72.194416155641562,73.798720471452228,75.438675637768839,77.11507388779134,78.828725059725841,80.580456988003064,82.371115903190471,84.201566840791173,86.07269405912723,87.985401466509146,89.940613057897906,91.939273361270509,93.982347893904659,96.070823628803012,98.205709471482265,100.38803674735755,102.61885969995733,104.89925600020977,107.23032726704643,109.61319959957474,112.04902412107649,114.53897753509504,117.08426269387992,119.68610917946332,{"$f":"CC258","v":122.34577389764935},125.06454168520291,127.84372593053149,130.68466920815976,133.58874392730348,136.55735299485602,139.5919304931077,142.69394237252553,145.86488715992778,149.10629668239568,152.41973680727187,155.80680819860305,159.26914709039241]
[null,"Pumped Hydro (16 hr)",{"$f":"C258","v":"Internal"},{"$f":"D258","v":"Mid-Columbia (off-peak) $/MWh"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"P258","v":47.250245234171551},{"$f":"Q258","v":42.695291233062747},35.737634620666505,33.298855654398601,29.94199250539144,29.873882106145224,29.969028625488281,34.386924508412676,32.3403474966685,31.446651989618939,32.465719086329145,32.996186469395958,34.316011184056599,34.902709827423095,36.589668127695717,36.321291920344038,37.435441672007244,39.591238657633461,39.797599767049157,41.420371265411376,42.373192412058515,47.640904057820642,47.549325656890872,48.6059667716383,49.686088565237647,50.790212825334358,51.918872934738935,53.072614129094703,54.251993760271446,55.457581565612195,56.689959943163224,57.949724233020198,59.237483004926368,60.553858352261841,61.899486192565803,63.275016574736995,64.681113993060805,66.118457708214606,67.587742075406553,69.089676879806234,70.624987679429282,72.194416155641562,73.798720471452228,75.438675637768839,77.11507388779134,78.828725059725841,80.580456988003064,82.371115903190471,84.201566840791173,86.07269405912723,87.985401466509146,89.940613057897906,91.939273361270509,93.982347893904659,96.070823628803012,98.205709471482265,100.38803674735755,102.61885969995733,104.89925600020977,107.23032726704643,109.61319959957474,112.04902412107649,114.53897753509504,117.08426269387992,119.68610917946332,{"$f":"CC258","v":122.34577389764935},125.06454168520291,127.84372593053149,130.68466920815976,133.58874392730348,136.55735299485602,139.5919304931077,142.69394237252553,145.86488715992778,149.10629668239568,152.41973680727187,155.80680819860305,159.26914709039241]
[null,"Pumped Hydro (24 hr)",{"$f":"C258","v":"Internal"},{"$f":"D258","v":"Mid-Columbia (off-peak) $/MWh"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"P258","v":47.250245234171551},{"$f":"Q258","v":42.695291233062747},35.737634620666505,33.298855654398601,29.94199250539144,29.873882106145224,29.969028625488281,34.386924508412676,32.3403474966685,31.446651989618939,32.465719086329145,32.996186469395958,34.316011184056599,34.902709827423095,36.589668127695717,36.321291920344038,37.435441672007244,39.591238657633461,39.797599767049157,41.420371265411376,42.373192412058515,47.640904057820642,47.549325656890872,48.6059667716383,49.686088565237647,50.790212825334358,51.918872934738935,53.072614129094703,54.251993760271446,55.457581565612195,56.689959943163224,57.949724233020198,59.237483004926368,60.553858352261841,61.899486192565803,63.275016574736995,64.681113993060805,66.118457708214606,67.587742075406553,69.089676879806234,70.624987679429282,72.194416155641562,73.798720471452228,75.438675637768839,77.11507388779134,78.828725059725841,80.580456988003064,82.371115903190471,84.201566840791173,86.07269405912723,87.985401466509146,89.940613057897906,91.939273361270509,93.982347893904659,96.070823628803012,98.205709471482265,100.38803674735755,102.61885969995733,104.89925600020977,107.23032726704643,109.61319959957474,112.04902412107649,114.53897753509504,117.08426269387992,119.68610917946332,{"$f":"CC258","v":122.34577389764935},125.06454168520291,127.84372593053149,130.68466920815976,133.58874392730348,136.55735299485602,139.5919304931077,142.69394237252553,145.86488715992778,149.10629668239568,152.41973680727187,155.80680819860305,159.26914709039241]
[null,"Kettle Falls 2nd Biomass Unit","Internal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1560000000000001,2.21,2.2650000000000001,2.3220000000000001,2.38,2.44,2.5009999999999999,2.5630000000000002,2.6269999999999998,2.6930000000000001,2.76,2.8290000000000002,2.9,2.972,3.0470000000000002,3.1230000000000002,3.2010000000000001,3.2810000000000001,3.363,3.4470000000000001,{"$f":"AL273*(1+0.025)","v":3.533175},3.6215043749999998,3.7120419843749994,3.804843033984374,3.899964109833983,3.9974632125798322,4.0973997928943273,4.1998347877166848,4.3048306574096014,4.4124514238448409,4.5227627094409613,4.6358317771769846,4.7517275716064091,4.8705207608965688,4.9922837799189823,5.1170908744169568,5.2450181462773804,5.3761435999343146,5.5105471899326721,5.6483108696809881,5.7895186414230126,5.9342566074585879,6.0826130226450523,6.2346783482111778,6.3905453069164571,6.5503089395893683,6.7140666630791017,6.8819183296560791,7.05396628789748,7.2303154450949165,7.4110733312222887,7.5963501645028453,7.7862589186154159,7.9809153915808002,8.1804382763703192,8.3849492332795759,8.5945729641115651,8.8094372882143528,9.0296732204197117,9.2554150509302033,9.4868004272034572,9.7239704378835423,9.9670696988306293,10.216246441301394,10.471652602333927,10.733443917392275,11.001780015327082,11.276824515710258,11.558745128603013,11.847713756818086,12.143906600738537,12.447504265756999,12.758691872400924,13.077659169210946,13.404600648441219]
[null,"Rathdrum CT 2055 Uprates two unit operation","Internal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.7212028655076312,3.5577032154492887,3.5505212929753056,3.6313913066521173,3.7937145301298045,3.9621571346526601,4.0635507079345397,4.2151238211340631,4.2645135439713311,4.3800067704493673,4.4630113751901623,4.5608006469741111,4.6260439788209933,4.7728649508196579,5.0040130371133849,5.121975320713128,5.2177781378817576,5.4110932579911299,5.5243163027503668,5.7247170874408759,5.9076183601508889,6.0383152087560914,6.167659962606951,6.2867636068077433,6.4266543311619175,{"$f":"$AQ274/$AP274*AQ274","v":6.5696578518584179},{"$f":"$AQ274/$AP274*AR274","v":6.7158434336831219},6.8652818826761495,7.0180455804272759,7.1742085191344778,7.333846337442588,7.4970363570794163,7.6638576203070885,7.8343909282067319,8.0087188798150653,8.1869259121318354,8.3690983410174873,8.5553244030008706,8.7456942980172432,8.9403002330972541,9.1392364670280895,9.3425993560083924,9.5504874003190796,9.7630012920326656,9.9802439637841953,10.202320638627402,10.429338881000259,10.661408648824583,10.898642346764952,11.141154880672712,11.389063713241454,11.642488920900915,11.901553251976866,12.166382186145146,12.437103995208647,12.713849805226685,12.996753660026856,13.285952586130128,13.581586659120619,13.883799071492223,14.192736202004925,14.508547686584404,14.831386490799273,15.161408983951063,15.498775014812809,15.843647989052963,16.196194948382104,16.556586651460798,16.924997656607779,17.30160640634854,17.686595313845242,18.080150851249851,18.482463640023273,18.893728543264228,19.314144760092596]
[null,"Rathdrum CT: Inlet Evaporation 2 unit operation","Internal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.7212028655076312,3.5577032154492887,3.5505212929753056,3.6313913066521173,3.7937145301298045,3.9621571346526601,4.0635507079345397,4.2151238211340631,4.2645135439713311,4.3800067704493673,4.4630113751901623,4.5608006469741111,4.6260439788209933,4.7728649508196579,5.0040130371133849,5.121975320713128,5.2177781378817576,5.4110932579911299,5.5243163027503668,5.7247170874408759,5.9076183601508889,6.0383152087560914,6.167659962606951,6.2867636068077433,6.4266543311619175,{"$f":"$AQ275/$AP275*AQ275","v":6.5696578518584179},6.7158434336831219,6.8652818826761495,7.0180455804272759,7.1742085191344778,7.333846337442588,7.4970363570794163,7.6638576203070885,7.8343909282067319,8.0087188798150653,8.1869259121318354,8.3690983410174873,8.5553244030008706,8.7456942980172432,8.9403002330972541,9.1392364670280895,9.3425993560083924,9.5504874003190796,9.7630012920326656,9.9802439637841953,10.202320638627402,10.429338881000259,10.661408648824583,10.898642346764952,11.141154880672712,11.389063713241454,11.642488920900915,11.901553251976866,12.166382186145146,12.437103995208647,12.713849805226685,12.996753660026856,13.285952586130128,13.581586659120619,13.883799071492223,14.192736202004925,14.508547686584404,14.831386490799273,15.161408983951063,15.498775014812809,15.843647989052963,16.196194948382104,16.556586651460798,16.924997656607779,17.30160640634854,17.686595313845242,18.080150851249851,18.482463640023273,18.893728543264228,19.314144760092596]
[null,"Kettle Falls Upgrade","Internal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1560000000000001,2.21,2.2650000000000001,2.3220000000000001,2.38,2.44,2.5009999999999999,2.5630000000000002,2.6269999999999998,2.6930000000000001,2.76,2.8290000000000002,2.9,2.972,3.0470000000000002,3.1230000000000002,3.2010000000000001,3.2810000000000001,3.363,3.4470000000000001,{"$f":"AL276*AL276/AK276","v":3.533098126672614},3.6213467863932505,3.7117996945279619,3.8045119081290175,3.8995398594471378,3.9969413902807864,4.0967757871834287,4.1991038175501867,4.3039877666058555,4.4114914753167955,4.5216803792497755,4.6346215484014204,4.7503837280225092,4.8690373804619655,4.990654728056021,5.115309797088643,5.2430784628500016,5.3740384958203862,5.5082696090076935,5.6458535064672981,5.7868739330338332,5.9314167252951613,6.0795698638395557,6.2314235268078955,6.3870701447834728,6.5466044570528199,6.7101235692718033,6.8777270125720822,7.0495168041439111,7.2255975093321636,7.4060763052833698,7.5910630461825104,7.7806703301192748,7.9750135676244867,8.1742110519184106,8.3783840309136988,8.5876567810168076,8.8021566827728055,9.0220142983996041,9.2473634512588294,9.478341307311684,9.715088458609392,9.9577490088690404,10.206470661186914,10.461404807942701,10.722706622949302,10.990535155904327,11.26505342920078,11.546428537155842,11.834831747718168,12.130438606715593,12.43342904470671,12.74398748650135,13.062302963416641,13.388569228336953]
[null,"Palouse Repower",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('DATA (Real)'!$M277:$CO277*$M$3:$CO$3/INDEX($M$3:$CO$3,1,MATCH('DATA (Real)'!$G277,_xlfn.ANCHORARRAY($M$1),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Rattlesnake Repower",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('DATA (Real)'!$M278:$CO278*$M$3:$CO$3/INDEX($M$3:$CO$3,1,MATCH('DATA (Real)'!$G278,_xlfn.ANCHORARRAY($M$1),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lind Repower",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('DATA (Real)'!$M279:$CO279*$M$3:$CO$3/INDEX($M$3:$CO$3,1,MATCH('DATA (Real)'!$G279,_xlfn.ANCHORARRAY($M$1),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fuel Costs 2"]
[null,{"$f":"List_Resources","v":"7F.04 CT Frame Greenfield"},null,null,null,null,null,null,null,null,null,null,{"$f":"'DATA (Real)'!M282:CO325","v":5.0000000000000002E-5},5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5]
[null,"Reciprocating Engine (ICE) Machine",null,null,null,null,null,null,null,null,null,null,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5]
[null,"NG CCCT (1x1 w/DF)",null,null,null,null,null,null,null,null,null,null,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5]
[null,"Small Modular Reactor",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Northwest Wind (On System)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Northwest Wind (Off System)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Montana Wind (Off System)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Off Shore Wind (Off System)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"New Construction Residential Solar",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"New Construction Residential Solar + Storage",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Residential Solar",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Residential Solar + Storage",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Commercial Solar",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Commercial Solar + Storage",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low-Income Community Solar",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Solar Photovoltaic Fixed Array (5 MW AC)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Solar Photovoltaic Fixed Array (5 MW AC) + Storage",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"100 MW/400 MWh Lithium-ion w/100 MW Solar",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"100 MW/200 MWh Lithium-ion w/100 MW Solar",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"50 MW/200 MWh Lithium-ion w/100 MW Solar",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Distribution Scale 4hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Distribution Scale 8hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"8hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"16hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4 hr Flow Battery",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"8 hr Flow Battery",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"100hr Iron Oxide",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Geothermal (Off System)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydrogen Fuel Cell with 40 hrs Storage",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7F.04 CT Frame Greenfield + Power to Gas + storage",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7F.04 CT Frame Greenfield + RNG",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pumped Hydro (8 hr)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pumped Hydro (16 hr)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pumped Hydro (24 hr)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kettle Falls 2nd Biomass Unit",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Rathdrum CT 2055 Uprates two unit operation",null,null,null,null,null,null,null,null,null,null,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5]
[null,"Rathdrum CT: Inlet Evaporation 2 unit operation",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kettle Falls Upgrade",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Palouse Repower",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Rattlesnake Repower",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lind Repower",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fixed Operation and Maintenance Expenses ($/kW-yr)"]
[null,{"$f":"List_Resources","v":"7F.04 CT Frame Greenfield"},null,null,null,null,null,null,null,null,null,null,{"$f":"'DATA (Real)'!$M$328:$CO$371*$M$3:$CO$3/INDEX($M$3:$CO$3,1,MATCH('DATA (Real)'!$G$328:$G$371,_xlfn.ANCHORARRAY($M$1),0))","v":0},0,5.0266500000000001,5.2377693000000001,5.3687135324999993,5.488017084619214,5.6099718002736223,5.7346365936193022,5.8620716880027102,5.992338645053505,6.1255003944238844,6.2616212641887712,6.400767011921574,6.5430048564604961,6.6884035103807609,6.8370332131884419,6.9889657652519155,7.144274562487344,7.3030346318149375,7.4653226674031288,7.6312170677181603,7.8007979733969934,7.9741473059618206,8.1513488073949034,8.3324880805928334,8.517652630719768,8.7069319074796212,8.9004173483276325,9.0982024226421689,9.3003826768781241,9.507055780723709,9.7183215742829514,9.9342821163066652,10.155041733495231,10.380707070896962,10.611387143426436,10.847193388527657,11.088239720007518,11.334642583065525,11.586521010546408,11.843996680442768,12.107193974675566,12.376240039180804,12.651264845331477,12.932401252724434,13.219785073362473,13.513555137262735,13.813853359522986,14.120824808878304,14.434617777781197,14.755383854039049,15.083277994043506,15.41845859762714,15.761087584583608,16.111330472888223,16.469356458656744,16.835338497881018,17.209453389980929,17.591881863213082,17.982808661977401,18.382422636063861,18.790916831882477,19.208488585720563,19.635339619072447,20.071676136087476,20.517708923183609,20.973653450874593,21.43972997785993,21.916163657427933,22.403184646223295,22.901028215431669,23.409934864434991,23.930150436992466,24.461926240003312,25.005519164908666,25.561191811791268,26.129212616232891,26.709855978990813,27.303402398555946,27.910138606656652,28.530357706773778]
[null,"Reciprocating Engine (ICE) Machine",null,null,null,null,null,null,null,null,null,null,0,0,4.9909999999999997,5.2006220000000001,5.3306375499999987,5.449094977636098,5.5701847662291284,5.6939654121042702,5.8204967114920523,5.9498397894148276,6.0820571292152046,6.2172126027406236,6.355371501198726,6.4966005666983646,6.640968024491535,6.7885436159317853,6.9393986321650223,7.0936059485689933,7.2512400599580928,7.4123771165704815,7.577094960854911,7.745473165075027,7.9175930697493255,8.0935378229452954,8.2733924204467844,8.457243746813953,8.6451806173556527,8.8372938210345282,9.0336761643255574,9.2344225160492002,9.4396298532008451,9.6493973077986759,9.8638262147725762,10.083020160917252,10.307085034933154,10.536129078579437,10.770262938963631,11.009599721993279,11.254255047015414,11.50434710267019,11.759996703985726,12.021327350741695,12.288465287129876,12.561539562740473,12.840682094903691,13.12602773241664,13.417714320686402,13.715882768320693,14.020677115198314,14.332244602052249,14.650735741599055,14.976304391248869,15.309107827431202,15.649306821572376,15.997065717761357,16.352552512141447,16.715938934066259,17.087400529059074,17.467116743615826,17.855271011892455,18.252050844318727,18.65764791818118,19.072258170218998,19.496081891277605,19.929323823065577,20.372193257061738,20.824904135620166,21.287675155321914,21.760729872623475,22.244296811852916,22.73860957560591,23.243906957595026,23.760433058006704,24.288437401421728,24.82817505735612,25.37990676348069,25.943899051578754,26.520424376302934,27.109761246793138,27.712194361219371,28.328014744314387]
[null,"NG CCCT (1x1 w/DF)",null,null,null,null,null,null,null,null,null,null,0,0,29.554999999999996,30.796309999999998,31.566217749999989,32.267682240840493,32.984734675596442,33.717721449557544,34.46699665560962,35.232922255290568,36.015868253647632,36.816212877980192,37.634342760554667,38.470653125379719,39.325547979131898,40.199440306324163,41.092752268811303,42.005915409728829,42.939370861963816,43.893569561258381,44.86897246404866,45.866050770144753,46.885286150358908,47.927170979192184,48.992208572691787,50.080913431594141,51.193811489871024,52.33144036879893,53.494349636674379,54.683101074300559,55.898268946373662,57.140440278899973,58.410215142777687,59.708206943680494,61.035042718382961,62.391363437670861,63.777824315982791,65.195095127932547,66.643860531865457,68.124820400604577,69.638690159546798,71.186201132272245,72.768100893833591,74.385153631896344,76.038140515904345,77.72786007444877,79.45512858102316,81.220780448350652,83.025668631473891,84.870665039802489,86.756660958316985,88.684567478132706,90.655315936631766,92.669858367375582,94.729167960015388,96.834239530422863,98.986090001267911,101.18575889327609,103.43430882740246,105.732826038165,108.08242089838508,110.48422845558899,112.93940898032909,115.44914852668995,118.01465950525005,120.63718126877572,123.31798071093044,126.05835287828874,128.85962159595007,131.72314010705526,134.65029172651424,137.64249050926085,140.70118193335765,143.82784359828071,147.02398593872169,150.291152954252,153.63092295520136,157.04490932511183,160.53476130013448,164.10216476574604,167.74884307117043]
[null,"Small Modular Reactor",null,null,null,null,null,null,null,null,null,null,0,118.8,127.35360000000001,132.70245120000001,136.02001247999999,139.04264919733055,142.13245494779363,145.29092236164348,148.51957723836392,151.81997928375483,155.19372286339842,158.64243777286887,162.16779002505754,165.7714826549944,169.45525654255366,173.22089125344226,177.07020589887625,181.00506001436111,185.02735445800025,189.13903232876589,193.34207990517572,197.63852760482854,202.03045096526301,206.5199716466131,211.10925845654413,215.80052839796548,220.59604774002503,225.49813311290384,230.5091526269388,235.63152701661463,240.86773080997784,246.22029352403715,251.69180088672832,257.28489608603314,263.00228104685698,268.8467177362802,274.8210294978158,280.92810241531629,287.17088670718942,293.55239815159661,300.07571954332133,306.74400218301298,313.56046739952382,320.52840810607597,327.65119039100921,334.93225514387819,342.37511971768538,349.98337962805181,357.76071029014639,365.71086879421392,373.83769572055894,382.14511699486121,390.63714578472104,399.31788443834904,408.19152646633802,417.26235856747297,426.53476269955939,436.01321819626895,445.70230393102639,455.60670052898161,465.73119262813663,476.08067119071904,486.66013586591919,497.47469740513168,508.52958013086845,519.83012446053658,531.38178948629854,543.19015561226308,555.26092725027877,567.5999355756345,580.21314134399631,593.10663777094248,606.28665347548838,619.75955548902073,633.53185233109775,647.61019715359942,662.00139095474674,676.71238586454297,691.75028850322474,707.12236341434345,722.83603657413676]
[null,"Northwest Wind (On System)",null,null,null,null,null,null,null,null,null,null,0,28.5,30.087466666666597,30.867096533333299,31.142629119999999,31.327510467299707,31.505229912670266,31.675377854937423,31.837530025283318,31.991247037626184,32.136073926259272,32.629865041919615,33.12973286117969,33.635703614466664,34.14780169721157,34.66604957534166,35.190467687478694,35.721074343743233,36.257885621062677,36.800915254877303,37.350174527136218,37.905672150471531,38.467414148436454,39.035403731689371,39.609641170003108,40.190123659974631,40.776845188307654,41.369796390536536,41.968964405056276,42.574332722320143,43.185881029061683,43.806213767820466,44.435457120363345,45.073739080963477,45.721189482435584,46.377940022545253,47.044124290797548,47.719877795610394,48.405337991878348,49.100644308932281,49.805938178900647,50.521363065478184,51.247064493107835,51.983190076581849,52.729889551068048,53.487314802567482,54.255619898809492,55.034961120590623,55.825496993563661,56.627388320483291,57.440798213914981,58.265892129413643,59.102837899179001,59.951805766194177,60.812968418854894,61.686501026095968,62.572581273022351,63.471389397052029,64.383108224578123,65.307923208157533,66.24602246423386,67.197596811402065,68.162839809222874,69.141947797594725,70.135119936691183,71.142558247472067,72.164467652776565,73.201056019006487,74.25253419840837,75.319116071962839,76.401018592890182,77.498461830780656,78.611669016358917,79.740866586891258,80.886284232245217,82.048154941610676,83.226715050892253,84.42220429078229,85.634865835524437,86.864946352377657,88.112696051790792]
[null,"Northwest Wind (Off System)",null,null,null,null,null,null,null,null,null,null,0,27.804878048780491,29.353626016260097,30.114240520325168,30.383052800000002,30.563424846146059,30.73680967089782,30.902807663353588,31.061004902715435,31.210972719635308,31.352267245130999,31.83401467504353,32.321690596272866,32.815320599479676,33.314928485084458,33.820536171065044,34.332163597540195,34.849828628042182,35.373546947378223,35.903331955977862,36.439194660620707,36.981143561435644,37.529184535059954,38.083320713843285,38.643552360978639,39.20987674143867,39.782287988592842,40.360776966377102,40.945331126884177,41.535934363239164,42.132566857621164,42.737769529580937,43.351665483281316,43.974379591183876,44.606038519449356,45.246770753702698,45.896706625168349,46.555978337180868,47.224719992076444,47.903067618470516,48.591159198927457,49.289134698027496,49.997136090836918,50.715307391787171,51.443794683968832,52.182746148846341,52.932312096399521,53.692644995698181,54.463899505915769,55.246232507788577,56.03980313552681,56.84477280918405,57.661305267491713,58.489566601165052,59.329725286687712,60.181952220581444,61.046420754168153,61.923306728831264,62.812788511783531,63.715047032348821,64.630265818764755,65.55863103551421,66.500331521193061,67.455558826921688,68.424507255308484,69.407373899972754,70.404358685635671,71.415664408786824,72.441496778935004,73.482064460451554,74.537579115014822,75.608255444664067,76.694311235472128,77.795967401845132,78.913448031458756,80.046980430839682,81.196795171602204,82.363126137348587,83.546210571243364,84.746289124270888,85.963605904186153]
[null,"Montana Wind (Off System)",null,null,null,null,null,null,null,null,null,null,0,30.299999999999997,32.088533333333302,33.026676266666591,33.432528319999996,33.746321985322894,34.05755233597516,34.365950491264158,34.671236886172451,34.973120929282381,35.271300650772368,35.808055293598308,36.35124788187948,36.900899484943828,37.457028929355715,38.019652688834235,38.588784770386418,39.164436596541677,39.746616883570425,40.335331515566367,40.930583414269101,41.532372404499533,42.140695075077602,42.755544635087958,43.376910765355575,44.004779464989177,44.639132892846817,45.279949203773754,45.927202379458258,46.580862053747431,47.240893332259965,47.910276977160912,48.589145507559458,49.277633320304993,49.975876716593881,50.684013928953277,51.402185148607266,52.130532553230786,52.869200335096792,53.618334729622276,54.378084044318747,55.148598688152944,55.930031201323601,56.722536285460095,57.526270834248962,58.341393964494536,59.168067047619466,60.006453741611828,60.856720023424742,61.719034221835095,62.593567050768016,63.480491643093281,64.379983584900842,65.292220950261921,66.217384336482624,67.155656899857149,68.107224391927559,69.072275196257365,70.051000365726139,71.04359366035267,72.050251585653896,73.071173431547564,74.106561311805905,75.156620204068602,76.221557990422468,77.301585498556335,78.396916543498946,79.507767969948333,80.634359695200914,81.776914752688995,82.935659336135089,84.110822844331864,85.302637926556613,86.511340528629404,87.737169939623584,88.980368839238253,90.241183345842146,91.519863065198038,92.816661139877638,94.131834299376735,95.465642910940431]
[null,"Off Shore Wind (Off System)",null,null,null,null,null,null,null,null,null,null,0,95.602781426140069,99.044679780401026,100.27454423269029,100.24218565904113,100.22131426778867,100.42108363254741,100.79881560347762,101.32451181874508,101.97637560205264,102.73814641991399,103.5974336237654,104.5446320401913,105.57219200583383,106.67411368777979,107.84558801209091,109.08273615424783,110.3824169363388,111.74208203294786,113.15966548884307,114.63349828872887,116.16224150341442,117.74483340487537,119.38044722017634,121.06845708297787,122.80841036943242,124.60000505556233,126.44307106032541,128.33755477911848,130.28350619135941,132.28106806022902,134.30925739328504,136.36854378377379,138.45940402494381,140.58232222043969,142.73778989638802,144.92630611520204,147.14837759113112,149.40451880758209,151.69525213623913,154.02110795801016,156.38262478582774,158.78034938933271,161.21483692146947,163.68665104702239,166.19636407312291,168.74455708175765,171.33182006430832,173.95875205815418,176.62596128536919,179.33406529354562,182.08369109877688,184.8754753308325,187.71006438055915,190.58811454954161,193.51029220205839,196.47727391936724,199.48974665635609,202.54840790059603,205.65396583383287,208.80713949595474,212.00865895147376,215.25926545856007,218.55971164066798,221.91076166079324,225.31319139840201,228.76778862907295,232.27535320689336,235.83669724965199,239.45264532687136,243.12403465072299,246.85171526986977,250.63655026628047,254.47941595506205,258.38120208735575,262.34281205634375,266.36516310641503,270.44918654553788,274.59582796088847,278.80604743778599,283.08081978198402]
[null,"New Construction Residential Solar",null,null,null,null,null,null,null,null,null,null,0,30.327618992427759,33.361481227762191,33.641186484603679,33.332702268126134,32.898363201925719,32.428260105764657,31.921017967233393,31.375218323766976,30.789398010551238,30.162047874237388,29.491611451563646,28.77648361195946,28.015009163184118,27.205481419027066,26.346140728072513,26.498039041181382,26.643678143259841,26.782704839920438,26.914753330310933,27.039444821246128,27.156387130415339,27.265174278370772,27.365386068993942,27.456587658129635,27.538329110068677,27.610144941552456,27.671553652963656,27.722057246358933,27.76114072999011,27.788271608951487,27.815429002838897,27.842612937565306,27.869823439068998,27.897060533313596,27.924324246288105,27.951614604006942,27.978931632509919,28.006275357862318,28.03364580615489,28.06104300350388,28.08846697605107,28.115917749963771,28.143395351434886,28.170899806682897,28.198431141951925,28.225989383511724,28.253574557657743,28.281186690711113,28.308825809018696,28.336491938953099,28.3641851069127,28.391905339321685,28.419652662630046,28.44742710331364,28.475228687874207,28.503057442839363,28.530913394762674,28.558796570223631,28.586706995827726,28.614644698206437,28.642609704017278,28.670602039943809,28.698621732695671,28.726668809008601,28.754743295644474,28.782845219391323,28.810974607063336,28.839131485500943,28.867315881570772,28.895527822165722,28.923767334204982,28.952034444634041,28.980329180424718,29.008651568575203,29.037001636110059,29.065379410080258,29.093784917563227,29.122218185662835,29.150679241509451,29.179168112259958]
[null,"New Construction Residential Solar + Storage",null,null,null,null,null,null,null,null,null,null,0,30.327618992427759,33.361481227762191,33.641186484603679,33.332702268126134,32.898363201925719,32.428260105764657,31.921017967233393,31.375218323766976,30.789398010551238,30.162047874237388,29.491611451563646,28.77648361195946,28.015009163184118,27.205481419027066,26.346140728072513,26.498039041181382,26.643678143259841,26.782704839920438,26.914753330310933,27.039444821246128,27.156387130415339,27.265174278370772,27.365386068993942,27.456587658129635,27.538329110068677,27.610144941552456,27.671553652963656,27.722057246358933,27.76114072999011,27.788271608951487,27.815429002838897,27.842612937565306,27.869823439068998,27.897060533313596,27.924324246288105,27.951614604006942,27.978931632509919,28.006275357862318,28.03364580615489,28.06104300350388,28.08846697605107,28.115917749963771,28.143395351434886,28.170899806682897,28.198431141951925,28.225989383511724,28.253574557657743,28.281186690711113,28.308825809018696,28.336491938953099,28.3641851069127,28.391905339321685,28.419652662630046,28.44742710331364,28.475228687874207,28.503057442839363,28.530913394762674,28.558796570223631,28.586706995827726,28.614644698206437,28.642609704017278,28.670602039943809,28.698621732695671,28.726668809008601,28.754743295644474,28.782845219391323,28.810974607063336,28.839131485500943,28.867315881570772,28.895527822165722,28.923767334204982,28.952034444634041,28.980329180424718,29.008651568575203,29.037001636110059,29.065379410080258,29.093784917563227,29.122218185662835,29.150679241509451,29.179168112259958]
[null,"Residential Solar",null,null,null,null,null,null,null,null,null,null,0,30.327618992427759,33.361481227762191,33.641186484603679,33.332702268126134,32.898363201925719,32.428260105764657,31.921017967233393,31.375218323766976,30.789398010551238,30.162047874237388,29.491611451563646,28.77648361195946,28.015009163184118,27.205481419027066,26.346140728072513,26.498039041181382,26.643678143259841,26.782704839920438,26.914753330310933,27.039444821246128,27.156387130415339,27.265174278370772,27.365386068993942,27.456587658129635,27.538329110068677,27.610144941552456,27.671553652963656,27.722057246358933,27.76114072999011,27.788271608951487,27.815429002838897,27.842612937565306,27.869823439068998,27.897060533313596,27.924324246288105,27.951614604006942,27.978931632509919,28.006275357862318,28.03364580615489,28.06104300350388,28.08846697605107,28.115917749963771,28.143395351434886,28.170899806682897,28.198431141951925,28.225989383511724,28.253574557657743,28.281186690711113,28.308825809018696,28.336491938953099,28.3641851069127,28.391905339321685,28.419652662630046,28.44742710331364,28.475228687874207,28.503057442839363,28.530913394762674,28.558796570223631,28.586706995827726,28.614644698206437,28.642609704017278,28.670602039943809,28.698621732695671,28.726668809008601,28.754743295644474,28.782845219391323,28.810974607063336,28.839131485500943,28.867315881570772,28.895527822165722,28.923767334204982,28.952034444634041,28.980329180424718,29.008651568575203,29.037001636110059,29.065379410080258,29.093784917563227,29.122218185662835,29.150679241509451,29.179168112259958]
[null,"Residential Solar + Storage",null,null,null,null,null,null,null,null,null,null,0,30.327618992427759,33.361481227762191,33.641186484603679,33.332702268126134,32.898363201925719,32.428260105764657,31.921017967233393,31.375218323766976,30.789398010551238,30.162047874237388,29.491611451563646,28.77648361195946,28.015009163184118,27.205481419027066,26.346140728072513,26.498039041181382,26.643678143259841,26.782704839920438,26.914753330310933,27.039444821246128,27.156387130415339,27.265174278370772,27.365386068993942,27.456587658129635,27.538329110068677,27.610144941552456,27.671553652963656,27.722057246358933,27.76114072999011,27.788271608951487,27.815429002838897,27.842612937565306,27.869823439068998,27.897060533313596,27.924324246288105,27.951614604006942,27.978931632509919,28.006275357862318,28.03364580615489,28.06104300350388,28.08846697605107,28.115917749963771,28.143395351434886,28.170899806682897,28.198431141951925,28.225989383511724,28.253574557657743,28.281186690711113,28.308825809018696,28.336491938953099,28.3641851069127,28.391905339321685,28.419652662630046,28.44742710331364,28.475228687874207,28.503057442839363,28.530913394762674,28.558796570223631,28.586706995827726,28.614644698206437,28.642609704017278,28.670602039943809,28.698621732695671,28.726668809008601,28.754743295644474,28.782845219391323,28.810974607063336,28.839131485500943,28.867315881570772,28.895527822165722,28.923767334204982,28.952034444634041,28.980329180424718,29.008651568575203,29.037001636110059,29.065379410080258,29.093784917563227,29.122218185662835,29.150679241509451,29.179168112259958]
[null,"Commercial Solar",null,null,null,null,null,null,null,null,null,null,0,17.901356050069545,20.430843145376183,20.74268537601165,20.701342999404851,20.58901642337694,20.46147492402892,20.318097758113456,20.15824410746243,19.981252493310905,19.786440174504676,19.573102529164263,19.340512419367336,19.087919538400186,18.814549740117236,18.519604349935744,18.691908764630149,18.862725776010389,19.03190419102549,19.199286831505976,19.364710342823013,19.528004996999154,19.688994490118567,19.847495733880613,20.00331864113663,20.156265905245217,20.306132773077497,20.452706811498803,20.595767667149165,20.735086819339948,20.870427325879412,21.006651216842098,21.143764258188686,21.281772253515005,21.42068104429768,21.56049651014138,21.701224569027698,21.84287117756562,21.985442331243679,22.128944064683708,22.273382451896261,22.418763606537741,22.565093682169124,22.712378872516467,22.86062541173305,23.009839574663253,23.160027677108143,23.311196076092813,23.463351170135468,23.616499399518215,23.770647246559715,23.925801235889516,24.081967934724247,24.239153953145586,24.397365944380031,24.556610605080525,24.716894675609915,24.878224940326223,25.040608227869829,25.204051411452507,25.368561409148349,25.534145184186574,25.700809745246275,25.868562146753067,26.037409489177691,26.207358919336531,26.378417630694152,26.550592863667763,26.723891905933669,26.898322092735764,27.073890807195994,27.250605480626859,27.428473592845968,27.607502672492643,27.787700297346571,27.969074094648555,28.151631741423355,28.335380964804628,28.520329542361999,28.706485302430284,28.893856124440784]
[null,"Commercial Solar + Storage",null,null,null,null,null,null,null,null,null,null,0,17.901356050069545,20.430843145376183,20.74268537601165,20.701342999404851,20.58901642337694,20.46147492402892,20.318097758113456,20.15824410746243,19.981252493310905,19.786440174504676,19.573102529164263,19.340512419367336,19.087919538400186,18.814549740117236,18.519604349935744,18.691908764630149,18.862725776010389,19.03190419102549,19.199286831505976,19.364710342823013,19.528004996999154,19.688994490118567,19.847495733880613,20.00331864113663,20.156265905245217,20.306132773077497,20.452706811498803,20.595767667149165,20.735086819339948,20.870427325879412,21.006651216842098,21.143764258188686,21.281772253515005,21.42068104429768,21.56049651014138,21.701224569027698,21.84287117756562,21.985442331243679,22.128944064683708,22.273382451896261,22.418763606537741,22.565093682169124,22.712378872516467,22.86062541173305,23.009839574663253,23.160027677108143,23.311196076092813,23.463351170135468,23.616499399518215,23.770647246559715,23.925801235889516,24.081967934724247,24.239153953145586,24.397365944380031,24.556610605080525,24.716894675609915,24.878224940326223,25.040608227869829,25.204051411452507,25.368561409148349,25.534145184186574,25.700809745246275,25.868562146753067,26.037409489177691,26.207358919336531,26.378417630694152,26.550592863667763,26.723891905933669,26.898322092735764,27.073890807195994,27.250605480626859,27.428473592845968,27.607502672492643,27.787700297346571,27.969074094648555,28.151631741423355,28.335380964804628,28.520329542361999,28.706485302430284,28.893856124440784]
[null,"Low-Income Community Solar",null,null,null,null,null,null,null,null,null,null,0,32.184155617369811,33.698522099434733,34.301425717127508,34.329409192191918,34.247423057256782,34.147914967917977,34.030091458277731,33.893135010429582,33.736203237272115,33.558428050631207,33.358914813645058,33.13674147640203,32.890957693850766,32.620583925026537,32.324610512657827,32.755889220301313,33.190378674850905,33.628008731852113,34.068704546934846,34.512386401643255,34.958969523847465,35.408363902582465,35.860474097155034,36.315199040355772,36.772431835608067,37.232059547882272,37.693962988197868,38.158016491532024,38.624087687947998,39.092037266751802,39.565656281946481,40.045013421507086,40.530178205596826,41.021220996649475,41.51821300957382,42.021226322081901,42.530333885142184,43.045609533559578,43.56712799668351,44.094964909245753,44.629196822329597,45.169901214471878,45.717156502899499,46.271042054902203,46.831638199342947,47.399026238307897,47.973288458897457,48.554508145160234,49.142769590171483,49.738158108258062,50.340760047371298,50.950662801609845,51.567954823894375,52.192725638795594,52.825065855517877,53.465067181040105,54.112822433415737,54.768425555234018,55.431971627244309,56.103556882145419,56.783278718542014,57.471235715070165,58.167527644693998,58.872255489175522,59.585521453719899,60.307428981797862,61.038082770148151,61.777588783961264,62.526054272247499,63.283587783390928,64.050299180892026,64.826299659300972,65.611701760343863,66.406619389244497,67.211167831243756,68.025463768319227,68.849625296107277,69.683771941030258,70.528024677631237,71.382505946118542]
[null,"Solar Photovoltaic Fixed Array (5 MW AC)",null,null,null,null,null,null,null,null,null,null,0,32.184155617369811,33.698522099434733,34.301425717127508,34.329409192191918,34.247423057256782,34.147914967917977,34.030091458277731,33.893135010429582,33.736203237272115,33.558428050631207,33.358914813645058,33.13674147640203,32.890957693850766,32.620583925026537,32.324610512657827,32.755889220301313,33.190378674850905,33.628008731852113,34.068704546934846,34.512386401643255,34.958969523847465,35.408363902582465,35.860474097155034,36.315199040355772,36.772431835608067,37.232059547882272,37.693962988197868,38.158016491532024,38.624087687947998,39.092037266751802,39.565656281946481,40.045013421507086,40.530178205596826,41.021220996649475,41.51821300957382,42.021226322081901,42.530333885142184,43.045609533559578,43.56712799668351,44.094964909245753,44.629196822329597,45.169901214471878,45.717156502899499,46.271042054902203,46.831638199342947,47.399026238307897,47.973288458897457,48.554508145160234,49.142769590171483,49.738158108258062,50.340760047371298,50.950662801609845,51.567954823894375,52.192725638795594,52.825065855517877,53.465067181040105,54.112822433415737,54.768425555234018,55.431971627244309,56.103556882145419,56.783278718542014,57.471235715070165,58.167527644693998,58.872255489175522,59.585521453719899,60.307428981797862,61.038082770148151,61.777588783961264,62.526054272247499,63.283587783390928,64.050299180892026,64.826299659300972,65.611701760343863,66.406619389244497,67.211167831243756,68.025463768319227,68.849625296107277,69.683771941030258,70.528024677631237,71.382505946118542]
[null,"Solar Photovoltaic Fixed Array (5 MW AC) + Storage",null,null,null,null,null,null,null,null,null,null,0,32.184155617369811,33.698522099434733,34.301425717127508,34.329409192191918,34.247423057256782,34.147914967917977,34.030091458277731,33.893135010429582,33.736203237272115,33.558428050631207,33.358914813645058,33.13674147640203,32.890957693850766,32.620583925026537,32.324610512657827,32.755889220301313,33.190378674850905,33.628008731852113,34.068704546934846,34.512386401643255,34.958969523847465,35.408363902582465,35.860474097155034,36.315199040355772,36.772431835608067,37.232059547882272,37.693962988197868,38.158016491532024,38.624087687947998,39.092037266751802,39.565656281946481,40.045013421507086,40.530178205596826,41.021220996649475,41.51821300957382,42.021226322081901,42.530333885142184,43.045609533559578,43.56712799668351,44.094964909245753,44.629196822329597,45.169901214471878,45.717156502899499,46.271042054902203,46.831638199342947,47.399026238307897,47.973288458897457,48.554508145160234,49.142769590171483,49.738158108258062,50.340760047371298,50.950662801609845,51.567954823894375,52.192725638795594,52.825065855517877,53.465067181040105,54.112822433415737,54.768425555234018,55.431971627244309,56.103556882145419,56.783278718542014,57.471235715070165,58.167527644693998,58.872255489175522,59.585521453719899,60.307428981797862,61.038082770148151,61.777588783961264,62.526054272247499,63.283587783390928,64.050299180892026,64.826299659300972,65.611701760343863,66.406619389244497,67.211167831243756,68.025463768319227,68.849625296107277,69.683771941030258,70.528024677631237,71.382505946118542]
[null,"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)",null,null,null,null,null,null,null,null,null,null,0,22.528908932158867,23.588965469604311,24.010998001989257,24.030586434534346,23.973196140079747,23.903540477542577,23.82106402079441,23.725194507300706,23.615342266090476,23.490899635441846,23.35124036955154,23.195719033481421,23.023670385695535,22.834408747518573,22.627227358860477,22.929122454210923,23.233265072395632,23.539606112296475,23.848093182854392,24.158670481150274,24.47127866669323,24.785854731807724,25.102331868008523,25.420639328249038,25.740702284925643,26.062441683517584,26.385774091738508,26.710611544072417,27.0368613815636,27.364426086726262,27.695959397362536,28.031509395054961,28.371124743917782,28.714854697654633,29.062749106701681,29.414858425457332,29.771233719599525,30.131926673491705,30.496989597678461,30.866475436472033,31.240437775630721,31.618930850130308,32.002009552029648,32.389729438431544,32.782146739540067,33.179318366815529,33.581301921228224,33.988155701612158,34.399938713120036,34.816710675780648,35.238532033159906,35.665463961126896,36.097568376726059,36.534907947156917,36.977546098862511,37.425547026728076,37.878975703391006,38.337897888663811,38.802380139071019,39.272489817501793,39.748295102979412,40.229865000549118,40.7172693512858,41.210578842422876,41.709865017603924,42.215200287258511,42.72665793910371,43.244312148772892,43.76823799057324,44.298511448373652,44.835209426624417,45.378409761510675,45.928191232240707,46.484633572471154,47.047817481870638,47.617824637823468,48.194737707275088,48.778640358721191,49.36961727434187,49.967754162282979]
[null,"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)",null,null,null,null,null,null,null,null,null,null,0,22.528908932158867,23.588965469604311,24.010998001989257,24.030586434534346,23.973196140079747,23.903540477542577,23.82106402079441,23.725194507300706,23.615342266090476,23.490899635441846,23.35124036955154,23.195719033481421,23.023670385695535,22.834408747518573,22.627227358860477,22.929122454210923,23.233265072395632,23.539606112296475,23.848093182854392,24.158670481150274,24.47127866669323,24.785854731807724,25.102331868008523,25.420639328249038,25.740702284925643,26.062441683517584,26.385774091738508,26.710611544072417,27.0368613815636,27.364426086726262,27.695959397362536,28.031509395054961,28.371124743917782,28.714854697654633,29.062749106701681,29.414858425457332,29.771233719599525,30.131926673491705,30.496989597678461,30.866475436472033,31.240437775630721,31.618930850130308,32.002009552029648,32.389729438431544,32.782146739540067,33.179318366815529,33.581301921228224,33.988155701612158,34.399938713120036,34.816710675780648,35.238532033159906,35.665463961126896,36.097568376726059,36.534907947156917,36.977546098862511,37.425547026728076,37.878975703391006,38.337897888663811,38.802380139071019,39.272489817501793,39.748295102979412,40.229865000549118,40.7172693512858,41.210578842422876,41.709865017603924,42.215200287258511,42.72665793910371,43.244312148772892,43.76823799057324,44.298511448373652,44.835209426624417,45.378409761510675,45.928191232240707,46.484633572471154,47.047817481870638,47.617824637823468,48.194737707275088,48.778640358721191,49.36961727434187,49.967754162282979]
[null,"100 MW/400 MWh Lithium-ion w/100 MW Solar",null,null,null,null,null,null,null,null,null,null,0,22.528908932158867,23.588965469604311,24.010998001989257,24.030586434534346,23.973196140079747,23.903540477542577,23.82106402079441,23.725194507300706,23.615342266090476,23.490899635441846,23.35124036955154,23.195719033481421,23.023670385695535,22.834408747518573,22.627227358860477,22.929122454210923,23.233265072395632,23.539606112296475,23.848093182854392,24.158670481150274,24.47127866669323,24.785854731807724,25.102331868008523,25.420639328249038,25.740702284925643,26.062441683517584,26.385774091738508,26.710611544072417,27.0368613815636,27.364426086726262,27.695959397362536,28.031509395054961,28.371124743917782,28.714854697654633,29.062749106701681,29.414858425457332,29.771233719599525,30.131926673491705,30.496989597678461,30.866475436472033,31.240437775630721,31.618930850130308,32.002009552029648,32.389729438431544,32.782146739540067,33.179318366815529,33.581301921228224,33.988155701612158,34.399938713120036,34.816710675780648,35.238532033159906,35.665463961126896,36.097568376726059,36.534907947156917,36.977546098862511,37.425547026728076,37.878975703391006,38.337897888663811,38.802380139071019,39.272489817501793,39.748295102979412,40.229865000549118,40.7172693512858,41.210578842422876,41.709865017603924,42.215200287258511,42.72665793910371,43.244312148772892,43.76823799057324,44.298511448373652,44.835209426624417,45.378409761510675,45.928191232240707,46.484633572471154,47.047817481870638,47.617824637823468,48.194737707275088,48.778640358721191,49.36961727434187,49.967754162282979]
[null,"100 MW/200 MWh Lithium-ion w/100 MW Solar",null,null,null,null,null,null,null,null,null,null,0,22.528908932158867,23.588965469604311,24.010998001989257,24.030586434534346,23.973196140079747,23.903540477542577,23.82106402079441,23.725194507300706,23.615342266090476,23.490899635441846,23.35124036955154,23.195719033481421,23.023670385695535,22.834408747518573,22.627227358860477,22.929122454210923,23.233265072395632,23.539606112296475,23.848093182854392,24.158670481150274,24.47127866669323,24.785854731807724,25.102331868008523,25.420639328249038,25.740702284925643,26.062441683517584,26.385774091738508,26.710611544072417,27.0368613815636,27.364426086726262,27.695959397362536,28.031509395054961,28.371124743917782,28.714854697654633,29.062749106701681,29.414858425457332,29.771233719599525,30.131926673491705,30.496989597678461,30.866475436472033,31.240437775630721,31.618930850130308,32.002009552029648,32.389729438431544,32.782146739540067,33.179318366815529,33.581301921228224,33.988155701612158,34.399938713120036,34.816710675780648,35.238532033159906,35.665463961126896,36.097568376726059,36.534907947156917,36.977546098862511,37.425547026728076,37.878975703391006,38.337897888663811,38.802380139071019,39.272489817501793,39.748295102979412,40.229865000549118,40.7172693512858,41.210578842422876,41.709865017603924,42.215200287258511,42.72665793910371,43.244312148772892,43.76823799057324,44.298511448373652,44.835209426624417,45.378409761510675,45.928191232240707,46.484633572471154,47.047817481870638,47.617824637823468,48.194737707275088,48.778640358721191,49.36961727434187,49.967754162282979]
[null,"50 MW/200 MWh Lithium-ion w/100 MW Solar",null,null,null,null,null,null,null,null,null,null,0,22.528908932158867,23.588965469604311,24.010998001989257,24.030586434534346,23.973196140079747,23.903540477542577,23.82106402079441,23.725194507300706,23.615342266090476,23.490899635441846,23.35124036955154,23.195719033481421,23.023670385695535,22.834408747518573,22.627227358860477,22.929122454210923,23.233265072395632,23.539606112296475,23.848093182854392,24.158670481150274,24.47127866669323,24.785854731807724,25.102331868008523,25.420639328249038,25.740702284925643,26.062441683517584,26.385774091738508,26.710611544072417,27.0368613815636,27.364426086726262,27.695959397362536,28.031509395054961,28.371124743917782,28.714854697654633,29.062749106701681,29.414858425457332,29.771233719599525,30.131926673491705,30.496989597678461,30.866475436472033,31.240437775630721,31.618930850130308,32.002009552029648,32.389729438431544,32.782146739540067,33.179318366815529,33.581301921228224,33.988155701612158,34.399938713120036,34.816710675780648,35.238532033159906,35.665463961126896,36.097568376726059,36.534907947156917,36.977546098862511,37.425547026728076,37.878975703391006,38.337897888663811,38.802380139071019,39.272489817501793,39.748295102979412,40.229865000549118,40.7172693512858,41.210578842422876,41.709865017603924,42.215200287258511,42.72665793910371,43.244312148772892,43.76823799057324,44.298511448373652,44.835209426624417,45.378409761510675,45.928191232240707,46.484633572471154,47.047817481870638,47.617824637823468,48.194737707275088,48.778640358721191,49.36961727434187,49.967754162282979]
[null,"Distribution Scale 4hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,52.393058441558438,63.127341991341986,63.253081022232671,61.934620351606519,55.483962222766387,54.882199103034239,54.226154710969695,53.513693673659418,52.742608776703179,51.910617950756055,52.245758794406854,52.570186337388442,52.883260556361734,53.184318388031024,53.47267303056109,53.747613226194836,54.008402524673315,54.254278527062368,54.48445210959455,54.69810662714189,54.894397095943361,55.072449355223462,55.23135920735298,55.370191536221817,55.487979403518338,55.583723122637188,55.656389309973697,55.704909913404585,55.728181217805933,55.725062827520034,55.721944611730358,55.718826570427161,55.715708703600669,55.712591011241123,55.709473493338756,55.706356149883817,55.70323898086653,55.700121986277139,55.697005166105889,55.693888520343016,55.690772048978758,55.687655752003366,55.68453962940707,55.681423681180121,55.678307907312778,55.675192307795257,55.672076882617802,55.668961631770692,55.665846555244116,55.662731653028395,55.659616925113703,55.656502371490326,55.653387992148481,55.650273787078454,55.647159756270447,55.644045899714754,55.640932217401598,55.637818709321238,55.634705375463923,55.6315922158199,55.628479230379426,55.625366419132739,55.622253782070125,55.619141319181821,55.616029030458066,55.61291691588913,55.609804975465238,55.606693209176683,55.603581617013702,55.600470198966562,55.597358955025527,55.594247885180813,55.591136989422722,55.58802626774149,55.584915720127398,55.58180534657069,55.578695147061602,55.575585121590429,55.572475270147429,55.569365592722832]
[null,"Distribution Scale 8hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,94.91495031437664,114.36111398746321,114.36682625323651,111.73126613358964,99.83017162233584,98.34291906658666,96.736454029624582,95.00565644042598,93.145133767524456,91.149187172145574,91.625833142789546,92.079374819642581,92.508594820328483,92.912236250825373,93.289001809878684,93.637552897273238,93.956508729136516,94.244445463890884,94.499895342977013,94.721345851044177,94.907238900951981,95.055970049669057,95.165887751996408,95.23529266000395,95.262436977166445,95.245523877441698,95.18270700097267,95.072090039748645,94.911726428461208,94.69961915798207,94.48798590157773,94.276825599928841,94.066137196083289,93.855919635451144,93.646171865799218,93.436892837245821,93.228081502255534,93.019736815633948,92.811857734522491,92.604443218393058,92.397492229042982,92.191003730589756,91.984976689465753,91.779410074413235,91.574302856479108,91.369654009009693,91.165462507645728,90.96172733031716,90.758447457238034,90.555621870901376,90.353249556074175,90.151329499792183,89.949860691354942,89.748842122320667,89.548272786501329,89.34815167995734,89.148477800992808,88.949250150150434,88.750467730206424,88.552129546165602,88.354234605256366,88.156781916925809,87.959770492834664,87.763199346852304,87.567067495052029,87.371373955705906,87.17611774928001,86.981297898429418,86.786913427993383,86.592963364990453,86.399446738613563,86.206362580225161,86.013709923352422,85.821487803682416,85.629695259057129,85.43833132946888,85.2473950570554,85.056885486094913,84.866801663001638,84.677142636320738]
[null,"4hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,39.6813,47.811199999999999,47.906431856182785,46.907860004003624,42.02227958511159,41.566518009183305,41.06964504339016,40.530043405296155,39.946041401371915,39.315910644670979,39.56973862789502,39.815452603071243,40.052567831211675,40.280582123393998,40.498975311670861,40.707208705741003,40.904724535080447,41.090945376234124,41.265273564971622,41.427090593015656,41.57575648905874,41.710609183792201,41.830963858683731,41.936112278253248,42.02532210561553,42.097836201079318,42.152871903619427,42.189620295070355,42.207245446928432,42.204883649695496,42.20252198462201,42.200160451700562,42.197799050923777,42.195437782284252,42.193076645774603,42.19071564138742,42.188354769115328,42.185994028950915,42.183633420886792,42.181272944915584,42.178912601029886,42.176552389222309,42.17419230948547,42.171832361811951,42.169472546194399,42.167112862625395,42.164753311097563,42.162393891603529,42.160034604135866,42.157675448687222,42.155316425250206,42.152957533817421,42.150598774381479,42.148240146934981,42.145881651470567,42.143523287980841,42.141165056458412,42.138806956895891,42.13644898928591,42.134091153621078,42.131733449894007,42.129375878097328,42.127018438223658,42.124661130265608,42.122303954215781,42.119946910066822,42.117589997811343,42.115233217441961,42.112876568951286,42.11052005233195,42.108163667576576,42.105807414677763,42.103451293628169,42.101095304420397,42.098739447047073,42.096383721500807,42.094028127774244,42.091672665859988,42.089317335750664,42.086962137438924]
[null,"8hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,71.886404992200013,86.614483052799997,86.618809391795523,84.62269664544003,75.609080802490411,74.482669850431208,73.265970101125504,71.955103730289849,70.545986558354585,69.034302415625007,69.395303134375027,69.738805191270274,70.063886568838953,70.369595324395632,70.654948911744185,70.918933505803665,71.160503332559145,71.378580007078014,71.572051882713737,71.739773415053136,71.880564544655442,71.99321010319197,72.076459248233363,72.129024932658737,72.149583415493296,72.136773821931257,72.089197761392413,72.005419013711261,71.88396329499848,71.723318116373306,71.563031945129367,71.403103978962477,71.243533417361434,71.084319461603982,70.925461314752852,70.766958181651759,70.608809268921433,70.451013784955592,70.293570939917075,70.136479945733825,69.979740016094908,69.823350366446718,69.667310213988856,69.511618777670392,69.356275278185819,69.201278937971267,69.046628981200499,68.892324633781129,68.738365123350675,68.584749679272718,68.431477532633053,68.278547916235837,68.125960064599724,67.973713213954071,67.8218066022351,67.670239469082077,67.519011055833488,67.368120605523316,67.217567362877162,67.067350574308492,66.917469487914929,66.767923353474359,66.618711422441351,66.469832947943218,66.321287184776409,66.173073389402759,66.02519081994572,65.877638736186711,65.730416399561349,65.583523073155817,65.436958021703106,65.29072051157938,65.144809810800311,64.99922518901738,64.853965917514259,64.709031269203123,64.564420518621048,64.42013294192634,64.276167816894997,64.13252442291693]
[null,"16hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,136.29661497660001,164.22104915840004,164.04356446302097,160.0523699283128,142.78268323724808,140.31497353292698,137.6586202165962,134.80522438027722,131.74587687231991,128.47108595753309,129.04643214733503,129.58551036766835,130.08652404409355,130.54762172639892,130.96689611189083,131.34238310592897,131.67206092751655,131.95384926876577,132.18560851819797,132.3651390591281,132.49018065584883,132.55841194199144,132.56745002733257,132.5148502414697,132.39810603524884,132.21464906363516,131.96184947693843,131.63701645099306,131.23739899113855,130.76018704972896,130.28471037005701,129.81096264227799,129.33893757949116,128.86862891765665,128.40003041551211,127.93313585449009,127.46793903863531,127.00443379452257,126.54261397117477,126.08247343998129,125.6240060946167,125.16720585095969,124.71206664701231,124.25858244281955,123.80674722038923,123.35655498361197,122.9079997581819,122.46107559151706,122.01577655268072,121.57209673230243,121.13003024249966,120.68957121679976,120.25071381006197,119.8134521984,119.37778057910462,118.94369317056669,118.51118421220046,118.08024796436706,117.65087870829846,117.22307074602145,116.79681840028209,116.37211601447036,115.94895795254506,115.52733859895903,115.1072523585847,114.68869365663971,114.27165693861306,113.8561366701913,113.44212733718516,113.02962344545629,112.61861952084445,112.20911010909478,111.80108977578547,111.39455310625563,110.9894947055334,110.58590919826439,110.18379122864033,109.78313546032808,109.38393657639864,108.98618927925678]
[null,"4 hr Flow Battery",null,null,null,null,null,null,null,null,null,null,57.150799999999997,59.779736800000002,64.083877849600015,66.775400719283212,68.444785737265278,69.965765765918789,71.520545012769034,73.109874564042769,74.734522196604942,76.395272748857892,78.092928499883001,79.828309557007401,81.602254251983211,83.415619545970785,85.269281443521336,87.164135415759262,89.101096832968267,91.081101406790495,93.105105642252198,95.174087299834312,97.28904586781124,99.451003045085727,101.66100323475362,103.92011404863632,106.22942682302511,108.59005714588636,111.00314539578225,113.46985729276732,115.99138446152719,118.56894500703125,121.20378410297749,123.89717459331385,126.65041760712647,129.46484318719203,132.34181093249782,135.28271065503975,138.28896305121606,141.36202038814017,144.50336720520542,147.71452103123949,150.99703311759566,154.35248918753487,157.78251020226023,161.28875314397484,164.87291181634023,168.53671766272294,172.28194060262393,176.11038988669546,180.02391497075757,184.02440640923774,188.11379676846383,192.29406156025263,196.56722019624456,200.93533696344548,205.40052202144713,209.96493242180776,214.63077315008516,219.40029819102634,224.27581161742731,229.25966870318979,234.35427706111204,239.56209780596404,244.88564674340819,250.32749558534019,255.89027319223763,261.5766668431155,267.38942353370317,273.33135130346915,279.40532059213479,285.61426562633324,291.96118583708159,298.44914730875325,305.08128426024837,311.86080055907956,318.79097126910347,325.87514423264548,333.1167416877833,340.51926192156918,348.08628095999023,355.82145429548314,363.72851865283735]
[null,"8 hr Flow Battery",null,null,null,null,null,null,null,null,null,null,64.295000000000002,67.252570000000006,72.094755040000024,75.122734751680014,77.000803120472,78.711914967415126,80.461051141821031,82.249056620294581,84.076795156510755,85.94514969847873,87.855022815078314,89.807337132074991,91.803035777823951,93.843082838878757,95.928463825724322,98.060186148859557,100.23927960545953,102.46679687685204,104.74381403704945,107.07143107258076,109.45077241387564,111.88298747845678,114.36925122620305,116.91076472695173,119.50875574071404,122.16447931078419,124.87921837002843,127.65428436064718,130.4910178677095,133.39078926676572,136.35499938585178,139.38508018220418,142.48249543401312,145.64874144754774,148.88534777999516,152.1938779783622,155.57593033479736,159.03313865869723,162.56717306597079,166.17974078584277,169.87258698558577,173.64749561357942,177.50629026110437,181.45083504328662,185.4830354996185,189.604839514491,193.81823825818199,198.12526714875531,202.52800683533493,207.02858420322974,211.6291734013939,216.33199689271964,221.13932652766968,226.05348464176754,231.07684517747686,236.21183483101075,241.46093422462548,246.82667910496511,252.31166156803565,257.9185313114005,263.6499969142024,269.50882714562982,275.49785230245999,281.61996557632523,287.87812445136234,294.27535213292049,300.81473900801825,307.49944413825438,314.33269678589471,321.31779797387082,328.45812208044617,335.75711846931785,343.21831315594301,350.84531051089442,358.64179500106752,366.61153296958122,374.75837445523126,383.08625505237535,391.59919781214921,400.30131518593072,409.19681101199245]
[null,"100hr Iron Oxide",null,null,null,null,null,null,null,null,null,null,0,0,25,26.05,26.701249999999995,27.294605177499996,27.901145893754396,28.521165157805406,29.154962489942161,29.80284406639365,30.465122867237049,31.142118827592789,31.834158992179557,32.54157767330377,33.264716612359926,34.003925144919783,34.759560369490195,35.53198732002101,36.321579142246513,37.128717273945512,37.953791629207124,38.797200786791372,39.659352182675441,40.540662306878858,41.44155690466232,42.362471182197723,43.303850016808518,44.266148171882037,45.249830516557594,46.255372250296539,47.28325913244263,48.333987716883769,49.408065591928349,50.50601162551218,51.628356215854311,52.775641547683023,53.94842185415564,55.147263684598684,56.372746178197829,57.625461343769736,58.906014345750982,60.215023796542248,61.553122055349007,62.920955533662969,64.319185007532013,65.748485936769399,67.209548791256267,68.703079384495567,70.229799214577824,71.790445812724158,73.385773099574521,75.016551749393258,76.683569562368277,78.387631845183222,80.129561800046872,81.910200922367508,83.730409407264375,85.591066565112584,87.493071246322515,89.437342275558294,91.424818895605739,93.456461221103879,95.53325070235924,97.656190599467067,99.826306466968433,102.04464664927738,104.31228278711764,106.63031033521295,108.99984909148206,111.42204373799296,113.89806439393864,116.42910718090074,119.01639480067473,121.66117712593532,124.36473180402785,127.12836487417697,129.95341139841094,132.84123610650639,135.79323405526517,138.81083130244127,141.89548559564409]
[null,"Geothermal (Off System)",null,null,null,null,null,null,null,null,null,null,0,113.621797592322,121.0324256996692,125.3133003243447,127.62358339637495,129.61880653696227,131.63968264348276,133.68636656068199,135.75900734734765,137.85774794269301,139.9827248207711,142.13406763255111,144.31189883527992,146.51633330874066,148.74747795800815,151.0054313022915,154.36107399669103,157.79128578304548,161.29772373571635,164.88208175257142,168.54609137327705,172.29152261577403,176.12018483134173,180.03392757866382,184.03464151731686,188.12425932111466,192.30475661174847,196.57815291317473,200.94651262721129,205.4119460308132,209.97661029550994,214.64271052949672,219.41250084288319,224.28828543661373,229.27241971558615,234.36731142650592,239.57542182102574,244.89926684473252,250.34141835255619,255.90450535118666,261.5912152691007,267.40429525481062,273.34655350396298,279.42086061592801,285.63015098053512,291.97742419562462,298.46574651609973,305.09825233518046,311.87814569857284,318.80870185228645,325.89326882484795,333.13526904467369,340.53820099338446,348.10564089585944,355.8412444478472,363.74874858196728,371.83197327295574,380.09482338302735,388.54129054824489,397.17545510680804,406.0014880701915,415.0236531380873,424.24630875812181,433.67391023134479,443.3110118645057,453.16226917015877,463.23244111565805,473.52639242213013,484.04909591453469,494.80563492394748,505.8012057432274,517.04112013725342,528.53080790894353,540.27581952229593,552.28182878372047,564.5546355829523,577.10016869487663,589.92448864361415,603.0337906302525,616.43440752563788,630.13281292967258]
[null,"Hydrogen Fuel Cell with 40 hrs Storage",null,null,null,null,null,null,null,null,null,null,159.81843400447426,167.17008196868011,179.20632787042507,186.73299364098293,191.40131848200747,195.6546385813146,200.0024759598686,204.4469309806488,208.99015068090077,213.63432980933172,218.38171188635468,223.23459028789321,228.19530935327077,233.26626551771918,238.44990847005391,243.74874233607545,249.16532688826774,254.70227878237881,260.36227282148081,266.14804324811979,272.06238506517946,278.10815538609791,284.28827481508773,290.60572885802861,297.06356936471173,303.66491600313435,310.41295776655602,317.31095451404434,324.36223854525548,331.57021621020812,338.93836955483135,346.47025800307875,354.16952007642323,362.03987515156143,370.08512525717947,378.30915691064445,386.71594299551282,395.30954468075907,404.09411338265483,413.07389277024419,422.25322081538457,431.63653188834394,441.22835889996668,451.03333549144168,461.05619827273244,471.3017891107491,481.77505746836812,492.48106279543009,503.42497697287013,514.61208681116125,526.0477966042788,537.73763074041915,549.68723637073276,561.90238613736301,574.38898096210755,587.15305289704747,600.20076803852567,613.53842950587773,627.17248048635736,641.10950734772507,655.35624282000617,669.91956924795227,684.80652191578031,700.02429244579287,715.58023227252318,731.48185619408309,747.73684600242802,764.35305419429392,781.33850776459951,798.70141208414441,816.45015486347825,834.59331020485445,853.13964274422676,872.09811188528897,891.47787612760385,911.28829749091153,931.5389460377545,952.23960449660535,973.40027298772884,995.0311738540621,1017.142756599447]
[null,"7F.04 CT Frame Greenfield + Power to Gas + storage",null,null,null,null,null,null,null,null,null,null,0,0,15,15.629999999999999,16.020749999999996,16.376763106499997,16.74068753625264,17.112699094683244,17.492977493965295,17.88170643983619,18.279073720342229,18.685271296555673,19.100495395307735,19.524946603982261,19.958829967415955,20.402355086951871,20.855736221694116,21.319192392012603,21.792947485347906,22.277230364367309,22.77227497752428,23.278320472074821,23.795611309605267,24.324397384127312,24.864934142797388,25.417482709318634,25.982310010085108,26.559688903129221,27.149898309934557,27.753223350177922,28.369955479465574,29.000392630130261,29.644839355157011,30.303606975307311,30.977013729512588,31.665384928609814,32.369053112493383,33.08835821075921,33.823647706918699,34.57527680626184,35.343608607450591,36.12901427792535,36.931873233209409,37.752573320197776,38.591511004519212,39.449091562061632,40.325729274753769,41.221847630697333,42.137879528746694,43.074267487634494,44.031463859744711,45.009931049635952,46.010141737420966,47.032579107109932,48.077737080028122,49.146120553420502,50.238245644358614,51.35463993906756,52.495842747793503,53.662405365334976,54.854891337363441,56.073876732662328,57.319950421415548,58.593714359680241,59.895783880181057,61.226787989566439,62.587369672270576,63.978186201127777,65.39990945488924,66.853226242795785,68.338838636363178,69.857464308540457,71.409836880404839,72.996706275561195,74.618839082416713,76.27701892450618,77.972046839046541,79.704741663903832,81.47594043315911,83.286498781464758,85.137291357386459]
[null,"7F.04 CT Frame Greenfield + RNG",null,null,null,null,null,null,null,null,null,null,0,0,15,15.629999999999999,16.020749999999996,16.376763106499997,16.74068753625264,17.112699094683244,17.492977493965295,17.88170643983619,18.279073720342229,18.685271296555673,19.100495395307735,19.524946603982261,19.958829967415955,20.402355086951871,20.855736221694116,21.319192392012603,21.792947485347906,22.277230364367309,22.77227497752428,23.278320472074821,23.795611309605267,24.324397384127312,24.864934142797388,25.417482709318634,25.982310010085108,26.559688903129221,27.149898309934557,27.753223350177922,28.369955479465574,29.000392630130261,29.644839355157011,30.303606975307311,30.977013729512588,31.665384928609814,32.369053112493383,33.08835821075921,33.823647706918699,34.57527680626184,35.343608607450591,36.12901427792535,36.931873233209409,37.752573320197776,38.591511004519212,39.449091562061632,40.325729274753769,41.221847630697333,42.137879528746694,43.074267487634494,44.031463859744711,45.009931049635952,46.010141737420966,47.032579107109932,48.077737080028122,49.146120553420502,50.238245644358614,51.35463993906756,52.495842747793503,53.662405365334976,54.854891337363441,56.073876732662328,57.319950421415548,58.593714359680241,59.895783880181057,61.226787989566439,62.587369672270576,63.978186201127777,65.39990945488924,66.853226242795785,68.338838636363178,69.857464308540457,71.409836880404839,72.996706275561195,74.618839082416713,76.27701892450618,77.972046839046541,79.704741663903832,81.47594043315911,83.286498781464758,85.137291357386459]
[null,"Pumped Hydro (8 hr)",null,null,null,null,null,null,null,null,null,null,0,18.66,20.003520000000002,20.843667840000002,21.364759536000001,21.839527222408989,22.324845196345361,22.820947906298546,23.328075010672315,23.84647149355947,24.376387783089349,24.918079872405155,25.471809443329743,26.037843992779422,26.616456961986962,27.207927868596233,27.81254244169218,28.430592759831466,29.062377392140444,29.708201542548586,30.368377197227097,31.043223275303877,31.733065782927678,32.4382379707559,33.159080494942032,33.89594158170064,34.649177195529184,35.419151211168227,36.206235589382814,37.010810556650078,37.833264788839955,38.673995598977555,39.533409129178033,40.411920546846623,41.309954245238643,42.227944048476338,43.166333421121578,44.125575682405739,45.106134225220153,46.108482739973006,47.133105443420675,48.180497312584357,49.2511643238646,50.34562369746952,51.464404147274678,52.608046136235416,53.777102137474834,54.972136901173798,56.193727727391675,57.442464744949767,58.718951196512045,60.023803730000928,61.357652696489005,62.721142454710382,64.114931682338948,65.539693694183882,66.996116767456044,68.48490447426245,70.0067760214895,71.562466598239041,73.152727730985106,74.77832764662304,76.440051643586301,78.138702471210081,79.875100717525314,81.650085205670152,83.464513399110544,85.319261815865573,87.215226451937738,89.153323214152692,91.134488362617589,93.159678963011686,95.229873348927725,97.346071594487611,99.509295997460313,101.72059157311587,103.98102655905365,106.29169293124892,108.65370693156713,111.06820960700041,113.53636736088716]
[null,"Pumped Hydro (16 hr)",null,null,null,null,null,null,null,null,null,null,0,18.66,20.003520000000002,20.843667840000002,21.364759536000001,21.839527222408989,22.324845196345361,22.820947906298546,23.328075010672315,23.84647149355947,24.376387783089349,24.918079872405155,25.471809443329743,26.037843992779422,26.616456961986962,27.207927868596233,27.81254244169218,28.430592759831466,29.062377392140444,29.708201542548586,30.368377197227097,31.043223275303877,31.733065782927678,32.4382379707559,33.159080494942032,33.89594158170064,34.649177195529184,35.419151211168227,36.206235589382814,37.010810556650078,37.833264788839955,38.673995598977555,39.533409129178033,40.411920546846623,41.309954245238643,42.227944048476338,43.166333421121578,44.125575682405739,45.106134225220153,46.108482739973006,47.133105443420675,48.180497312584357,49.2511643238646,50.34562369746952,51.464404147274678,52.608046136235416,53.777102137474834,54.972136901173798,56.193727727391675,57.442464744949767,58.718951196512045,60.023803730000928,61.357652696489005,62.721142454710382,64.114931682338948,65.539693694183882,66.996116767456044,68.48490447426245,70.0067760214895,71.562466598239041,73.152727730985106,74.77832764662304,76.440051643586301,78.138702471210081,79.875100717525314,81.650085205670152,83.464513399110544,85.319261815865573,87.215226451937738,89.153323214152692,91.134488362617589,93.159678963011686,95.229873348927725,97.346071594487611,99.509295997460313,101.72059157311587,103.98102655905365,106.29169293124892,108.65370693156713,111.06820960700041,113.53636736088716]
[null,"Pumped Hydro (24 hr)",null,null,null,null,null,null,null,null,null,null,0,18.66,20.003520000000002,20.843667840000002,21.364759536000001,21.839527222408989,22.324845196345361,22.820947906298546,23.328075010672315,23.84647149355947,24.376387783089349,24.918079872405155,25.471809443329743,26.037843992779422,26.616456961986962,27.207927868596233,27.81254244169218,28.430592759831466,29.062377392140444,29.708201542548586,30.368377197227097,31.043223275303877,31.733065782927678,32.4382379707559,33.159080494942032,33.89594158170064,34.649177195529184,35.419151211168227,36.206235589382814,37.010810556650078,37.833264788839955,38.673995598977555,39.533409129178033,40.411920546846623,41.309954245238643,42.227944048476338,43.166333421121578,44.125575682405739,45.106134225220153,46.108482739973006,47.133105443420675,48.180497312584357,49.2511643238646,50.34562369746952,51.464404147274678,52.608046136235416,53.777102137474834,54.972136901173798,56.193727727391675,57.442464744949767,58.718951196512045,60.023803730000928,61.357652696489005,62.721142454710382,64.114931682338948,65.539693694183882,66.996116767456044,68.48490447426245,70.0067760214895,71.562466598239041,73.152727730985106,74.77832764662304,76.440051643586301,78.138702471210081,79.875100717525314,81.650085205670152,83.464513399110544,85.319261815865573,87.215226451937738,89.153323214152692,91.134488362617589,93.159678963011686,95.229873348927725,97.346071594487611,99.509295997460313,101.72059157311587,103.98102655905365,106.29169293124892,108.65370693156713,111.06820960700041,113.53636736088716]
[null,"Kettle Falls 2nd Biomass Unit",null,null,null,null,null,null,null,null,null,null,0,0,28.749999999999996,29.957499999999996,30.706437499999989,31.388795954124991,32.086317777817555,32.799339931476212,33.528206863433475,34.273270676352695,35.034891297322602,35.813436651731699,36.609282841006483,37.422814324299331,38.254424104213911,39.104513916657751,39.973494424913717,40.861785418024148,41.769816013583487,42.69802486503734,43.64686037358819,44.616780904810064,45.608255010076753,46.621761652910685,47.657790440361659,48.716841859527378,49.79942751932979,50.906070397664337,52.037305094041223,53.193678087841008,54.375748002309017,55.584085874416324,56.819275430717603,58.081913369338999,59.372609648232455,60.691987779835472,62.040685132278973,63.419353237288476,64.828658104927499,66.269280545335192,67.74191649761363,69.247277366023582,70.786090363651354,72.359098863712404,73.967062758661811,75.610758827284798,77.29098110994471,79.00854129216988,80.76426909676448,82.559012684632776,84.39363906451068,86.269034511802232,88.1861049967235,90.145776621960692,92.148996070053883,94.196731060722627,96.289970818354007,98.429726549879476,100.61703193327087,102.85294361689202,105.13854172994658,107.47493040426946,109.86323830771312,112.30461918938713,114.80025243701367,117.35134364666899,119.95912520518526,122.62485688549489,125.34982645520435,128.13535029869189,130.98277405302943,133.89347325803584,136.86885402077593,139.9103536948256,143.01944157463203,146.19761960530349,149.44642310817252,152.76742152248235,156.16221916355491,159.63245599780743,163.17980843499069]
[null,"Rathdrum CT 2055 Uprates two unit operation",null,null,null,null,null,null,null,null,null,null,0,0,5.4854999999999992,5.7158909999999992,5.8587882749999975,5.9889822680470477,6.1220694320075886,6.2581140589256616,6.3971818695431075,6.5393400450480943,6.6846572595291516,6.8332037131504091,6.9850511660640366,7.1402729730763115,7.2989441190840134,7.4611412552982976,7.6269427362735369,7.796428657759007,7.9696808953917291,8.1467831442491239,8.3278209592806274,8.5128817966377603,8.7020550559226457,8.8954321233753575,9.0931064160210031,9.2951734267978221,9.5017307706881233,9.7128782318743543,9.9287178119430664,10.149353779160066,10.37489271884056,10.605443584838634,10.841117752180917,11.082029070869881,11.328293920882752,11.580031268392606,11.837362723238829,12.100412597674641,12.369307966420166,12.644178728049953,12.92515766774468,13.2123805214373,13.505986041384677,13.806116063196326,14.112915574352673,14.426532784245939,14.747119195777451,15.074829678546015,15.409822543662663,15.752259620227933,16.102306333508636,16.460131784851868,16.825908833374843,17.199814179470099,17.58202845016628,17.972736286385874,18.372126432141943,18.780391825717,19.197729692868084,19.624341642102998,20.06043376207381,20.506216721134614,20.961905869111664,21.427721341335065,21.903888164982209,22.390636367784445,22.888201089149348,23.396822693752423,23.916746887652991,24.448224836990413,24.991513289318014,25.546874697633239,26.114577347164044,26.694895484972722,27.288109452439791,27.894505820691904,28.514377529039319,29.14802402648963,29.795751416406276,30.457872604381652,31.134707449396224]
[null,"Rathdrum CT: Inlet Evaporation 2 unit operation",null,null,null,null,null,null,null,null,null,null,0,0,5.4854999999999992,5.7158909999999992,5.8587882749999975,5.9889822680470477,6.1220694320075886,6.2581140589256616,6.3971818695431075,6.5393400450480943,6.6846572595291516,6.8332037131504091,6.9850511660640366,7.1402729730763115,7.2989441190840134,7.4611412552982976,7.6269427362735369,7.796428657759007,7.9696808953917291,8.1467831442491239,8.3278209592806274,8.5128817966377603,8.7020550559226457,8.8954321233753575,9.0931064160210031,9.2951734267978221,9.5017307706881233,9.7128782318743543,9.9287178119430664,10.149353779160066,10.37489271884056,10.605443584838634,10.841117752180917,11.082029070869881,11.328293920882752,11.580031268392606,11.837362723238829,12.100412597674641,12.369307966420166,12.644178728049953,12.92515766774468,13.2123805214373,13.505986041384677,13.806116063196326,14.112915574352673,14.426532784245939,14.747119195777451,15.074829678546015,15.409822543662663,15.752259620227933,16.102306333508636,16.460131784851868,16.825908833374843,17.199814179470099,17.58202845016628,17.972736286385874,18.372126432141943,18.780391825717,19.197729692868084,19.624341642102998,20.06043376207381,20.506216721134614,20.961905869111664,21.427721341335065,21.903888164982209,22.390636367784445,22.888201089149348,23.396822693752423,23.916746887652991,24.448224836990413,24.991513289318014,25.546874697633239,26.114577347164044,26.694895484972722,27.288109452439791,27.894505820691904,28.514377529039319,29.14802402648963,29.795751416406276,30.457872604381652,31.134707449396224]
[null,"Kettle Falls Upgrade",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Palouse Repower",null,null,null,null,null,null,null,null,null,null,0,28.5,30.087466666666597,30.867096533333299,31.142629119999999,31.327510467299707,31.505229912670266,31.675377854937423,31.837530025283318,31.991247037626184,32.136073926259272,32.629865041919615,33.12973286117969,33.635703614466664,34.14780169721157,34.66604957534166,35.190467687478694,35.721074343743233,36.257885621062677,36.800915254877303,37.350174527136218,37.905672150471531,38.467414148436454,39.035403731689371,39.609641170003108,40.190123659974631,40.776845188307654,41.369796390536536,41.968964405056276,42.574332722320143,43.185881029061683,43.806213767820466,44.435457120363345,45.073739080963477,45.721189482435584,46.377940022545253,47.044124290797548,47.719877795610394,48.405337991878348,49.100644308932281,49.805938178900647,50.521363065478184,51.247064493107835,51.983190076581849,52.729889551068048,53.487314802567482,54.255619898809492,55.034961120590623,55.825496993563661,56.627388320483291,57.440798213914981,58.265892129413643,59.102837899179001,59.951805766194177,60.812968418854894,61.686501026095968,62.572581273022351,63.471389397052029,64.383108224578123,65.307923208157533,66.24602246423386,67.197596811402065,68.162839809222874,69.141947797594725,70.135119936691183,71.142558247472067,72.164467652776565,73.201056019006487,74.25253419840837,75.319116071962839,76.401018592890182,77.498461830780656,78.611669016358917,79.740866586891258,80.886284232245217,82.048154941610676,83.226715050892253,84.42220429078229,85.634865835524437,86.864946352377657,88.112696051790792]
[null,"Rattlesnake Repower",null,null,null,null,null,null,null,null,null,null,0,28.5,30.087466666666597,30.867096533333299,31.142629119999999,31.327510467299707,31.505229912670266,31.675377854937423,31.837530025283318,31.991247037626184,32.136073926259272,32.629865041919615,33.12973286117969,33.635703614466664,34.14780169721157,34.66604957534166,35.190467687478694,35.721074343743233,36.257885621062677,36.800915254877303,37.350174527136218,37.905672150471531,38.467414148436454,39.035403731689371,39.609641170003108,40.190123659974631,40.776845188307654,41.369796390536536,41.968964405056276,42.574332722320143,43.185881029061683,43.806213767820466,44.435457120363345,45.073739080963477,45.721189482435584,46.377940022545253,47.044124290797548,47.719877795610394,48.405337991878348,49.100644308932281,49.805938178900647,50.521363065478184,51.247064493107835,51.983190076581849,52.729889551068048,53.487314802567482,54.255619898809492,55.034961120590623,55.825496993563661,56.627388320483291,57.440798213914981,58.265892129413643,59.102837899179001,59.951805766194177,60.812968418854894,61.686501026095968,62.572581273022351,63.471389397052029,64.383108224578123,65.307923208157533,66.24602246423386,67.197596811402065,68.162839809222874,69.141947797594725,70.135119936691183,71.142558247472067,72.164467652776565,73.201056019006487,74.25253419840837,75.319116071962839,76.401018592890182,77.498461830780656,78.611669016358917,79.740866586891258,80.886284232245217,82.048154941610676,83.226715050892253,84.42220429078229,85.634865835524437,86.864946352377657,88.112696051790792]
[null,"Lind Repower",null,null,null,null,null,null,null,null,null,null,0,22.528908932158867,23.588965469604311,24.010998001989257,24.030586434534346,23.973196140079747,23.903540477542577,23.82106402079441,23.725194507300706,23.615342266090476,23.490899635441846,23.35124036955154,23.195719033481421,23.023670385695535,22.834408747518573,22.627227358860477,22.929122454210923,23.233265072395632,23.539606112296475,23.848093182854392,24.158670481150274,24.47127866669323,24.785854731807724,25.102331868008523,25.420639328249038,25.740702284925643,26.062441683517584,26.385774091738508,26.710611544072417,27.0368613815636,27.364426086726262,27.695959397362536,28.031509395054961,28.371124743917782,28.714854697654633,29.062749106701681,29.414858425457332,29.771233719599525,30.131926673491705,30.496989597678461,30.866475436472033,31.240437775630721,31.618930850130308,32.002009552029648,32.389729438431544,32.782146739540067,33.179318366815529,33.581301921228224,33.988155701612158,34.399938713120036,34.816710675780648,35.238532033159906,35.665463961126896,36.097568376726059,36.534907947156917,36.977546098862511,37.425547026728076,37.878975703391006,38.337897888663811,38.802380139071019,39.272489817501793,39.748295102979412,40.229865000549118,40.7172693512858,41.210578842422876,41.709865017603924,42.215200287258511,42.72665793910371,43.244312148772892,43.76823799057324,44.298511448373652,44.835209426624417,45.378409761510675,45.928191232240707,46.484633572471154,47.047817481870638,47.617824637823468,48.194737707275088,48.778640358721191,49.36961727434187,49.967754162282979]
[]
[null,"Fixed Operation and Maintenance Expenses ($/kW-yr) 2"]
[null,{"$f":"List_Resources","v":"7F.04 CT Frame Greenfield"},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('DATA (Real)'!$M$374:$CO$417*$M$3:$CO$3/INDEX($M$3:$CO$3,1,MATCH('DATA (Real)'!$G$374:$G$417,_xlfn.ANCHORARRAY($M$1),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine (ICE) Machine",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NG CCCT (1x1 w/DF)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Small Modular Reactor",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Northwest Wind (On System)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Northwest Wind (Off System)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Montana Wind (Off System)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Off Shore Wind (Off System)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"New Construction Residential Solar",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"New Construction Residential Solar + Storage",null,null,null,null,null,null,null,null,null,null,0,92.029211408750143,99.33981428913637,97.956784571296922,95.202728672615549,92.395233016163871,91.54553149344413,90.923862989699344,90.56604195183138,90.201029828469373,89.996541530510925,90.846489117946902,91.689769928250911,92.525667944370923,93.353438618762766,94.172307958962762,94.981471586607796,95.780093769175593,96.567306423696209,97.342208091668027,98.103862884389784,98.851299397900888,99.583509596699002,100.29944766538388,100.99802882735325,101.67812812965238,102.33857919305798,102.97817292645036,103.59565620450421,104.18973050770192,104.75905052364986,105.33148145349477,105.90704029608618,106.48574414315975,107.06761017984493,107.65265568517515,108.24089803260107,108.83235469050638,109.42704322272667,110.02498128907088,110.62618664584581,111.23067714638336,111.83847074157072,112.44958548038346,113.06403951042149,113.68185107844792,114.30303853093098,114.92762031458879,115.55561497693726,116.1870411668407,116.8219176350658,117.46026323483822,118.10209692240274,118.7474377575859,119.39630490436224,120.0487176314232,120.70469531274951,121.36425742818628,122.0274235640217,122.69421341356856,123.36464677774904,124.03874356568279,124.71652379527806,125.39800759382631,126.08321519859965,126.77216695745206,127.4648833294235,128.1613848853475,128.86169230846198,129.56582639502358,130.27380805492504,130.9856583123163,131.70139830622878,132.4210492912031,133.14463263792021,133.87216983383615,134.60368248381997,135.33919231079545,136.07872115638617,136.82229098156401,137.5699238673013]
[null,"Residential Solar",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Residential Solar + Storage",null,null,null,null,null,null,null,null,null,null,0,92.029211408750143,99.33981428913637,97.956784571296922,95.202728672615549,92.395233016163871,91.54553149344413,90.923862989699344,90.56604195183138,90.201029828469373,89.996541530510925,90.846489117946902,91.689769928250911,92.525667944370923,93.353438618762766,94.172307958962762,94.981471586607796,95.780093769175593,96.567306423696209,97.342208091668027,98.103862884389784,98.851299397900888,99.583509596699002,100.29944766538388,100.99802882735325,101.67812812965238,102.33857919305798,102.97817292645036,103.59565620450421,104.18973050770192,104.75905052364986,105.33148145349477,105.90704029608618,106.48574414315975,107.06761017984493,107.65265568517515,108.24089803260107,108.83235469050638,109.42704322272667,110.02498128907088,110.62618664584581,111.23067714638336,111.83847074157072,112.44958548038346,113.06403951042149,113.68185107844792,114.30303853093098,114.92762031458879,115.55561497693726,116.1870411668407,116.8219176350658,117.46026323483822,118.10209692240274,118.7474377575859,119.39630490436224,120.0487176314232,120.70469531274951,121.36425742818628,122.0274235640217,122.69421341356856,123.36464677774904,124.03874356568279,124.71652379527806,125.39800759382631,126.08321519859965,126.77216695745206,127.4648833294235,128.1613848853475,128.86169230846198,129.56582639502358,130.27380805492504,130.9856583123163,131.70139830622878,132.4210492912031,133.14463263792021,133.87216983383615,134.60368248381997,135.33919231079545,136.07872115638617,136.82229098156401,137.5699238673013]
[null,"Commercial Solar",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Commercial Solar + Storage",null,null,null,null,null,null,null,null,null,null,0,48.227214088700485,63.650625641360477,61.340068801141889,58.237886686267409,56.931804778554564,55.901331864049745,54.922588415988656,54.036017558452933,53.285836398925582,52.577636514259893,53.074191543468793,53.566851718733204,54.055198729708628,54.538797598011648,55.017196142994699,55.489924432008564,55.956494214726717,56.416398341095572,56.869110162461546,57.314082915414417,57.75074908787559,58.178519766945392,58.596783968012254,59.004907944612874,59.402234478519325,59.788082149514793,60.161744584306284,60.522489684007027,60.869558829607499,61.202166064838359,61.536590753243765,61.872842825864581,62.21093226800744,62.550869119541389,62.892663475195874,63.236325484860643,63.581865353887068,63.929293343391265,64.278619770558763,64.629855008950912,64.983009488812897,65.338093697383528,65.695118179206631,66.054093536444185,66.415030429191162,66.777939575792075,67.142831753159285,67.50971779709306,67.878608602603293,68.249515124233099,68.622448376384028,68.997419433643259,69.374439431112435,69.753519564738269,70.134671091645075,70.517905330469077,70.903233661694472,71.290667527991403,71.680218434555783,72.071897949450914,72.465717703951043,72.86168939288676,73.259824774992225,73.660135673254487,74.062633975264433,74.46733163356987,74.874240666030488,75.283373156174719,75.694741253558504,76.108357174126255,76.524233200573391,76.942381682711272,77.36281503783384,77.785545751086389,78.210586375836357,78.637949534046015,79.067647916647374,79.499694283919055,79.934101465865126,80.37088236259622]
[null,"Low-Income Community Solar",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Solar Photovoltaic Fixed Array (5 MW AC)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Solar Photovoltaic Fixed Array (5 MW AC) + Storage",null,null,null,null,null,null,null,null,null,null,0,20.634275999999996,24.861824000000006,24.911344565215046,24.392087202081889,21.85158538425803,21.614589364775323,21.356215422562883,21.075622570753996,20.771941528713395,20.444273535228909,20.576264086505414,20.704035353597043,20.827335272230069,20.945902704164876,21.059467162068849,21.167748526985321,21.270456758241831,21.367291595641746,21.457942253785244,21.542087108368143,21.619393374310544,21.689516775571946,21.752101206515544,21.806778384691686,21.853167494920072,21.890874824561248,21.919493389882099,21.938602553436585,21.947767632402787,21.946539497841663,21.945311432003443,21.944083434884295,21.942855506480363,21.941627646787815,21.940399855802795,21.93917213352146,21.937944479939972,21.93671689505447,21.935489378861138,21.934261931356104,21.933034552535538,21.931807242395603,21.930580000932441,21.929352828142218,21.928125724021086,21.926898688565206,21.925671721770737,21.924444823633831,21.923217994150651,21.92199123331736,21.920764541130108,21.919537917585057,21.918311362678367,21.917084876406189,21.915858458764696,21.914632109750034,21.913405829358375,21.912179617585867,21.910953474428673,21.909727399882964,21.908501393944888,21.907275456610616,21.9060495878763,21.904823787738113,21.903598056192205,21.902372393234753,21.901146798861902,21.899921273069818,21.898695815854669,21.89747042721261,21.896245107139819,21.895019855632437,21.893794672686646,21.892569558298604,21.891344512464482,21.890119535180425,21.888894626442607,21.887669786247194,21.886445014590354,21.885220311468245]
[null,"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"100 MW/400 MWh Lithium-ion w/100 MW Solar",null,null,null,null,null,null,null,null,null,null,0,39.6813,47.811199999999999,47.906431856182785,46.907860004003624,42.02227958511159,41.566518009183305,41.06964504339016,40.530043405296155,39.946041401371915,39.315910644670979,39.56973862789502,39.815452603071243,40.052567831211675,40.280582123393998,40.498975311670861,40.707208705741003,40.904724535080447,41.090945376234124,41.265273564971622,41.427090593015656,41.57575648905874,41.710609183792201,41.830963858683731,41.936112278253248,42.02532210561553,42.097836201079318,42.152871903619427,42.189620295070355,42.207245446928432,42.204883649695496,42.20252198462201,42.200160451700562,42.197799050923777,42.195437782284252,42.193076645774603,42.19071564138742,42.188354769115328,42.185994028950915,42.183633420886792,42.181272944915584,42.178912601029886,42.176552389222309,42.17419230948547,42.171832361811951,42.169472546194399,42.167112862625395,42.164753311097563,42.162393891603529,42.160034604135866,42.157675448687222,42.155316425250206,42.152957533817421,42.150598774381479,42.148240146934981,42.145881651470567,42.143523287980841,42.141165056458412,42.138806956895891,42.13644898928591,42.134091153621078,42.131733449894007,42.129375878097328,42.127018438223658,42.124661130265608,42.122303954215781,42.119946910066822,42.117589997811343,42.115233217441961,42.112876568951286,42.11052005233195,42.108163667576576,42.105807414677763,42.103451293628169,42.101095304420397,42.098739447047073,42.096383721500807,42.094028127774244,42.091672665859988,42.089317335750664,42.086962137438924]
[null,"100 MW/200 MWh Lithium-ion w/100 MW Solar",null,null,null,null,null,null,null,null,null,null,0,39.6813,47.811199999999999,47.906431856182785,46.907860004003624,42.02227958511159,41.566518009183305,41.06964504339016,40.530043405296155,39.946041401371915,39.315910644670979,39.56973862789502,39.815452603071243,40.052567831211675,40.280582123393998,40.498975311670861,40.707208705741003,40.904724535080447,41.090945376234124,41.265273564971622,41.427090593015656,41.57575648905874,41.710609183792201,41.830963858683731,41.936112278253248,42.02532210561553,42.097836201079318,42.152871903619427,42.189620295070355,42.207245446928432,42.204883649695496,42.20252198462201,42.200160451700562,42.197799050923777,42.195437782284252,42.193076645774603,42.19071564138742,42.188354769115328,42.185994028950915,42.183633420886792,42.181272944915584,42.178912601029886,42.176552389222309,42.17419230948547,42.171832361811951,42.169472546194399,42.167112862625395,42.164753311097563,42.162393891603529,42.160034604135866,42.157675448687222,42.155316425250206,42.152957533817421,42.150598774381479,42.148240146934981,42.145881651470567,42.143523287980841,42.141165056458412,42.138806956895891,42.13644898928591,42.134091153621078,42.131733449894007,42.129375878097328,42.127018438223658,42.124661130265608,42.122303954215781,42.119946910066822,42.117589997811343,42.115233217441961,42.112876568951286,42.11052005233195,42.108163667576576,42.105807414677763,42.103451293628169,42.101095304420397,42.098739447047073,42.096383721500807,42.094028127774244,42.091672665859988,42.089317335750664,42.086962137438924]
[null,"50 MW/200 MWh Lithium-ion w/100 MW Solar",null,null,null,null,null,null,null,null,null,null,0,39.6813,47.811199999999999,47.906431856182785,46.907860004003624,42.02227958511159,41.566518009183305,41.06964504339016,40.530043405296155,39.946041401371915,39.315910644670979,39.56973862789502,39.815452603071243,40.052567831211675,40.280582123393998,40.498975311670861,40.707208705741003,40.904724535080447,41.090945376234124,41.265273564971622,41.427090593015656,41.57575648905874,41.710609183792201,41.830963858683731,41.936112278253248,42.02532210561553,42.097836201079318,42.152871903619427,42.189620295070355,42.207245446928432,42.204883649695496,42.20252198462201,42.200160451700562,42.197799050923777,42.195437782284252,42.193076645774603,42.19071564138742,42.188354769115328,42.185994028950915,42.183633420886792,42.181272944915584,42.178912601029886,42.176552389222309,42.17419230948547,42.171832361811951,42.169472546194399,42.167112862625395,42.164753311097563,42.162393891603529,42.160034604135866,42.157675448687222,42.155316425250206,42.152957533817421,42.150598774381479,42.148240146934981,42.145881651470567,42.143523287980841,42.141165056458412,42.138806956895891,42.13644898928591,42.134091153621078,42.131733449894007,42.129375878097328,42.127018438223658,42.124661130265608,42.122303954215781,42.119946910066822,42.117589997811343,42.115233217441961,42.112876568951286,42.11052005233195,42.108163667576576,42.105807414677763,42.103451293628169,42.101095304420397,42.098739447047073,42.096383721500807,42.094028127774244,42.091672665859988,42.089317335750664,42.086962137438924]
[null,"Distribution Scale 4hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Distribution Scale 8hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"8hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"16hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4 hr Flow Battery",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"8 hr Flow Battery",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"100hr Iron Oxide",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Geothermal (Off System)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydrogen Fuel Cell with 40 hrs Storage",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7F.04 CT Frame Greenfield + Power to Gas + storage",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7F.04 CT Frame Greenfield + RNG",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pumped Hydro (8 hr)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pumped Hydro (16 hr)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pumped Hydro (24 hr)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kettle Falls 2nd Biomass Unit",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Rathdrum CT 2055 Uprates two unit operation",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Rathdrum CT: Inlet Evaporation 2 unit operation",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kettle Falls Upgrade",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Palouse Repower",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Rattlesnake Repower",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lind Repower",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Round-Trip Efficiency"]
[null,{"$f":"List_Resources","v":"7F.04 CT Frame Greenfield"},null,null,null,null,null,null,null,null,null,null,{"$f":"'DATA (Real)'!M420:CO463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine (ICE) Machine",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NG CCCT (1x1 w/DF)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Small Modular Reactor",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Northwest Wind (On System)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Northwest Wind (Off System)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Montana Wind (Off System)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Off Shore Wind (Off System)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"New Construction Residential Solar",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"New Construction Residential Solar + Storage",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Residential Solar",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Residential Solar + Storage",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Commercial Solar",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Commercial Solar + Storage",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low-Income Community Solar",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Solar Photovoltaic Fixed Array (5 MW AC)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Solar Photovoltaic Fixed Array (5 MW AC) + Storage",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"100 MW/400 MWh Lithium-ion w/100 MW Solar",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"100 MW/200 MWh Lithium-ion w/100 MW Solar",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"50 MW/200 MWh Lithium-ion w/100 MW Solar",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Distribution Scale 4hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,"Distribution Scale 8hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,"4hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,"8hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,"16hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,"4 hr Flow Battery",null,null,null,null,null,null,null,null,null,null,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]
[null,"8 hr Flow Battery",null,null,null,null,null,null,null,null,null,null,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67]
[null,"100hr Iron Oxide",null,null,null,null,null,null,null,null,null,null,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999]
[null,"Geothermal (Off System)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydrogen Fuel Cell with 40 hrs Storage",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7F.04 CT Frame Greenfield + Power to Gas + storage",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7F.04 CT Frame Greenfield + RNG",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pumped Hydro (8 hr)",null,null,null,null,null,null,null,null,null,null,0,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[null,"Pumped Hydro (16 hr)",null,null,null,null,null,null,null,null,null,null,0,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[null,"Pumped Hydro (24 hr)",null,null,null,null,null,null,null,null,null,null,0,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[null,"Kettle Falls 2nd Biomass Unit",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Rathdrum CT 2055 Uprates two unit operation",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Rathdrum CT: Inlet Evaporation 2 unit operation",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kettle Falls Upgrade",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Palouse Repower",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Rattlesnake Repower",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lind Repower",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"ITC Schedule"]
[null,{"$f":"List_Resources","v":"7F.04 CT Frame Greenfield"},null,null,null,null,null,null,null,null,null,null,{"$f":"'DATA (Real)'!M466:CO509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine (ICE) Machine",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NG CCCT (1x1 w/DF)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Small Modular Reactor",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Northwest Wind (On System)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Northwest Wind (Off System)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Montana Wind (Off System)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Off Shore Wind (Off System)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"New Construction Residential Solar",null,null,null,null,null,null,null,null,null,null,0,0,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.36,0.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"New Construction Residential Solar + Storage",null,null,null,null,null,null,null,null,null,null,0,0,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.36,0.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Residential Solar",null,null,null,null,null,null,null,null,null,null,0,0,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.36,0.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Residential Solar + Storage",null,null,null,null,null,null,null,null,null,null,0,0,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.36,0.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Commercial Solar",null,null,null,null,null,null,null,null,null,null,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.26,0.22,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Commercial Solar + Storage",null,null,null,null,null,null,null,null,null,null,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.26,0.22,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Low-Income Community Solar",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.22,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Solar Photovoltaic Fixed Array (5 MW AC)",null,null,null,null,null,null,null,null,null,null,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.26,0.22,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Solar Photovoltaic Fixed Array (5 MW AC) + Storage",null,null,null,null,null,null,null,null,null,null,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.26,0.22,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)",null,null,null,null,null,null,null,null,null,null,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.26,0.22,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)",null,null,null,null,null,null,null,null,null,null,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.26,0.22,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"100 MW/400 MWh Lithium-ion w/100 MW Solar",null,null,null,null,null,null,null,null,null,null,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.26,0.22,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"100 MW/200 MWh Lithium-ion w/100 MW Solar",null,null,null,null,null,null,null,null,null,null,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.26,0.22,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"50 MW/200 MWh Lithium-ion w/100 MW Solar",null,null,null,null,null,null,null,null,null,null,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.26,0.22,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Distribution Scale 4hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Distribution Scale 8hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"8hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"16hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4 hr Flow Battery",null,null,null,null,null,null,null,null,null,null,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"8 hr Flow Battery",null,null,null,null,null,null,null,null,null,null,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"100hr Iron Oxide",null,null,null,null,null,null,null,null,null,null,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Geothermal (Off System)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydrogen Fuel Cell with 40 hrs Storage",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7F.04 CT Frame Greenfield + Power to Gas + storage",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7F.04 CT Frame Greenfield + RNG",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pumped Hydro (8 hr)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pumped Hydro (16 hr)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pumped Hydro (24 hr)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kettle Falls 2nd Biomass Unit",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Rathdrum CT 2055 Uprates two unit operation",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Rathdrum CT: Inlet Evaporation 2 unit operation",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kettle Falls Upgrade",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Palouse Repower",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Rattlesnake Repower",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lind Repower",null,null,null,null,null,null,null,null,null,null,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.26,0.22,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[]
[null,"PTC Schedule"]
[null,{"$f":"List_Resources","v":"7F.04 CT Frame Greenfield"},null,null,null,null,null,null,null,null,null,null,{"$f":"'DATA (Real)'!M512:CO555","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine (ICE) Machine",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NG CCCT (1x1 w/DF)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Small Modular Reactor",null,null,null,null,null,null,null,null,null,null,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1,1,1,1,1,0.6,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Northwest Wind (On System)",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.6,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Northwest Wind (Off System)",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.6,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Montana Wind (Off System)",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.6,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Off Shore Wind (Off System)",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.6,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"New Construction Residential Solar",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,0.6,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"New Construction Residential Solar + Storage",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,0.6,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Residential Solar",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,0.6,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Residential Solar + Storage",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,0.6,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Commercial Solar",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,0.6,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Commercial Solar + Storage",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,0.6,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low-Income Community Solar",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Solar Photovoltaic Fixed Array (5 MW AC)",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,0.6,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Solar Photovoltaic Fixed Array (5 MW AC) + Storage",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,0.6,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,0.6,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,0.6,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"100 MW/400 MWh Lithium-ion w/100 MW Solar",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,0.6,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"100 MW/200 MWh Lithium-ion w/100 MW Solar",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,0.6,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"50 MW/200 MWh Lithium-ion w/100 MW Solar",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,0.6,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Distribution Scale 4hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Distribution Scale 8hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"8hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"16hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4 hr Flow Battery",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"8 hr Flow Battery",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"100hr Iron Oxide",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Geothermal (Off System)",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,0.6,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydrogen Fuel Cell with 40 hrs Storage",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7F.04 CT Frame Greenfield + Power to Gas + storage",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7F.04 CT Frame Greenfield + RNG",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pumped Hydro (8 hr)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pumped Hydro (16 hr)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pumped Hydro (24 hr)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kettle Falls 2nd Biomass Unit",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,0.6,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Rathdrum CT 2055 Uprates two unit operation",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Rathdrum CT: Inlet Evaporation 2 unit operation",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kettle Falls Upgrade",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Palouse Repower",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.6,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Rattlesnake Repower",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.6,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lind Repower",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,0.6,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"PTC Value ($/MWh)"]
[null,{"$f":"List_Resources","v":"7F.04 CT Frame Greenfield"},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('DATA (Real)'!$M$558:$CO$601*$M$3:$CO$3/INDEX($M$3:$CO$3,1,MATCH('DATA (Real)'!$G$558:$G$601,_xlfn.ANCHORARRAY($M$1),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine (ICE) Machine",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NG CCCT (1x1 w/DF)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Small Modular Reactor",null,null,null,null,null,null,null,null,null,null,0,0,18,18.755999999999997,19.224899999999995,19.652115727799995,20.088825043503167,20.535238913619896,20.991572992758357,21.458047727803429,21.934888464410673,22.422325555866806,22.920594474369278,23.429935924778714,23.950595960899143,24.482826104342248,25.026883466032942,25.583030870415122,26.15153698241749,26.732676437240769,27.326729973029135,27.933984566489784,28.554733571526324,29.189276860952777,29.837920971356866,30.500979251182361,31.178772012102129,31.871626683755064,32.579877971921469,33.303868020213507,34.043946575358689,34.800471156156313,35.573807226188414,36.364328370368774,37.172416475415105,37.998461914331777,38.842863734992058,39.706029852911051,40.588377248302436,41.490332167514218,42.412330328940712,43.354817133510423,44.318247879851285,45.303087984237337,46.309813205423055,47.33890987447397,48.390875129704511,49.466217156836805,50.56545543449603,51.689120985161395,52.837756631693651,54.011917259563141,55.212170084905154,56.439094928531915,57.693284496033748,58.975344664104611,60.285894773230339,61.625567926881061,62.995011297352214,64.394886438401969,65.825869604836129,67.288652079194804,68.783940505698652,70.312457231616293,71.874940656217262,73.47214558747973,75.1048436067247,76.773823441353329,78.479891345867074,80.223871491354942,82.006606363635825,83.828957170248543,85.691804256485796,87.596047530673431,89.542606898900061,91.532422709407427,93.566456206855875,95.645689996684595,97.771128519790906,99.943798537757701,102.16474962886376]
[null,"Northwest Wind (On System)",null,null,null,null,null,null,null,null,null,null,0,0,26,27.091999999999999,27.769299999999998,28.386389384599997,29.017191729504578,29.662011764117626,30.321160989539845,30.994957829049397,31.683727781926532,32.387803580696499,33.107525351866741,33.843240780235924,34.595305276854319,35.364082150716577,36.149942784269804,36.953266812821845,37.774442307936368,38.613865964903333,39.471943294375414,40.34908881826302,41.24572626998247,42.162288799154013,43.099219180848813,44.056970029485633,45.036004017480856,46.036794098757312,47.059823737219894,48.105587140308401,49.174589497740328,50.267347225559121,51.38438821560549,52.526252090532665,53.693490464488491,54.886667209590343,56.106358728321865,57.353154231982622,58.627656025325741,59.930479797520533,61.262254919581018,62.623624748403941,64.015246937562964,65.437793755009494,66.891952407833301,68.378425374240166,69.897930742906524,71.451202559875384,73.038991183160931,74.662063645233118,76.321204023557499,78.01721381936899,79.750912344862996,81.523137118990547,83.334744272048738,85.186608959262202,87.079625783554931,89.014709227717091,90.992794096175416,93.01483596658062,95.081811651429973,97.194719669948043,99.354580730453605,101.56243822344577,103.81935872564718,106.1264325152485,108.48477409860234,110.89552274862147,113.35984305514134,115.87892548751269,118.45398696969619,121.08627146813677,123.77705059270173,126.52762421097275,129.33932107618898,132.21349946914404,135.15154785434737,138.15488555076666,141.22496341747578,144.36326455453892,147.57130501946986]
[null,"Northwest Wind (Off System)",null,null,null,null,null,null,null,null,null,null,0,0,26,27.091999999999999,27.769299999999998,28.386389384599997,29.017191729504578,29.662011764117626,30.321160989539845,30.994957829049397,31.683727781926532,32.387803580696499,33.107525351866741,33.843240780235924,34.595305276854319,35.364082150716577,36.149942784269804,36.953266812821845,37.774442307936368,38.613865964903333,39.471943294375414,40.34908881826302,41.24572626998247,42.162288799154013,43.099219180848813,44.056970029485633,45.036004017480856,46.036794098757312,47.059823737219894,48.105587140308401,49.174589497740328,50.267347225559121,51.38438821560549,52.526252090532665,53.693490464488491,54.886667209590343,56.106358728321865,57.353154231982622,58.627656025325741,59.930479797520533,61.262254919581018,62.623624748403941,64.015246937562964,65.437793755009494,66.891952407833301,68.378425374240166,69.897930742906524,71.451202559875384,73.038991183160931,74.662063645233118,76.321204023557499,78.01721381936899,79.750912344862996,81.523137118990547,83.334744272048738,85.186608959262202,87.079625783554931,89.014709227717091,90.992794096175416,93.01483596658062,95.081811651429973,97.194719669948043,99.354580730453605,101.56243822344577,103.81935872564718,106.1264325152485,108.48477409860234,110.89552274862147,113.35984305514134,115.87892548751269,118.45398696969619,121.08627146813677,123.77705059270173,126.52762421097275,129.33932107618898,132.21349946914404,135.15154785434737,138.15488555076666,141.22496341747578,144.36326455453892,147.57130501946986]
[null,"Montana Wind (Off System)",null,null,null,null,null,null,null,null,null,null,0,0,26,27.091999999999999,27.769299999999998,28.386389384599997,29.017191729504578,29.662011764117626,30.321160989539845,30.994957829049397,31.683727781926532,32.387803580696499,33.107525351866741,33.843240780235924,34.595305276854319,35.364082150716577,36.149942784269804,36.953266812821845,37.774442307936368,38.613865964903333,39.471943294375414,40.34908881826302,41.24572626998247,42.162288799154013,43.099219180848813,44.056970029485633,45.036004017480856,46.036794098757312,47.059823737219894,48.105587140308401,49.174589497740328,50.267347225559121,51.38438821560549,52.526252090532665,53.693490464488491,54.886667209590343,56.106358728321865,57.353154231982622,58.627656025325741,59.930479797520533,61.262254919581018,62.623624748403941,64.015246937562964,65.437793755009494,66.891952407833301,68.378425374240166,69.897930742906524,71.451202559875384,73.038991183160931,74.662063645233118,76.321204023557499,78.01721381936899,79.750912344862996,81.523137118990547,83.334744272048738,85.186608959262202,87.079625783554931,89.014709227717091,90.992794096175416,93.01483596658062,95.081811651429973,97.194719669948043,99.354580730453605,101.56243822344577,103.81935872564718,106.1264325152485,108.48477409860234,110.89552274862147,113.35984305514134,115.87892548751269,118.45398696969619,121.08627146813677,123.77705059270173,126.52762421097275,129.33932107618898,132.21349946914404,135.15154785434737,138.15488555076666,141.22496341747578,144.36326455453892,147.57130501946986]
[null,"Off Shore Wind (Off System)",null,null,null,null,null,null,null,null,null,null,0,0,26,27.091999999999999,27.769299999999998,28.386389384599997,29.017191729504578,29.662011764117626,30.321160989539845,30.994957829049397,31.683727781926532,32.387803580696499,33.107525351866741,33.843240780235924,34.595305276854319,35.364082150716577,36.149942784269804,36.953266812821845,37.774442307936368,38.613865964903333,39.471943294375414,40.34908881826302,41.24572626998247,42.162288799154013,43.099219180848813,44.056970029485633,45.036004017480856,46.036794098757312,47.059823737219894,48.105587140308401,49.174589497740328,50.267347225559121,51.38438821560549,52.526252090532665,53.693490464488491,54.886667209590343,56.106358728321865,57.353154231982622,58.627656025325741,59.930479797520533,61.262254919581018,62.623624748403941,64.015246937562964,65.437793755009494,66.891952407833301,68.378425374240166,69.897930742906524,71.451202559875384,73.038991183160931,74.662063645233118,76.321204023557499,78.01721381936899,79.750912344862996,81.523137118990547,83.334744272048738,85.186608959262202,87.079625783554931,89.014709227717091,90.992794096175416,93.01483596658062,95.081811651429973,97.194719669948043,99.354580730453605,101.56243822344577,103.81935872564718,106.1264325152485,108.48477409860234,110.89552274862147,113.35984305514134,115.87892548751269,118.45398696969619,121.08627146813677,123.77705059270173,126.52762421097275,129.33932107618898,132.21349946914404,135.15154785434737,138.15488555076666,141.22496341747578,144.36326455453892,147.57130501946986]
[null,"New Construction Residential Solar",null,null,null,null,null,null,null,null,null,null,0,0,26,27.091999999999999,27.769299999999998,28.386389384599997,29.017191729504578,29.662011764117626,30.321160989539845,30.994957829049397,31.683727781926532,32.387803580696499,33.107525351866741,33.843240780235924,34.595305276854319,35.364082150716577,36.149942784269804,36.953266812821845,37.774442307936368,38.613865964903333,39.471943294375414,40.34908881826302,41.24572626998247,42.162288799154013,43.099219180848813,44.056970029485633,45.036004017480856,46.036794098757312,47.059823737219894,48.105587140308401,49.174589497740328,50.267347225559121,51.38438821560549,52.526252090532665,53.693490464488491,54.886667209590343,56.106358728321865,57.353154231982622,58.627656025325741,59.930479797520533,61.262254919581018,62.623624748403941,64.015246937562964,65.437793755009494,66.891952407833301,68.378425374240166,69.897930742906524,71.451202559875384,73.038991183160931,74.662063645233118,76.321204023557499,78.01721381936899,79.750912344862996,81.523137118990547,83.334744272048738,85.186608959262202,87.079625783554931,89.014709227717091,90.992794096175416,93.01483596658062,95.081811651429973,97.194719669948043,99.354580730453605,101.56243822344577,103.81935872564718,106.1264325152485,108.48477409860234,110.89552274862147,113.35984305514134,115.87892548751269,118.45398696969619,121.08627146813677,123.77705059270173,126.52762421097275,129.33932107618898,132.21349946914404,135.15154785434737,138.15488555076666,141.22496341747578,144.36326455453892,147.57130501946986]
[null,"New Construction Residential Solar + Storage",null,null,null,null,null,null,null,null,null,null,0,0,26,27.091999999999999,27.769299999999998,28.386389384599997,29.017191729504578,29.662011764117626,30.321160989539845,30.994957829049397,31.683727781926532,32.387803580696499,33.107525351866741,33.843240780235924,34.595305276854319,35.364082150716577,36.149942784269804,36.953266812821845,37.774442307936368,38.613865964903333,39.471943294375414,40.34908881826302,41.24572626998247,42.162288799154013,43.099219180848813,44.056970029485633,45.036004017480856,46.036794098757312,47.059823737219894,48.105587140308401,49.174589497740328,50.267347225559121,51.38438821560549,52.526252090532665,53.693490464488491,54.886667209590343,56.106358728321865,57.353154231982622,58.627656025325741,59.930479797520533,61.262254919581018,62.623624748403941,64.015246937562964,65.437793755009494,66.891952407833301,68.378425374240166,69.897930742906524,71.451202559875384,73.038991183160931,74.662063645233118,76.321204023557499,78.01721381936899,79.750912344862996,81.523137118990547,83.334744272048738,85.186608959262202,87.079625783554931,89.014709227717091,90.992794096175416,93.01483596658062,95.081811651429973,97.194719669948043,99.354580730453605,101.56243822344577,103.81935872564718,106.1264325152485,108.48477409860234,110.89552274862147,113.35984305514134,115.87892548751269,118.45398696969619,121.08627146813677,123.77705059270173,126.52762421097275,129.33932107618898,132.21349946914404,135.15154785434737,138.15488555076666,141.22496341747578,144.36326455453892,147.57130501946986]
[null,"Residential Solar",null,null,null,null,null,null,null,null,null,null,0,0,26,27.091999999999999,27.769299999999998,28.386389384599997,29.017191729504578,29.662011764117626,30.321160989539845,30.994957829049397,31.683727781926532,32.387803580696499,33.107525351866741,33.843240780235924,34.595305276854319,35.364082150716577,36.149942784269804,36.953266812821845,37.774442307936368,38.613865964903333,39.471943294375414,40.34908881826302,41.24572626998247,42.162288799154013,43.099219180848813,44.056970029485633,45.036004017480856,46.036794098757312,47.059823737219894,48.105587140308401,49.174589497740328,50.267347225559121,51.38438821560549,52.526252090532665,53.693490464488491,54.886667209590343,56.106358728321865,57.353154231982622,58.627656025325741,59.930479797520533,61.262254919581018,62.623624748403941,64.015246937562964,65.437793755009494,66.891952407833301,68.378425374240166,69.897930742906524,71.451202559875384,73.038991183160931,74.662063645233118,76.321204023557499,78.01721381936899,79.750912344862996,81.523137118990547,83.334744272048738,85.186608959262202,87.079625783554931,89.014709227717091,90.992794096175416,93.01483596658062,95.081811651429973,97.194719669948043,99.354580730453605,101.56243822344577,103.81935872564718,106.1264325152485,108.48477409860234,110.89552274862147,113.35984305514134,115.87892548751269,118.45398696969619,121.08627146813677,123.77705059270173,126.52762421097275,129.33932107618898,132.21349946914404,135.15154785434737,138.15488555076666,141.22496341747578,144.36326455453892,147.57130501946986]
[null,"Residential Solar + Storage",null,null,null,null,null,null,null,null,null,null,0,0,26,27.091999999999999,27.769299999999998,28.386389384599997,29.017191729504578,29.662011764117626,30.321160989539845,30.994957829049397,31.683727781926532,32.387803580696499,33.107525351866741,33.843240780235924,34.595305276854319,35.364082150716577,36.149942784269804,36.953266812821845,37.774442307936368,38.613865964903333,39.471943294375414,40.34908881826302,41.24572626998247,42.162288799154013,43.099219180848813,44.056970029485633,45.036004017480856,46.036794098757312,47.059823737219894,48.105587140308401,49.174589497740328,50.267347225559121,51.38438821560549,52.526252090532665,53.693490464488491,54.886667209590343,56.106358728321865,57.353154231982622,58.627656025325741,59.930479797520533,61.262254919581018,62.623624748403941,64.015246937562964,65.437793755009494,66.891952407833301,68.378425374240166,69.897930742906524,71.451202559875384,73.038991183160931,74.662063645233118,76.321204023557499,78.01721381936899,79.750912344862996,81.523137118990547,83.334744272048738,85.186608959262202,87.079625783554931,89.014709227717091,90.992794096175416,93.01483596658062,95.081811651429973,97.194719669948043,99.354580730453605,101.56243822344577,103.81935872564718,106.1264325152485,108.48477409860234,110.89552274862147,113.35984305514134,115.87892548751269,118.45398696969619,121.08627146813677,123.77705059270173,126.52762421097275,129.33932107618898,132.21349946914404,135.15154785434737,138.15488555076666,141.22496341747578,144.36326455453892,147.57130501946986]
[null,"Commercial Solar",null,null,null,null,null,null,null,null,null,null,0,0,26,27.091999999999999,27.769299999999998,28.386389384599997,29.017191729504578,29.662011764117626,30.321160989539845,30.994957829049397,31.683727781926532,32.387803580696499,33.107525351866741,33.843240780235924,34.595305276854319,35.364082150716577,36.149942784269804,36.953266812821845,37.774442307936368,38.613865964903333,39.471943294375414,40.34908881826302,41.24572626998247,42.162288799154013,43.099219180848813,44.056970029485633,45.036004017480856,46.036794098757312,47.059823737219894,48.105587140308401,49.174589497740328,50.267347225559121,51.38438821560549,52.526252090532665,53.693490464488491,54.886667209590343,56.106358728321865,57.353154231982622,58.627656025325741,59.930479797520533,61.262254919581018,62.623624748403941,64.015246937562964,65.437793755009494,66.891952407833301,68.378425374240166,69.897930742906524,71.451202559875384,73.038991183160931,74.662063645233118,76.321204023557499,78.01721381936899,79.750912344862996,81.523137118990547,83.334744272048738,85.186608959262202,87.079625783554931,89.014709227717091,90.992794096175416,93.01483596658062,95.081811651429973,97.194719669948043,99.354580730453605,101.56243822344577,103.81935872564718,106.1264325152485,108.48477409860234,110.89552274862147,113.35984305514134,115.87892548751269,118.45398696969619,121.08627146813677,123.77705059270173,126.52762421097275,129.33932107618898,132.21349946914404,135.15154785434737,138.15488555076666,141.22496341747578,144.36326455453892,147.57130501946986]
[null,"Commercial Solar + Storage",null,null,null,null,null,null,null,null,null,null,0,0,26,27.091999999999999,27.769299999999998,28.386389384599997,29.017191729504578,29.662011764117626,30.321160989539845,30.994957829049397,31.683727781926532,32.387803580696499,33.107525351866741,33.843240780235924,34.595305276854319,35.364082150716577,36.149942784269804,36.953266812821845,37.774442307936368,38.613865964903333,39.471943294375414,40.34908881826302,41.24572626998247,42.162288799154013,43.099219180848813,44.056970029485633,45.036004017480856,46.036794098757312,47.059823737219894,48.105587140308401,49.174589497740328,50.267347225559121,51.38438821560549,52.526252090532665,53.693490464488491,54.886667209590343,56.106358728321865,57.353154231982622,58.627656025325741,59.930479797520533,61.262254919581018,62.623624748403941,64.015246937562964,65.437793755009494,66.891952407833301,68.378425374240166,69.897930742906524,71.451202559875384,73.038991183160931,74.662063645233118,76.321204023557499,78.01721381936899,79.750912344862996,81.523137118990547,83.334744272048738,85.186608959262202,87.079625783554931,89.014709227717091,90.992794096175416,93.01483596658062,95.081811651429973,97.194719669948043,99.354580730453605,101.56243822344577,103.81935872564718,106.1264325152485,108.48477409860234,110.89552274862147,113.35984305514134,115.87892548751269,118.45398696969619,121.08627146813677,123.77705059270173,126.52762421097275,129.33932107618898,132.21349946914404,135.15154785434737,138.15488555076666,141.22496341747578,144.36326455453892,147.57130501946986]
[null,"Low-Income Community Solar",null,null,null,null,null,null,null,null,null,null,0,0,26,27.091999999999999,27.769299999999998,28.386389384599997,29.017191729504578,29.662011764117626,30.321160989539845,30.994957829049397,31.683727781926532,32.387803580696499,33.107525351866741,33.843240780235924,34.595305276854319,35.364082150716577,36.149942784269804,36.953266812821845,37.774442307936368,38.613865964903333,39.471943294375414,40.34908881826302,41.24572626998247,42.162288799154013,43.099219180848813,44.056970029485633,45.036004017480856,46.036794098757312,47.059823737219894,48.105587140308401,49.174589497740328,50.267347225559121,51.38438821560549,52.526252090532665,53.693490464488491,54.886667209590343,56.106358728321865,57.353154231982622,58.627656025325741,59.930479797520533,61.262254919581018,62.623624748403941,64.015246937562964,65.437793755009494,66.891952407833301,68.378425374240166,69.897930742906524,71.451202559875384,73.038991183160931,74.662063645233118,76.321204023557499,78.01721381936899,79.750912344862996,81.523137118990547,83.334744272048738,85.186608959262202,87.079625783554931,89.014709227717091,90.992794096175416,93.01483596658062,95.081811651429973,97.194719669948043,99.354580730453605,101.56243822344577,103.81935872564718,106.1264325152485,108.48477409860234,110.89552274862147,113.35984305514134,115.87892548751269,118.45398696969619,121.08627146813677,123.77705059270173,126.52762421097275,129.33932107618898,132.21349946914404,135.15154785434737,138.15488555076666,141.22496341747578,144.36326455453892,147.57130501946986]
[null,"Solar Photovoltaic Fixed Array (5 MW AC)",null,null,null,null,null,null,null,null,null,null,0,0,26,27.091999999999999,27.769299999999998,28.386389384599997,29.017191729504578,29.662011764117626,30.321160989539845,30.994957829049397,31.683727781926532,32.387803580696499,33.107525351866741,33.843240780235924,34.595305276854319,35.364082150716577,36.149942784269804,36.953266812821845,37.774442307936368,38.613865964903333,39.471943294375414,40.34908881826302,41.24572626998247,42.162288799154013,43.099219180848813,44.056970029485633,45.036004017480856,46.036794098757312,47.059823737219894,48.105587140308401,49.174589497740328,50.267347225559121,51.38438821560549,52.526252090532665,53.693490464488491,54.886667209590343,56.106358728321865,57.353154231982622,58.627656025325741,59.930479797520533,61.262254919581018,62.623624748403941,64.015246937562964,65.437793755009494,66.891952407833301,68.378425374240166,69.897930742906524,71.451202559875384,73.038991183160931,74.662063645233118,76.321204023557499,78.01721381936899,79.750912344862996,81.523137118990547,83.334744272048738,85.186608959262202,87.079625783554931,89.014709227717091,90.992794096175416,93.01483596658062,95.081811651429973,97.194719669948043,99.354580730453605,101.56243822344577,103.81935872564718,106.1264325152485,108.48477409860234,110.89552274862147,113.35984305514134,115.87892548751269,118.45398696969619,121.08627146813677,123.77705059270173,126.52762421097275,129.33932107618898,132.21349946914404,135.15154785434737,138.15488555076666,141.22496341747578,144.36326455453892,147.57130501946986]
[null,"Solar Photovoltaic Fixed Array (5 MW AC) + Storage",null,null,null,null,null,null,null,null,null,null,0,0,26,27.091999999999999,27.769299999999998,28.386389384599997,29.017191729504578,29.662011764117626,30.321160989539845,30.994957829049397,31.683727781926532,32.387803580696499,33.107525351866741,33.843240780235924,34.595305276854319,35.364082150716577,36.149942784269804,36.953266812821845,37.774442307936368,38.613865964903333,39.471943294375414,40.34908881826302,41.24572626998247,42.162288799154013,43.099219180848813,44.056970029485633,45.036004017480856,46.036794098757312,47.059823737219894,48.105587140308401,49.174589497740328,50.267347225559121,51.38438821560549,52.526252090532665,53.693490464488491,54.886667209590343,56.106358728321865,57.353154231982622,58.627656025325741,59.930479797520533,61.262254919581018,62.623624748403941,64.015246937562964,65.437793755009494,66.891952407833301,68.378425374240166,69.897930742906524,71.451202559875384,73.038991183160931,74.662063645233118,76.321204023557499,78.01721381936899,79.750912344862996,81.523137118990547,83.334744272048738,85.186608959262202,87.079625783554931,89.014709227717091,90.992794096175416,93.01483596658062,95.081811651429973,97.194719669948043,99.354580730453605,101.56243822344577,103.81935872564718,106.1264325152485,108.48477409860234,110.89552274862147,113.35984305514134,115.87892548751269,118.45398696969619,121.08627146813677,123.77705059270173,126.52762421097275,129.33932107618898,132.21349946914404,135.15154785434737,138.15488555076666,141.22496341747578,144.36326455453892,147.57130501946986]
[null,"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)",null,null,null,null,null,null,null,null,null,null,0,0,26,27.091999999999999,27.769299999999998,28.386389384599997,29.017191729504578,29.662011764117626,30.321160989539845,30.994957829049397,31.683727781926532,32.387803580696499,33.107525351866741,33.843240780235924,34.595305276854319,35.364082150716577,36.149942784269804,36.953266812821845,37.774442307936368,38.613865964903333,39.471943294375414,40.34908881826302,41.24572626998247,42.162288799154013,43.099219180848813,44.056970029485633,45.036004017480856,46.036794098757312,47.059823737219894,48.105587140308401,49.174589497740328,50.267347225559121,51.38438821560549,52.526252090532665,53.693490464488491,54.886667209590343,56.106358728321865,57.353154231982622,58.627656025325741,59.930479797520533,61.262254919581018,62.623624748403941,64.015246937562964,65.437793755009494,66.891952407833301,68.378425374240166,69.897930742906524,71.451202559875384,73.038991183160931,74.662063645233118,76.321204023557499,78.01721381936899,79.750912344862996,81.523137118990547,83.334744272048738,85.186608959262202,87.079625783554931,89.014709227717091,90.992794096175416,93.01483596658062,95.081811651429973,97.194719669948043,99.354580730453605,101.56243822344577,103.81935872564718,106.1264325152485,108.48477409860234,110.89552274862147,113.35984305514134,115.87892548751269,118.45398696969619,121.08627146813677,123.77705059270173,126.52762421097275,129.33932107618898,132.21349946914404,135.15154785434737,138.15488555076666,141.22496341747578,144.36326455453892,147.57130501946986]
[null,"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)",null,null,null,null,null,null,null,null,null,null,0,0,26,27.091999999999999,27.769299999999998,28.386389384599997,29.017191729504578,29.662011764117626,30.321160989539845,30.994957829049397,31.683727781926532,32.387803580696499,33.107525351866741,33.843240780235924,34.595305276854319,35.364082150716577,36.149942784269804,36.953266812821845,37.774442307936368,38.613865964903333,39.471943294375414,40.34908881826302,41.24572626998247,42.162288799154013,43.099219180848813,44.056970029485633,45.036004017480856,46.036794098757312,47.059823737219894,48.105587140308401,49.174589497740328,50.267347225559121,51.38438821560549,52.526252090532665,53.693490464488491,54.886667209590343,56.106358728321865,57.353154231982622,58.627656025325741,59.930479797520533,61.262254919581018,62.623624748403941,64.015246937562964,65.437793755009494,66.891952407833301,68.378425374240166,69.897930742906524,71.451202559875384,73.038991183160931,74.662063645233118,76.321204023557499,78.01721381936899,79.750912344862996,81.523137118990547,83.334744272048738,85.186608959262202,87.079625783554931,89.014709227717091,90.992794096175416,93.01483596658062,95.081811651429973,97.194719669948043,99.354580730453605,101.56243822344577,103.81935872564718,106.1264325152485,108.48477409860234,110.89552274862147,113.35984305514134,115.87892548751269,118.45398696969619,121.08627146813677,123.77705059270173,126.52762421097275,129.33932107618898,132.21349946914404,135.15154785434737,138.15488555076666,141.22496341747578,144.36326455453892,147.57130501946986]
[null,"100 MW/400 MWh Lithium-ion w/100 MW Solar",null,null,null,null,null,null,null,null,null,null,0,0,26,27.091999999999999,27.769299999999998,28.386389384599997,29.017191729504578,29.662011764117626,30.321160989539845,30.994957829049397,31.683727781926532,32.387803580696499,33.107525351866741,33.843240780235924,34.595305276854319,35.364082150716577,36.149942784269804,36.953266812821845,37.774442307936368,38.613865964903333,39.471943294375414,40.34908881826302,41.24572626998247,42.162288799154013,43.099219180848813,44.056970029485633,45.036004017480856,46.036794098757312,47.059823737219894,48.105587140308401,49.174589497740328,50.267347225559121,51.38438821560549,52.526252090532665,53.693490464488491,54.886667209590343,56.106358728321865,57.353154231982622,58.627656025325741,59.930479797520533,61.262254919581018,62.623624748403941,64.015246937562964,65.437793755009494,66.891952407833301,68.378425374240166,69.897930742906524,71.451202559875384,73.038991183160931,74.662063645233118,76.321204023557499,78.01721381936899,79.750912344862996,81.523137118990547,83.334744272048738,85.186608959262202,87.079625783554931,89.014709227717091,90.992794096175416,93.01483596658062,95.081811651429973,97.194719669948043,99.354580730453605,101.56243822344577,103.81935872564718,106.1264325152485,108.48477409860234,110.89552274862147,113.35984305514134,115.87892548751269,118.45398696969619,121.08627146813677,123.77705059270173,126.52762421097275,129.33932107618898,132.21349946914404,135.15154785434737,138.15488555076666,141.22496341747578,144.36326455453892,147.57130501946986]
[null,"100 MW/200 MWh Lithium-ion w/100 MW Solar",null,null,null,null,null,null,null,null,null,null,0,0,26,27.091999999999999,27.769299999999998,28.386389384599997,29.017191729504578,29.662011764117626,30.321160989539845,30.994957829049397,31.683727781926532,32.387803580696499,33.107525351866741,33.843240780235924,34.595305276854319,35.364082150716577,36.149942784269804,36.953266812821845,37.774442307936368,38.613865964903333,39.471943294375414,40.34908881826302,41.24572626998247,42.162288799154013,43.099219180848813,44.056970029485633,45.036004017480856,46.036794098757312,47.059823737219894,48.105587140308401,49.174589497740328,50.267347225559121,51.38438821560549,52.526252090532665,53.693490464488491,54.886667209590343,56.106358728321865,57.353154231982622,58.627656025325741,59.930479797520533,61.262254919581018,62.623624748403941,64.015246937562964,65.437793755009494,66.891952407833301,68.378425374240166,69.897930742906524,71.451202559875384,73.038991183160931,74.662063645233118,76.321204023557499,78.01721381936899,79.750912344862996,81.523137118990547,83.334744272048738,85.186608959262202,87.079625783554931,89.014709227717091,90.992794096175416,93.01483596658062,95.081811651429973,97.194719669948043,99.354580730453605,101.56243822344577,103.81935872564718,106.1264325152485,108.48477409860234,110.89552274862147,113.35984305514134,115.87892548751269,118.45398696969619,121.08627146813677,123.77705059270173,126.52762421097275,129.33932107618898,132.21349946914404,135.15154785434737,138.15488555076666,141.22496341747578,144.36326455453892,147.57130501946986]
[null,"50 MW/200 MWh Lithium-ion w/100 MW Solar",null,null,null,null,null,null,null,null,null,null,0,0,26,27.091999999999999,27.769299999999998,28.386389384599997,29.017191729504578,29.662011764117626,30.321160989539845,30.994957829049397,31.683727781926532,32.387803580696499,33.107525351866741,33.843240780235924,34.595305276854319,35.364082150716577,36.149942784269804,36.953266812821845,37.774442307936368,38.613865964903333,39.471943294375414,40.34908881826302,41.24572626998247,42.162288799154013,43.099219180848813,44.056970029485633,45.036004017480856,46.036794098757312,47.059823737219894,48.105587140308401,49.174589497740328,50.267347225559121,51.38438821560549,52.526252090532665,53.693490464488491,54.886667209590343,56.106358728321865,57.353154231982622,58.627656025325741,59.930479797520533,61.262254919581018,62.623624748403941,64.015246937562964,65.437793755009494,66.891952407833301,68.378425374240166,69.897930742906524,71.451202559875384,73.038991183160931,74.662063645233118,76.321204023557499,78.01721381936899,79.750912344862996,81.523137118990547,83.334744272048738,85.186608959262202,87.079625783554931,89.014709227717091,90.992794096175416,93.01483596658062,95.081811651429973,97.194719669948043,99.354580730453605,101.56243822344577,103.81935872564718,106.1264325152485,108.48477409860234,110.89552274862147,113.35984305514134,115.87892548751269,118.45398696969619,121.08627146813677,123.77705059270173,126.52762421097275,129.33932107618898,132.21349946914404,135.15154785434737,138.15488555076666,141.22496341747578,144.36326455453892,147.57130501946986]
[null,"Distribution Scale 4hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Distribution Scale 8hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"8hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"16hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4 hr Flow Battery",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"8 hr Flow Battery",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"100hr Iron Oxide",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Geothermal (Off System)",null,null,null,null,null,null,null,null,null,null,0,0,26,27.091999999999999,27.769299999999998,28.386389384599997,29.017191729504578,29.662011764117626,30.321160989539845,30.994957829049397,31.683727781926532,32.387803580696499,33.107525351866741,33.843240780235924,34.595305276854319,35.364082150716577,36.149942784269804,36.953266812821845,37.774442307936368,38.613865964903333,39.471943294375414,40.34908881826302,41.24572626998247,42.162288799154013,43.099219180848813,44.056970029485633,45.036004017480856,46.036794098757312,47.059823737219894,48.105587140308401,49.174589497740328,50.267347225559121,51.38438821560549,52.526252090532665,53.693490464488491,54.886667209590343,56.106358728321865,57.353154231982622,58.627656025325741,59.930479797520533,61.262254919581018,62.623624748403941,64.015246937562964,65.437793755009494,66.891952407833301,68.378425374240166,69.897930742906524,71.451202559875384,73.038991183160931,74.662063645233118,76.321204023557499,78.01721381936899,79.750912344862996,81.523137118990547,83.334744272048738,85.186608959262202,87.079625783554931,89.014709227717091,90.992794096175416,93.01483596658062,95.081811651429973,97.194719669948043,99.354580730453605,101.56243822344577,103.81935872564718,106.1264325152485,108.48477409860234,110.89552274862147,113.35984305514134,115.87892548751269,118.45398696969619,121.08627146813677,123.77705059270173,126.52762421097275,129.33932107618898,132.21349946914404,135.15154785434737,138.15488555076666,141.22496341747578,144.36326455453892,147.57130501946986]
[null,"Hydrogen Fuel Cell with 40 hrs Storage",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7F.04 CT Frame Greenfield + Power to Gas + storage",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7F.04 CT Frame Greenfield + RNG",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pumped Hydro (8 hr)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pumped Hydro (16 hr)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pumped Hydro (24 hr)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kettle Falls 2nd Biomass Unit",null,null,null,null,null,null,null,null,null,null,0,0,26,27.091999999999999,27.769299999999998,28.386389384599997,29.017191729504578,29.662011764117626,30.321160989539845,30.994957829049397,31.683727781926532,32.387803580696499,33.107525351866741,33.843240780235924,34.595305276854319,35.364082150716577,36.149942784269804,36.953266812821845,37.774442307936368,38.613865964903333,39.471943294375414,40.34908881826302,41.24572626998247,42.162288799154013,43.099219180848813,44.056970029485633,45.036004017480856,46.036794098757312,47.059823737219894,48.105587140308401,49.174589497740328,50.267347225559121,51.38438821560549,52.526252090532665,53.693490464488491,54.886667209590343,56.106358728321865,57.353154231982622,58.627656025325741,59.930479797520533,61.262254919581018,62.623624748403941,64.015246937562964,65.437793755009494,66.891952407833301,68.378425374240166,69.897930742906524,71.451202559875384,73.038991183160931,74.662063645233118,76.321204023557499,78.01721381936899,79.750912344862996,81.523137118990547,83.334744272048738,85.186608959262202,87.079625783554931,89.014709227717091,90.992794096175416,93.01483596658062,95.081811651429973,97.194719669948043,99.354580730453605,101.56243822344577,103.81935872564718,106.1264325152485,108.48477409860234,110.89552274862147,113.35984305514134,115.87892548751269,118.45398696969619,121.08627146813677,123.77705059270173,126.52762421097275,129.33932107618898,132.21349946914404,135.15154785434737,138.15488555076666,141.22496341747578,144.36326455453892,147.57130501946986]
[null,"Rathdrum CT 2055 Uprates two unit operation",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Rathdrum CT: Inlet Evaporation 2 unit operation",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kettle Falls Upgrade",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Palouse Repower",null,null,null,null,null,null,null,null,null,null,0,0,26,27.091999999999999,27.769299999999998,28.386389384599997,29.017191729504578,29.662011764117626,30.321160989539845,30.994957829049397,31.683727781926532,32.387803580696499,33.107525351866741,33.843240780235924,34.595305276854319,35.364082150716577,36.149942784269804,36.953266812821845,37.774442307936368,38.613865964903333,39.471943294375414,40.34908881826302,41.24572626998247,42.162288799154013,43.099219180848813,44.056970029485633,45.036004017480856,46.036794098757312,47.059823737219894,48.105587140308401,49.174589497740328,50.267347225559121,51.38438821560549,52.526252090532665,53.693490464488491,54.886667209590343,56.106358728321865,57.353154231982622,58.627656025325741,59.930479797520533,61.262254919581018,62.623624748403941,64.015246937562964,65.437793755009494,66.891952407833301,68.378425374240166,69.897930742906524,71.451202559875384,73.038991183160931,74.662063645233118,76.321204023557499,78.01721381936899,79.750912344862996,81.523137118990547,83.334744272048738,85.186608959262202,87.079625783554931,89.014709227717091,90.992794096175416,93.01483596658062,95.081811651429973,97.194719669948043,99.354580730453605,101.56243822344577,103.81935872564718,106.1264325152485,108.48477409860234,110.89552274862147,113.35984305514134,115.87892548751269,118.45398696969619,121.08627146813677,123.77705059270173,126.52762421097275,129.33932107618898,132.21349946914404,135.15154785434737,138.15488555076666,141.22496341747578,144.36326455453892,147.57130501946986]
[null,"Rattlesnake Repower",null,null,null,null,null,null,null,null,null,null,0,0,26,27.091999999999999,27.769299999999998,28.386389384599997,29.017191729504578,29.662011764117626,30.321160989539845,30.994957829049397,31.683727781926532,32.387803580696499,33.107525351866741,33.843240780235924,34.595305276854319,35.364082150716577,36.149942784269804,36.953266812821845,37.774442307936368,38.613865964903333,39.471943294375414,40.34908881826302,41.24572626998247,42.162288799154013,43.099219180848813,44.056970029485633,45.036004017480856,46.036794098757312,47.059823737219894,48.105587140308401,49.174589497740328,50.267347225559121,51.38438821560549,52.526252090532665,53.693490464488491,54.886667209590343,56.106358728321865,57.353154231982622,58.627656025325741,59.930479797520533,61.262254919581018,62.623624748403941,64.015246937562964,65.437793755009494,66.891952407833301,68.378425374240166,69.897930742906524,71.451202559875384,73.038991183160931,74.662063645233118,76.321204023557499,78.01721381936899,79.750912344862996,81.523137118990547,83.334744272048738,85.186608959262202,87.079625783554931,89.014709227717091,90.992794096175416,93.01483596658062,95.081811651429973,97.194719669948043,99.354580730453605,101.56243822344577,103.81935872564718,106.1264325152485,108.48477409860234,110.89552274862147,113.35984305514134,115.87892548751269,118.45398696969619,121.08627146813677,123.77705059270173,126.52762421097275,129.33932107618898,132.21349946914404,135.15154785434737,138.15488555076666,141.22496341747578,144.36326455453892,147.57130501946986]
[null,"Lind Repower",null,null,null,null,null,null,null,null,null,null,0,0,26,27.091999999999999,27.769299999999998,28.386389384599997,29.017191729504578,29.662011764117626,30.321160989539845,30.994957829049397,31.683727781926532,32.387803580696499,33.107525351866741,33.843240780235924,34.595305276854319,35.364082150716577,36.149942784269804,36.953266812821845,37.774442307936368,38.613865964903333,39.471943294375414,40.34908881826302,41.24572626998247,42.162288799154013,43.099219180848813,44.056970029485633,45.036004017480856,46.036794098757312,47.059823737219894,48.105587140308401,49.174589497740328,50.267347225559121,51.38438821560549,52.526252090532665,53.693490464488491,54.886667209590343,56.106358728321865,57.353154231982622,58.627656025325741,59.930479797520533,61.262254919581018,62.623624748403941,64.015246937562964,65.437793755009494,66.891952407833301,68.378425374240166,69.897930742906524,71.451202559875384,73.038991183160931,74.662063645233118,76.321204023557499,78.01721381936899,79.750912344862996,81.523137118990547,83.334744272048738,85.186608959262202,87.079625783554931,89.014709227717091,90.992794096175416,93.01483596658062,95.081811651429973,97.194719669948043,99.354580730453605,101.56243822344577,103.81935872564718,106.1264325152485,108.48477409860234,110.89552274862147,113.35984305514134,115.87892548751269,118.45398696969619,121.08627146813677,123.77705059270173,126.52762421097275,129.33932107618898,132.21349946914404,135.15154785434737,138.15488555076666,141.22496341747578,144.36326455453892,147.57130501946986]
[]
[null,"Forced Outage (%)"]
[null,{"$f":"List_Resources","v":"7F.04 CT Frame Greenfield"},"Internal",null,null,null,null,null,null,null,null,null,{"$f":"'DATA (Real)'!M604:CO647","v":0},0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,"Reciprocating Engine (ICE) Machine","Internal",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,"NG CCCT (1x1 w/DF)","Internal",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,"Small Modular Reactor",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Northwest Wind (On System)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Northwest Wind (Off System)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Montana Wind (Off System)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Off Shore Wind (Off System)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"New Construction Residential Solar",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"New Construction Residential Solar + Storage",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Residential Solar",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Residential Solar + Storage",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Commercial Solar",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Commercial Solar + Storage",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low-Income Community Solar",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Solar Photovoltaic Fixed Array (5 MW AC)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Solar Photovoltaic Fixed Array (5 MW AC) + Storage",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"100 MW/400 MWh Lithium-ion w/100 MW Solar",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"100 MW/200 MWh Lithium-ion w/100 MW Solar",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"50 MW/200 MWh Lithium-ion w/100 MW Solar",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Distribution Scale 4hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Distribution Scale 8hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"8hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"16hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4 hr Flow Battery",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"8 hr Flow Battery",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"100hr Iron Oxide",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Geothermal (Off System)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydrogen Fuel Cell with 40 hrs Storage","Internal",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"7F.04 CT Frame Greenfield + Power to Gas + storage","Internal",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"7F.04 CT Frame Greenfield + RNG","Internal",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Pumped Hydro (8 hr)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pumped Hydro (16 hr)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pumped Hydro (24 hr)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kettle Falls 2nd Biomass Unit","Internal",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2]
[null,"Rathdrum CT 2055 Uprates two unit operation","Internal",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Rathdrum CT: Inlet Evaporation 2 unit operation","Internal",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Kettle Falls Upgrade","Internal",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2]
[null,"Palouse Repower",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Rattlesnake Repower",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lind Repower",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"B&O Tax Rate"]
[null,{"$f":"List_Resources","v":"7F.04 CT Frame Greenfield"},null,null,null,null,null,null,null,null,null,null,{"$f":"'DATA (Real)'!M650:CO693","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine (ICE) Machine",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NG CCCT (1x1 w/DF)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Small Modular Reactor",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Northwest Wind (On System)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Northwest Wind (Off System)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Montana Wind (Off System)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Off Shore Wind (Off System)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"New Construction Residential Solar",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"New Construction Residential Solar + Storage",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Residential Solar",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Residential Solar + Storage",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Commercial Solar",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Commercial Solar + Storage",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low-Income Community Solar",null,null,null,null,null,null,null,null,null,null,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3]
[null,"Solar Photovoltaic Fixed Array (5 MW AC)",null,null,null,null,null,null,null,null,null,null,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3]
[null,"Solar Photovoltaic Fixed Array (5 MW AC) + Storage",null,null,null,null,null,null,null,null,null,null,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3]
[null,"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)",null,null,null,null,null,null,null,null,null,null,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3]
[null,"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"100 MW/400 MWh Lithium-ion w/100 MW Solar",null,null,null,null,null,null,null,null,null,null,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3]
[null,"100 MW/200 MWh Lithium-ion w/100 MW Solar",null,null,null,null,null,null,null,null,null,null,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3]
[null,"50 MW/200 MWh Lithium-ion w/100 MW Solar",null,null,null,null,null,null,null,null,null,null,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3]
[null,"Distribution Scale 4hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Distribution Scale 8hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"8hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"16hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4 hr Flow Battery",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"8 hr Flow Battery",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"100hr Iron Oxide",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Geothermal (Off System)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydrogen Fuel Cell with 40 hrs Storage",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7F.04 CT Frame Greenfield + Power to Gas + storage",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7F.04 CT Frame Greenfield + RNG",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pumped Hydro (8 hr)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pumped Hydro (16 hr)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pumped Hydro (24 hr)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kettle Falls 2nd Biomass Unit",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Rathdrum CT 2055 Uprates two unit operation",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Rathdrum CT: Inlet Evaporation 2 unit operation",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kettle Falls Upgrade",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Palouse Repower",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Rattlesnake Repower",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lind Repower",null,null,null,null,null,null,null,null,null,null,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3]
[]
[null,"Tax Dep Rate"]
[null,{"$f":"List_Resources","v":"7F.04 CT Frame Greenfield"},null,null,null,null,null,null,null,null,null,null,{"$f":"'DATA (Real)'!M696:CO739","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine (ICE) Machine",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NG CCCT (1x1 w/DF)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Small Modular Reactor",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Northwest Wind (On System)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Northwest Wind (Off System)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Montana Wind (Off System)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Off Shore Wind (Off System)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"New Construction Residential Solar",null,null,null,null,null,null,null,null,null,null,0,0,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95]
[null,"New Construction Residential Solar + Storage",null,null,null,null,null,null,null,null,null,null,0,0,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95]
[null,"Residential Solar",null,null,null,null,null,null,null,null,null,null,0,0,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95]
[null,"Residential Solar + Storage",null,null,null,null,null,null,null,null,null,null,0,0,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95]
[null,"Commercial Solar",null,null,null,null,null,null,null,null,null,null,0,0,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95]
[null,"Commercial Solar + Storage",null,null,null,null,null,null,null,null,null,null,0,0,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95]
[null,"Low-Income Community Solar",null,null,null,null,null,null,null,null,null,null,0,0,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95]
[null,"Solar Photovoltaic Fixed Array (5 MW AC)",null,null,null,null,null,null,null,null,null,null,0,0,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95]
[null,"Solar Photovoltaic Fixed Array (5 MW AC) + Storage",null,null,null,null,null,null,null,null,null,null,0,0,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95]
[null,"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)",null,null,null,null,null,null,null,null,null,null,0,0,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95]
[null,"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)",null,null,null,null,null,null,null,null,null,null,0,0,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95]
[null,"100 MW/400 MWh Lithium-ion w/100 MW Solar",null,null,null,null,null,null,null,null,null,null,0,0,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95]
[null,"100 MW/200 MWh Lithium-ion w/100 MW Solar",null,null,null,null,null,null,null,null,null,null,0,0,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95]
[null,"50 MW/200 MWh Lithium-ion w/100 MW Solar",null,null,null,null,null,null,null,null,null,null,0,0,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95]
[null,"Distribution Scale 4hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Distribution Scale 8hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"8hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"16hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4 hr Flow Battery",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"8 hr Flow Battery",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"100hr Iron Oxide",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Geothermal (Off System)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydrogen Fuel Cell with 40 hrs Storage",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7F.04 CT Frame Greenfield + Power to Gas + storage",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7F.04 CT Frame Greenfield + RNG",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pumped Hydro (8 hr)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pumped Hydro (16 hr)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pumped Hydro (24 hr)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kettle Falls 2nd Biomass Unit",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Rathdrum CT 2055 Uprates two unit operation",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Rathdrum CT: Inlet Evaporation 2 unit operation",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kettle Falls Upgrade",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Palouse Repower",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Rattlesnake Repower",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lind Repower",null,null,null,null,null,null,null,null,null,null,0,0,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95]
[]
[null,"Capital Costs + AFUDC"]
[null,{"$f":"List_Resources","v":"7F.04 CT Frame Greenfield"},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(T_CAPEX*(1+INDEX(T_AFUDC,MATCH(_xlfn.ANCHORARRAY($B$742),List_Resources,0),1)),0)","v":0},0,788.07610676196009,821.17530324596248,841.70468582711135,860.40904735556137,879.52905720589661,899.07395191512603,919.05317327458408,939.47637289109173,960.35341684947741,981.69439047870651,1003.5096032239243,1025.8095936267664,1048.6051344163402,1071.9072377133402,1095.7271603498061,1120.0764093070995,1144.9667472747219,1170.4101983326607,1196.4190537600089,1223.0058779726639,1250.1835145929724,1277.9650926542574,1306.3640329432201,1335.3940544832844,1365.0691811620118,1395.4037485057941,1426.4124106050899,1458.110147193556,1490.5122708844913,1523.6344345680864,1557.4926389730581,1592.1032403963175,1627.4829586044045,1663.6488849105115,1700.6184904309928,1738.4096345253502,1777.0405734237722,1816.5299690463955,1856.8968980185443,1898.1608608863123,1940.3417915369273,1983.4600668284609,2027.5365164335226,2072.5924329017084,2118.64958194565,2165.730212955646,2213.8570697479463,2263.0534015518847,2313.3429742411709,2364.7500818147582,2417.2995581328455,2471.0167889136728,2525.9277239969128,2582.0588898795722,2639.437402530476,2698.0909804895082,2758.047958257946,2819.3372999863536,2881.9886134666503,2946.0321644351061,3011.4988911931828,3078.420419553278,3146.8290781165902,3216.7579138904971,3288.2407082529717,3361.3119932717691,3436.0070683862541,3512.3620174599337,3590.413726211928,3670.1999000358096,3751.7590822144052,3835.1306725393738,3920.3549463445438,4007.4730739622128,4096.5271406118009,4187.5601667304754,4280.6161287555597,4375.7399803687649,4472.9776742125187]
[null,"Reciprocating Engine (ICE) Machine",null,null,null,null,null,null,null,null,null,null,0,0,1206.0771991716906,1256.7324415369017,1288.1507525753238,1316.776038599053,1346.0374357288008,1375.9490796255661,1406.5254200730058,1437.7812279578677,1469.7316024055474,1502.3919780742033,1535.7781326109684,1569.9061942738492,1604.7926497230026,1640.454351985147,1676.9085285949614,1714.1727899173984,1752.2651376549429,1791.2039735439109,1831.0081082440038,1871.6967704254018,1913.289616057795,1955.8067379058314,1999.2686752355746,2043.6964237366597,2089.1114456649352,2135.5356802105016,2182.9915540961392,2231.5019924112635,2281.090429686627,2331.7808212151231,2383.5976546241654,2436.5659617052229,2490.7113305062367,2546.0599176927467,2602.6384611837143,2660.4742930681386,2719.5953528086984,2780.0302007388136,2841.8080318596312,2904.9586899436154,2969.5126819515422,3035.5011927698692,3102.9561002756004,3171.9099907359246,3242.3961745500578,3314.4487023409097,3388.1023814043288,3463.3927925238954,3540.3563071593612,3619.0301050170565,3699.452192010745,3781.6614186216079,3865.6974986662167,3951.6010284815779,4039.4135065364953,4129.177353478749,4220.9359326277536,4314.7335709226072,4410.6155803356496,4508.6282797618678,4608.819017394736,4711.2361935992813,4815.9292842934447,4922.9488648490133,5032.3466345236884,5144.175441436073,5258.4893080956663,5375.3434575001666,5494.7943398127354,5616.899659632054,5741.7184038683981,5869.310870239161,5999.738696397616,6133.0648897089641,6269.3538576880765,6408.6714391136202,6551.0849358336027,6696.6631452776955,6845.4763936920572]
[null,"NG CCCT (1x1 w/DF)",null,null,null,null,null,null,null,null,null,null,0,0,1205.8546243451799,1256.5005185676773,1287.9130315318691,1316.5330349185704,1345.7890320205308,1375.695155890091,1406.2658536442802,1437.5158934439635,1469.4603716280751,1502.1147200063942,1535.4947133143762,1569.6164768336482,1604.4964941818455,1640.1516152755546,1676.5990644702078,1713.8564488808649,1751.9417668878955,1790.8734168316782,1830.6702059005117,1871.3513592160327,1912.9365291205315,1955.4458046706477,1998.8997213420389,2043.3192709497018,2088.7259117887456,2135.1415790005153,2182.5886951690645,2231.0901811531116,2280.6694671586956,2331.3505040578962,2383.157774959071,2436.1163070342113,2490.2516836091254,2545.5900565222873,2602.1581587583255,2659.9833173622533,2719.093466640677,2779.5171616563657,2841.283592022693,2904.422596004621,2968.9646749330359,3034.9410079393974,3102.3834670178262,3171.3246324218962,3241.7978084035744,3313.837039301919,3387.4771259892859,3462.7536426830188,3539.7029541307211,3618.3622331774136,3698.7694787230826,3780.9635340792665,3864.9841057335757,3950.8717825311874,4038.6680552825951,4128.4153368070856,4220.1569824216112,4313.9373108849841,4409.8016258074704,4507.7962375361631,4607.9684855266923,4710.3667612120662,4815.040531379721,4922.0403620680408,5031.4179429939168,5143.2261125231262,5257.5188831956157,5374.3514678179881,5493.7803061358391,5615.8630920987907,5740.6588017314107,5868.2277216234852,5998.631478053403,6131.9330667587046,6268.1968833682167,6407.4887545104248,6549.8759696131538,6695.4273134098985,6844.2130991684917]
[null,"Small Modular Reactor",null,null,null,null,null,null,null,null,null,null,0,9269.6072596649901,9605.9045470942056,9664.3312965242967,9552.2928063508407,9476.9569835631992,9508.3705841266983,9622.4577359078849,9771.8778145979068,9928.0614401240837,10088.208775470846,10232.830235416062,10385.030819267537,10552.500339094022,10718.151249589893,10887.982467941989,11049.839489478105,11214.226580510411,11387.535244216069,11549.750454561554,11725.888816295546,11912.82908283566,12088.544515765263,12276.842475594789,12460.779790717199,12640.887182005679,12824.866878626815,13015.985591529932,13206.729296400474,13389.937618526723,13517.701848092094,13646.685179554839,13776.899245352617,13908.355788917599,14041.066665735536,14175.043844414962,14310.299407766595,14446.845553893023,14584.694597288799,14723.858969951045,14864.351222500605,15006.18402531398,15149.370169665961,15293.922568883258,15439.854259509071,15587.178402478814,15735.908284307028,15886.05731828565,16037.639045693681,16190.667137018425,16345.155393188368,16501.117746817825,16658.568263463443,16817.521142892743,16977.990720364716,17139.991467922653,17303.53799569932,17468.645053234584,17635.327530805604,17803.600460769732,17973.479018920192,18144.978525854745,18318.114448357352,18492.9024007931,18669.358146516352,18847.49759929239,19027.336824732614,19208.892041743424,19392.179623988926,19577.21610136759,19764.018161503056,19952.60265124905,20142.98657820878,20335.187112268755,20529.221587147265,20725.107501957631,20922.862522786367,21122.50448428643,21324.051391285615,21527.521420410361,21732.932921725002]
[null,"Northwest Wind (On System)",null,null,null,null,null,null,null,null,null,null,0,1489.3111073733978,1796.975909876624,1752.120277427673,1596.3932185277656,1594.7980903611572,1592.3437417549421,1588.9927732177619,1584.7065473731673,1579.4451524115698,1573.1673645291385,1592.3974791271337,1611.7053997030932,1631.0850881029394,1650.5301993909236,1670.034071196827,1689.5897127410485,1709.1897935288359,1728.8266317041355,1748.4921820536165,1768.1780236510554,1787.8753471320135,1807.5749415884738,1827.2671810729371,1846.9420107007511,1866.5889323400438,1886.1969898772434,1905.7547540467119,1925.2503068122999,1944.6712252883885,1964.0045651876983,1983.5301113719579,2003.2497746985864,2023.1654850221755,2043.2791913833548,2063.5928621995326,2084.1084854575342,2104.8280689081562,2125.7536402626529,2146.8872473911783,2168.2309585231978,2189.7868624498983,2211.5570687286008,2233.5437078892187,2255.7489316427523,2278.174913091872,2300.8238469435846,2323.6979497240181,2346.7994599953399,2370.1306385748344,2393.693768756154,2417.4911565327748,2441.5251308236707,2465.7980437012297,2490.312270621444,2515.0702106563763,2540.0742867289468,2565.3269458500513,2590.8306593580373,2616.5879231605577,2642.6012579788335,2668.8732095943433,2695.4063490979624,2722.2032731415848,2749.2666041922389,2776.5989907887379,2804.2031078008768,2832.0816566912044,2860.2373657794033,2888.6729905092952,2917.3913137184995,2946.395145910777,2975.6873255310734,3005.2707192433081,3035.1482222109148,3065.3227583801781,3095.7972807663805,3126.5747717427989,3157.6582433325771,3189.050737503489,3220.755326465644]
[null,"Northwest Wind (Off System)",null,null,null,null,null,null,null,null,null,null,0,1612.2631962179494,1923.8919051479256,1887.3015889068029,1739.8206497654739,1742.3169166653111,1744.0649741433297,1745.0303360802468,1745.177353134437,1744.4691780735229,1742.8677301395785,1766.2525557884269,1789.8160384195444,1813.5545704327608,1837.4642956678063,1861.5411001388568,1885.7806024798842,1910.1781440928321,1934.7287789898887,1959.4272633212386,1984.268044579293,2009.2452504702117,2034.3526774432269,2059.5837788681838,2084.9316528509839,2110.3890296772242,2135.9482588729943,2161.6012958723195,2187.3396882800839,2213.1545617190013,2239.0366052489849,2265.2621710680555,2291.8365901474044,2318.7652890295012,2346.0537917242818,2373.7077216452049,2401.7328035860473,2430.1348657393214,2458.9198417572143,2488.0937728559716,2517.6628099646628,2547.6332159193043,2578.0113677033087,2608.8037587352705,2640.0170012051235,2671.6578284597131,2703.7330974388528,2736.2497911629712,2769.2150212734678,2802.6360306269162,2836.5201959442979,2870.8750305164467,2905.7081869669482,2941.0274600737243,2976.8407896505892,3013.1562634900902,3049.9821203689421,3087.3267531174538,3125.1987117543081,3163.6067066881474,3202.5596119873935,3242.0664687198105,3282.136488363325,3322.7790562896539,3364.0037353223288,3405.8202693707494,3448.2385871419069,3491.2688059314978,3534.9212354961337,3579.2063820084436,3624.1349520968561,3669.7178569719376,3715.9662166411454,3762.8913642139637,3810.5048502993618,3858.8184474976338,3907.8441549886356,3957.5942032185776,4008.081058687485,4059.3174288395658,4111.3162670587044]
[null,"Montana Wind (Off System)",null,null,null,null,null,null,null,null,null,null,0,1522.5615312961345,1822.219791710037,1794.8480858984371,1661.9478098372817,1671.1745334666437,1679.9906310473857,1688.3732963997993,1696.2989125205665,1703.7430268085989,1710.6803255902153,1733.5709385010166,1756.6341382998353,1779.8662916580563,1803.2635185409576,1826.8216830374131,1850.5363839037025,1874.4029448134077,1898.4164043051605,1922.5715054192237,1946.8626850145238,1971.2840627566552,1995.8294297677235,2020.4922369283706,2045.265582822128,2070.142201312005,2095.1144487388797,2120.1742907310468,2145.3132886139683,2170.5225854089435,2195.792891409164,2221.3574069097303,2247.2195572443188,2273.3828076260434,2299.8506636117613,2326.6266715717652,2353.7144191649636,2381.1175358195742,2408.8396932194305,2436.8846057959399,2465.2560312257692,2493.9577709343312,2522.9936706051303,2552.367620695034,2582.0835569555479,2612.1454609601587,2642.557360637818,2673.3233308126323,2704.447493749843,2735.9340197081583,2767.7871274985177,2800.0110850493588,2832.6102099784721,2865.5888701715053,2898.9514843672082,2932.7025227494928,2966.8465075463778,3001.3880136359157,3036.3316691591699,3071.6821561403294,3107.4442111140429,3143.622625760057,3180.2222475452427,3217.2479803730976,3254.7047852408068,3292.597680903958,3330.9317445489946,3369.7121124734958,3408.9439807743761,3448.6326060441029,3488.7833060750127,3529.4014605718303,3570.4925118724859,3612.0619656773206,3654.1153917867855,3696.6584248477225,3739.6967651083432,3783.2361791819872,3827.2825008197865,3871.8416316923076,3916.9195421803106]
[null,"Off Shore Wind (Off System)",null,null,null,null,null,null,null,null,null,null,0,5572.449721812266,6361.9135002894172,6157.2330982069061,5724.5051218086464,5718.3523151015943,5730.1632563912517,5755.435462869219,5791.3058128844732,5835.8499754452532,5887.7194777618588,5945.9384382436065,6009.7825767135037,6078.7035850575257,6152.2799097097268,6230.1836235089404,6312.1574786457604,6397.9986147153049,6487.5467409285802,6580.6754009636898,6677.2854081548385,6777.2998383615759,6880.6601601971743,6987.3232086726366,7097.258793112137,7210.4477881847497,7326.8805972403561,7446.5559056481061,7569.4796622757576,7695.6642420967573,7825.1277538311351,7956.7692193253624,8090.6252781121993,8226.7331861081911,8365.1308259830239,8505.8567177033474,8648.9500292539706,8794.4505875394098,8942.39888946885,9092.8361132275659,9245.804129737975,9401.3455143135016,9559.5035585084825,9720.3222821674317,9883.8464456769925,10050.121562424039,10219.193911463311,10391.110550398193,10565.91932847817,10743.668899916625,10924.408737432675,11108.18914602083,11295.061276952278,11485.077142011751,11678.28962797384,11874.752511322913,12074.520473220593,12277.649114725085,12484.194972266518,12694.215533382623,12907.769252719145,13124.915568299406,13345.714918067593,13570.228756710347,13798.519572761323,14030.65090599352,14266.687365104184,14506.694645697246,14750.739548568237,14998.889998296869,15251.21506215232,15507.784969316635,15768.671130431478,16033.946157473712,16303.683883965396,16577.959385523696,16856.849000756578,17140.430352509979,17428.782369472436,17721.985308143176,18020.120775169755]
[null,"New Construction Residential Solar",null,null,null,null,null,null,null,null,null,null,0,3411.3545605683485,3592.6224047763894,3767.5974749175243,3923.1614699932175,3875.78796405194,3971.070488269514,4026.3080842628365,4085.1173768877557,4086.5902732730387,4089.485111579801,4094.5667246980806,4077.3958833921542,4051.4817232672649,4014.9427651208084,3964.3190555955666,4039.6600910593966,4109.9765595700283,4179.0159999740563,4245.8135342748819,4310.0107732565502,4370.1352194747396,4427.7758452137014,4483.5172184987041,4536.6009795705486,4587.6035138841871,4634.5813455845419,4680.0383560761475,4723.8418385242312,4765.1480291230664,4802.7143163312394,4840.5767592781158,4878.7376927225514,4917.1994698295821,4955.9644623155518,4995.0350605943422,5034.4136739247888,5074.1027305592397,5114.104677893296,5154.4219826167255,5195.0571308655699,5236.0126283754498,5277.2910006360862,5318.8947930470176,5360.8265710745773,5403.0889204100813,5445.6844471292734,5488.6157778530296,5531.8855599093213,5575.4964614964701,5619.4511718476761,5663.7524013968405,5708.4028819457099,5753.4053668323313,5798.7626311008335,5844.4774716725406,5890.5527075184555,5936.9911798330777,5983.7957522096131,6030.9693108165466,6078.5147645756206,6126.4350453412089,6174.7331080811109,6223.411931058763,6272.4745160168959,6321.9238883626276,6371.7630973540299,6421.9952162881591,6472.6233426905601,6523.6505985062804,6575.0801302923792,6626.9151094119634,6679.1587322297346,6731.814220309102,6784.8848206108387,6838.3738056932916,6892.2844739141892,6946.6201496340345,7001.3841834210925,7056.5799522580073,7112.2108597500346]
[null,"New Construction Residential Solar + Storage",null,null,null,null,null,null,null,null,null,null,0,3411.3545605683485,3592.6224047763894,3767.5974749175243,3923.1614699932175,3875.78796405194,3971.070488269514,4026.3080842628365,4085.1173768877557,4086.5902732730387,4089.485111579801,4094.5667246980806,4077.3958833921542,4051.4817232672649,4014.9427651208084,3964.3190555955666,4039.6600910593966,4109.9765595700283,4179.0159999740563,4245.8135342748819,4310.0107732565502,4370.1352194747396,4427.7758452137014,4483.5172184987041,4536.6009795705486,4587.6035138841871,4634.5813455845419,4680.0383560761475,4723.8418385242312,4765.1480291230664,4802.7143163312394,4840.5767592781158,4878.7376927225514,4917.1994698295821,4955.9644623155518,4995.0350605943422,5034.4136739247888,5074.1027305592397,5114.104677893296,5154.4219826167255,5195.0571308655699,5236.0126283754498,5277.2910006360862,5318.8947930470176,5360.8265710745773,5403.0889204100813,5445.6844471292734,5488.6157778530296,5531.8855599093213,5575.4964614964701,5619.4511718476761,5663.7524013968405,5708.4028819457099,5753.4053668323313,5798.7626311008335,5844.4774716725406,5890.5527075184555,5936.9911798330777,5983.7957522096131,6030.9693108165466,6078.5147645756206,6126.4350453412089,6174.7331080811109,6223.411931058763,6272.4745160168959,6321.9238883626276,6371.7630973540299,6421.9952162881591,6472.6233426905601,6523.6505985062804,6575.0801302923792,6626.9151094119634,6679.1587322297346,6731.814220309102,6784.8848206108387,6838.3738056932916,6892.2844739141892,6946.6201496340345,7001.3841834210925,7056.5799522580073,7112.2108597500346]
[null,"Residential Solar",null,null,null,null,null,null,null,null,null,null,0,3707.9940875742918,3905.0243530178145,4095.2146466494828,4264.3059456448009,4212.8130044042828,4316.3809655103414,4376.4218307204746,4440.3449748779958,4441.9459492098231,4445.0925125867398,4450.6160051066099,4431.9520471653859,4403.7844818122439,4364.0682229573995,4309.0424517343126,4390.9348815863013,4467.3658256195949,4542.4086956239744,4615.0147111683491,4684.7943187571209,4750.1469776899339,4812.7998317540232,4873.388280976852,4931.088021272335,4986.5255585697687,5037.5884191136338,5086.9982131262468,5134.6106940480768,5179.5087273076806,5220.3416481861286,5261.4964774762129,5302.9757529592944,5344.7820324234599,5386.9178938212517,5429.3859354286324,5472.188776005205,5515.329054955695,5558.8094324927142,5602.6325898007881,5646.8012292017065,5691.3180743211415,5736.1858702566142,5781.4073837467577,5826.9854033419324,5872.9227395761764,5919.2222251405155,5965.8867150576389,6012.9190868579572,6060.3222407570338,6108.0990998344314,6156.2526102139564,6204.7857412453368,6253.7014856873175,6303.002859892209,6352.6929039918914,6402.7746820852772,6453.251282427258,6504.125817619145,6555.4014248005933,6607.0812658430659,6659.1685275447926,6711.6664218272936,6764.5781859334375,6817.9070826270599,6871.6564003941594,6925.829453645687,6980.4295829219118,7035.4601550984344,7090.9245635937832,7146.8262285786732,7203.1685971869165,7259.9551437279706,7317.189369901198,7374.874805011782,7433.0150061883596,7491.6135586023793,7550.6740756891659,7610.2001993707536,7670.1956002804427,7730.6639779891675]
[null,"Residential Solar + Storage",null,null,null,null,null,null,null,null,null,null,0,3707.9940875742918,3905.0243530178145,4095.2146466494828,4264.3059456448009,4212.8130044042828,4316.3809655103414,4376.4218307204746,4440.3449748779958,4441.9459492098231,4445.0925125867398,4450.6160051066099,4431.9520471653859,4403.7844818122439,4364.0682229573995,4309.0424517343126,4390.9348815863013,4467.3658256195949,4542.4086956239744,4615.0147111683491,4684.7943187571209,4750.1469776899339,4812.7998317540232,4873.388280976852,4931.088021272335,4986.5255585697687,5037.5884191136338,5086.9982131262468,5134.6106940480768,5179.5087273076806,5220.3416481861286,5261.4964774762129,5302.9757529592944,5344.7820324234599,5386.9178938212517,5429.3859354286324,5472.188776005205,5515.329054955695,5558.8094324927142,5602.6325898007881,5646.8012292017065,5691.3180743211415,5736.1858702566142,5781.4073837467577,5826.9854033419324,5872.9227395761764,5919.2222251405155,5965.8867150576389,6012.9190868579572,6060.3222407570338,6108.0990998344314,6156.2526102139564,6204.7857412453368,6253.7014856873175,6303.002859892209,6352.6929039918914,6402.7746820852772,6453.251282427258,6504.125817619145,6555.4014248005933,6607.0812658430659,6659.1685275447926,6711.6664218272936,6764.5781859334375,6817.9070826270599,6871.6564003941594,6925.829453645687,6980.4295829219118,7035.4601550984344,7090.9245635937832,7146.8262285786732,7203.1685971869165,7259.9551437279706,7317.189369901198,7374.874805011782,7433.0150061883596,7491.6135586023793,7550.6740756891659,7610.2001993707536,7670.1956002804427,7730.6639779891675]
[null,"Commercial Solar",null,null,null,null,null,null,null,null,null,null,0,2075.4608294645727,2141.7175104778039,2298.8660136965441,2411.2657844509822,2345.6665233596218,2394.3407844953499,2414.191753375911,2427.5026963024884,2419.6139216734077,2413.2188208031675,2405.4159759588729,2387.1079746725622,2362.5993015758468,2331.069422037102,2291.6430401889338,2325.2365468992693,2356.2373132824141,2386.3306552813629,2415.4400973619113,2442.5602513246217,2466.7928980529518,2487.5661630290524,2507.2723931718947,2525.7753373481569,2543.6183615924024,2559.7933315391592,2574.6074764684231,2588.3650555974318,2600.6977751806585,2612.3899936994703,2624.1347781008681,2635.9323647105757,2647.7829909167917,2659.6868951749639,2671.6443170125872,2683.6554970340267,2695.7206769253548,2707.8400994592175,2720.0140084997161,2732.2426490073194,2744.5262670437874,2756.8651097771235,2769.2594254865544,2781.7094635675144,2794.2154745366738,2806.7777100369744,2819.3964228426958,2832.0718668645386,2844.8042971547352,2857.593969912185,2870.4411424876034,2883.3460733887036,2896.3090222853994,2909.3302500150285,2922.4100185876005,2935.54859119107,2948.7462321966314,2962.0032071640403,2975.319782846957,2988.6962271983098,3002.1328093756929,3015.6297997467782,3029.1874698947563,3042.8060926238036,3056.4859419645672,3070.2272931796838,3084.0304227693118,3097.8956084767051,3111.8231292937912,3125.8132654667916,3139.8662985018586,3153.9825111707396,3168.1621875164687,3182.4056128590796,3196.7130738013475,3211.0848582345593,3225.5212553442998,3240.0225556162768,3254.5890508421644,3269.2210341254713]
[null,"Commercial Solar + Storage",null,null,null,null,null,null,null,null,null,null,0,2075.4608294645727,2141.7175104778039,2298.8660136965441,2411.2657844509822,2345.6665233596218,2394.3407844953499,2414.191753375911,2427.5026963024884,2419.6139216734077,2413.2188208031675,2405.4159759588729,2387.1079746725622,2362.5993015758468,2331.069422037102,2291.6430401889338,2325.2365468992693,2356.2373132824141,2386.3306552813629,2415.4400973619113,2442.5602513246217,2466.7928980529518,2487.5661630290524,2507.2723931718947,2525.7753373481569,2543.6183615924024,2559.7933315391592,2574.6074764684231,2588.3650555974318,2600.6977751806585,2612.3899936994703,2624.1347781008681,2635.9323647105757,2647.7829909167917,2659.6868951749639,2671.6443170125872,2683.6554970340267,2695.7206769253548,2707.8400994592175,2720.0140084997161,2732.2426490073194,2744.5262670437874,2756.8651097771235,2769.2594254865544,2781.7094635675144,2794.2154745366738,2806.7777100369744,2819.3964228426958,2832.0718668645386,2844.8042971547352,2857.593969912185,2870.4411424876034,2883.3460733887036,2896.3090222853994,2909.3302500150285,2922.4100185876005,2935.54859119107,2948.7462321966314,2962.0032071640403,2975.319782846957,2988.6962271983098,3002.1328093756929,3015.6297997467782,3029.1874698947563,3042.8060926238036,3056.4859419645672,3070.2272931796838,3084.0304227693118,3097.8956084767051,3111.8231292937912,3125.8132654667916,3139.8662985018586,3153.9825111707396,3168.1621875164687,3182.4056128590796,3196.7130738013475,3211.0848582345593,3225.5212553442998,3240.0225556162768,3254.5890508421644,3269.2210341254713]
[null,"Low-Income Community Solar",null,null,null,null,null,null,null,null,null,null,0,341.61385534520633,366.78476602955766,384.23236002191072,394.51962979530936,386.23112136951761,389.36526508294588,389.42789130784286,388.6692394958954,385.59891872908798,382.50831273484994,379.09715424112881,374.43763258058516,368.95865756743342,1812.8500953757011,1775.8787006162743,1796.6124344232155,1815.8951895329067,1834.57215766019,1852.5963442818747,1869.4502011621503,1884.6701292436726,1897.9574260045893,1910.5136897269917,1922.2600933383717,1933.4615194928238,1943.5970564634106,1952.8113250768176,1961.2470669278814,1968.7061596006517,1975.5736073468593,1982.4690453930391,1989.3925953835037,1996.3443795033538,2003.3245204809025,2010.3331415901066,2017.3703666530114,2024.4363200422074,2031.5311266832944,2038.6549120573591,2045.8078022034651,2052.9899237211516,2060.2014037729441,2067.4423700868751,2074.71295095902,2082.0132752560417,2089.3434724177437,2096.7036724596414,2104.0940059755408,2111.5146041401258,2118.9655987115657,2126.4471220341256,2133.9593070407941,2141.5022872559211,2149.0761967978642,2156.6811703816561,2164.3173433216716,2171.9848515343174,2179.6838315407263,2187.4144204694699,2195.176756059278,2202.9709766617734,2210.7972212442178,2218.6556293922704,2226.54634131276,2234.469497836466,2242.4252404209169,2250.413711153195,2258.4350527527636,2266.4894085742926,2274.5769226105126,2282.6977394950704,2290.8520045053997,2299.0398635656097,2307.2614632493792,2315.5169507828723,2323.8064740476566,2332.1301815836455,2340.488222592046,2348.88074693832,2357.3079051551681]
[null,"Solar Photovoltaic Fixed Array (5 MW AC)",null,null,null,null,null,null,null,null,null,null,0,1708.0692767260316,1833.9238301477883,1921.161800109553,1972.5981489765468,1931.1556068475877,1946.8263254147296,1947.1394565392143,1943.346197479477,1927.9945936454401,1912.5415636742496,1895.4857712056439,1872.1881629029253,1844.7932878371669,1812.8500953757011,1775.8787006162743,1796.6124344232155,1815.8951895329067,1834.57215766019,1852.5963442818747,1869.4502011621503,1884.6701292436726,1897.9574260045893,1910.5136897269917,1922.2600933383717,1933.4615194928238,1943.5970564634106,1952.8113250768176,1961.2470669278814,1968.7061596006517,1975.5736073468593,1982.4690453930391,1989.3925953835037,1996.3443795033538,2003.3245204809025,2010.3331415901066,2017.3703666530114,2024.4363200422074,2031.5311266832944,2038.6549120573591,2045.8078022034651,2052.9899237211516,2060.2014037729441,2067.4423700868751,2074.71295095902,2082.0132752560417,2089.3434724177437,2096.7036724596414,2104.0940059755408,2111.5146041401258,2118.9655987115657,2126.4471220341256,2133.9593070407941,2141.5022872559211,2149.0761967978642,2156.6811703816561,2164.3173433216716,2171.9848515343174,2179.6838315407263,2187.4144204694699,2195.176756059278,2202.9709766617734,2210.7972212442178,2218.6556293922704,2226.54634131276,2234.469497836466,2242.4252404209169,2250.413711153195,2258.4350527527636,2266.4894085742926,2274.5769226105126,2282.6977394950704,2290.8520045053997,2299.0398635656097,2307.2614632493792,2315.5169507828723,2323.8064740476566,2332.1301815836455,2340.488222592046,2348.88074693832,2357.3079051551681]
[null,"Solar Photovoltaic Fixed Array (5 MW AC) + Storage",null,null,null,null,null,null,null,null,null,null,0,1708.0692767260316,1833.9238301477883,1921.161800109553,1972.5981489765468,1931.1556068475877,1946.8263254147296,1947.1394565392143,1943.346197479477,1927.9945936454401,1912.5415636742496,1895.4857712056439,1872.1881629029253,1844.7932878371669,1812.8500953757011,1775.8787006162743,1796.6124344232155,1815.8951895329067,1834.57215766019,1852.5963442818747,1869.4502011621503,1884.6701292436726,1897.9574260045893,1910.5136897269917,1922.2600933383717,1933.4615194928238,1943.5970564634106,1952.8113250768176,1961.2470669278814,1968.7061596006517,1975.5736073468593,1982.4690453930391,1989.3925953835037,1996.3443795033538,2003.3245204809025,2010.3331415901066,2017.3703666530114,2024.4363200422074,2031.5311266832944,2038.6549120573591,2045.8078022034651,2052.9899237211516,2060.2014037729441,2067.4423700868751,2074.71295095902,2082.0132752560417,2089.3434724177437,2096.7036724596414,2104.0940059755408,2111.5146041401258,2118.9655987115657,2126.4471220341256,2133.9593070407941,2141.5022872559211,2149.0761967978642,2156.6811703816561,2164.3173433216716,2171.9848515343174,2179.6838315407263,2187.4144204694699,2195.176756059278,2202.9709766617734,2210.7972212442178,2218.6556293922704,2226.54634131276,2234.469497836466,2242.4252404209169,2250.413711153195,2258.4350527527636,2266.4894085742926,2274.5769226105126,2282.6977394950704,2290.8520045053997,2299.0398635656097,2307.2614632493792,2315.5169507828723,2323.8064740476566,2332.1301815836455,2340.488222592046,2348.88074693832,2357.3079051551681]
[null,"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)",null,null,null,null,null,null,null,null,null,null,0,1314.7522599966355,1499.3770454429716,1514.7414733530036,1503.8103669882919,1487.3439720938109,1469.4031371935623,1449.9304636663344,1428.8667299705519,1406.1508389708374,1381.7197638237394,1355.5084923846096,1327.4499700966182,1297.475041321911,1265.5123890738616,1231.4884731083359,1238.9428032310077,1246.1203033085837,1253.004988829485,1259.5803015699598,1265.82909198945,1271.7336011268433,1277.2754419841244,1282.4355803835858,1287.1943152843933,1291.5312585439217,1295.4253141089225,1298.8546566211594,1301.7967094217718,1304.2281219382119,1306.1247464371645,1308.0241290306788,1309.9262737296096,1311.8311845506446,1313.738865516312,1315.6493206549899,1317.5625540009148,1319.47856959419,1321.3973714807933,1323.3189637125865,1325.2433503473239,1327.1705354486605,1329.1005230861604,1331.0333173353065,1332.9689222775073,1334.9073420001075,1336.8485805963944,1338.7926421656095,1340.7395308129539,1342.6892506496001,1344.6418057926976,1346.597200365384,1348.5554384967922,1350.5165243220604,1352.4804619823399,1354.4472556248036,1356.4169094026565,1358.3894274751419,1360.3648140075529,1362.3430731712378,1364.324209143613,1366.308226108169,1368.2951282544793,1370.2849197782111,1372.2776048811324,1374.2731877711212,1376.2716726621752,1378.2730637744196,1380.2773653341164,1382.284581573675,1384.2947167316577,1386.3077750527909,1388.323760787976,1390.3426781942921,1392.3645315350132,1394.3893250796102,1396.4170631037632,1398.4477498893709,1400.4813897245585,1402.5179869036865,1404.557545727361]
[null,"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)",null,null,null,null,null,null,null,null,null,null,0,1314.7522599966355,1499.3770454429716,1514.7414733530036,1503.8103669882919,1487.3439720938109,1469.4031371935623,1449.9304636663344,1428.8667299705519,1406.1508389708374,1381.7197638237394,1355.5084923846096,1327.4499700966182,1297.475041321911,1265.5123890738616,1231.4884731083359,1238.9428032310077,1246.1203033085837,1253.004988829485,1259.5803015699598,1265.82909198945,1271.7336011268433,1277.2754419841244,1282.4355803835858,1287.1943152843933,1291.5312585439217,1295.4253141089225,1298.8546566211594,1301.7967094217718,1304.2281219382119,1306.1247464371645,1308.0241290306788,1309.9262737296096,1311.8311845506446,1313.738865516312,1315.6493206549899,1317.5625540009148,1319.47856959419,1321.3973714807933,1323.3189637125865,1325.2433503473239,1327.1705354486605,1329.1005230861604,1331.0333173353065,1332.9689222775073,1334.9073420001075,1336.8485805963944,1338.7926421656095,1340.7395308129539,1342.6892506496001,1344.6418057926976,1346.597200365384,1348.5554384967922,1350.5165243220604,1352.4804619823399,1354.4472556248036,1356.4169094026565,1358.3894274751419,1360.3648140075529,1362.3430731712378,1364.324209143613,1366.308226108169,1368.2951282544793,1370.2849197782111,1372.2776048811324,1374.2731877711212,1376.2716726621752,1378.2730637744196,1380.2773653341164,1382.284581573675,1384.2947167316577,1386.3077750527909,1388.323760787976,1390.3426781942921,1392.3645315350132,1394.3893250796102,1396.4170631037632,1398.4477498893709,1400.4813897245585,1402.5179869036865,1404.557545727361]
[null,"100 MW/400 MWh Lithium-ion w/100 MW Solar",null,null,null,null,null,null,null,null,null,null,0,1314.7522599966355,1499.3770454429716,1514.7414733530036,1503.8103669882919,1487.3439720938109,1469.4031371935623,1449.9304636663344,1428.8667299705519,1406.1508389708374,1381.7197638237394,1355.5084923846096,1327.4499700966182,1297.475041321911,1265.5123890738616,1231.4884731083359,1238.9428032310077,1246.1203033085837,1253.004988829485,1259.5803015699598,1265.82909198945,1271.7336011268433,1277.2754419841244,1282.4355803835858,1287.1943152843933,1291.5312585439217,1295.4253141089225,1298.8546566211594,1301.7967094217718,1304.2281219382119,1306.1247464371645,1308.0241290306788,1309.9262737296096,1311.8311845506446,1313.738865516312,1315.6493206549899,1317.5625540009148,1319.47856959419,1321.3973714807933,1323.3189637125865,1325.2433503473239,1327.1705354486605,1329.1005230861604,1331.0333173353065,1332.9689222775073,1334.9073420001075,1336.8485805963944,1338.7926421656095,1340.7395308129539,1342.6892506496001,1344.6418057926976,1346.597200365384,1348.5554384967922,1350.5165243220604,1352.4804619823399,1354.4472556248036,1356.4169094026565,1358.3894274751419,1360.3648140075529,1362.3430731712378,1364.324209143613,1366.308226108169,1368.2951282544793,1370.2849197782111,1372.2776048811324,1374.2731877711212,1376.2716726621752,1378.2730637744196,1380.2773653341164,1382.284581573675,1384.2947167316577,1386.3077750527909,1388.323760787976,1390.3426781942921,1392.3645315350132,1394.3893250796102,1396.4170631037632,1398.4477498893709,1400.4813897245585,1402.5179869036865,1404.557545727361]
[null,"100 MW/200 MWh Lithium-ion w/100 MW Solar",null,null,null,null,null,null,null,null,null,null,0,1314.7522599966355,1499.3770454429716,1514.7414733530036,1503.8103669882919,1487.3439720938109,1469.4031371935623,1449.9304636663344,1428.8667299705519,1406.1508389708374,1381.7197638237394,1355.5084923846096,1327.4499700966182,1297.475041321911,1265.5123890738616,1231.4884731083359,1238.9428032310077,1246.1203033085837,1253.004988829485,1259.5803015699598,1265.82909198945,1271.7336011268433,1277.2754419841244,1282.4355803835858,1287.1943152843933,1291.5312585439217,1295.4253141089225,1298.8546566211594,1301.7967094217718,1304.2281219382119,1306.1247464371645,1308.0241290306788,1309.9262737296096,1311.8311845506446,1313.738865516312,1315.6493206549899,1317.5625540009148,1319.47856959419,1321.3973714807933,1323.3189637125865,1325.2433503473239,1327.1705354486605,1329.1005230861604,1331.0333173353065,1332.9689222775073,1334.9073420001075,1336.8485805963944,1338.7926421656095,1340.7395308129539,1342.6892506496001,1344.6418057926976,1346.597200365384,1348.5554384967922,1350.5165243220604,1352.4804619823399,1354.4472556248036,1356.4169094026565,1358.3894274751419,1360.3648140075529,1362.3430731712378,1364.324209143613,1366.308226108169,1368.2951282544793,1370.2849197782111,1372.2776048811324,1374.2731877711212,1376.2716726621752,1378.2730637744196,1380.2773653341164,1382.284581573675,1384.2947167316577,1386.3077750527909,1388.323760787976,1390.3426781942921,1392.3645315350132,1394.3893250796102,1396.4170631037632,1398.4477498893709,1400.4813897245585,1402.5179869036865,1404.557545727361]
[null,"50 MW/200 MWh Lithium-ion w/100 MW Solar",null,null,null,null,null,null,null,null,null,null,0,1314.7522599966355,1499.3770454429716,1514.7414733530036,1503.8103669882919,1487.3439720938109,1469.4031371935623,1449.9304636663344,1428.8667299705519,1406.1508389708374,1381.7197638237394,1355.5084923846096,1327.4499700966182,1297.475041321911,1265.5123890738616,1231.4884731083359,1238.9428032310077,1246.1203033085837,1253.004988829485,1259.5803015699598,1265.82909198945,1271.7336011268433,1277.2754419841244,1282.4355803835858,1287.1943152843933,1291.5312585439217,1295.4253141089225,1298.8546566211594,1301.7967094217718,1304.2281219382119,1306.1247464371645,1308.0241290306788,1309.9262737296096,1311.8311845506446,1313.738865516312,1315.6493206549899,1317.5625540009148,1319.47856959419,1321.3973714807933,1323.3189637125865,1325.2433503473239,1327.1705354486605,1329.1005230861604,1331.0333173353065,1332.9689222775073,1334.9073420001075,1336.8485805963944,1338.7926421656095,1340.7395308129539,1342.6892506496001,1344.6418057926976,1346.597200365384,1348.5554384967922,1350.5165243220604,1352.4804619823399,1354.4472556248036,1356.4169094026565,1358.3894274751419,1360.3648140075529,1362.3430731712378,1364.324209143613,1366.308226108169,1368.2951282544793,1370.2849197782111,1372.2776048811324,1374.2731877711212,1376.2716726621752,1378.2730637744196,1380.2773653341164,1382.284581573675,1384.2947167316577,1386.3077750527909,1388.323760787976,1390.3426781942921,1392.3645315350132,1394.3893250796102,1396.4170631037632,1398.4477498893709,1400.4813897245585,1402.5179869036865,1404.557545727361]
[null,"Distribution Scale 4hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,2184.4028283805196,2631.9430187082248,2637.1854058275385,2582.2153524713904,2313.27064336891,2288.1815743231655,2260.8293779025753,2231.1250248584124,2198.9764906835749,2164.2886299736915,2178.261523111687,2191.7877508902016,2204.8406290721673,2217.3925128248225,2229.4147675939716,2240.8777391944504,2251.750723100195,2262.0019329174006,2271.5984680244819,2280.5062803627761,2288.6901403623278,2296.1136019875903,2302.7389668884853,2308.5272476430814,2313.4381300791283,2317.4299346628632,2320.4595769450098,2322.4825270556121,2323.452768241496,2323.3227544426622,2323.192747919029,2323.0627486701919,2322.9327566957418,2322.802771995272,2322.6727945683751,2322.542824414646,2322.4128615336758,2322.2829059250585,2322.1529575883865,2322.0230165232538,2321.893082729252,2321.7631562059751,2321.6332369530169,2321.5033249699704,2321.3734202564287,2321.2435228119843,2321.1136326362312,2320.9837497287626,2320.8538740891709,2320.7240057170511,2320.5941446119955,2320.4642907735974,2320.3344442014504,2320.2046048951474,2320.0747728542815,2319.9449480784474,2319.8151305672382,2319.6853203202468,2319.5555173370676,2319.4257216172928,2319.2959331605175,2319.1661519663339,2319.0363780343368,2318.9066113641202,2318.776851955276,2318.6470998073992,2318.5173549200822,2318.3876172929199,2318.2578869255053,2318.1281638174337,2317.9984479682971,2317.8687393776904,2317.7390380452057,2317.6093439704391,2317.4796571529832,2317.3499775924333,2317.220305288381,2317.0906402404216,2316.9609824481486,2316.8313319111562]
[null,"Distribution Scale 8hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,3957.2510574771795,4768.0121810337087,4768.2503402456878,4658.3669864013,4162.1794133814001,4100.1719874755718,4033.1942832755267,3961.0328317081053,3883.4628041158899,3800.2466010933972,3820.1192108890677,3839.0285426054302,3856.9238404060275,3873.7527011111624,3889.4610368585486,3903.9930379248544,3917.2911358403976,3929.2959669478173,3939.9463365766032,3949.179184029244,3956.9295486018309,3963.130536892832,3967.7132916888859,3970.6069627564816,3971.7386799142109,3971.0335288126257,3968.4145299087531,3963.8026211912247,3957.1166452912607,3948.273341706084,3939.4498010001203,3930.6459790075928,3921.861831661422,3913.097314993011,3904.3523851320201,3895.6269983061547,3886.9211108409395,3878.234679159501,3869.5676597823535,3860.9200093271752,3852.2916845085983,3843.6826421379865,3835.0928391232196,3826.5222324684814,3817.9707792740405,3809.4384367360376,3800.9251621462704,3792.4309128919817,3783.9556464556431,3775.4993204147436,3767.061892441578,3758.6433203030351,3750.2435618603849,3741.8625750690667,3733.5003179784853,3725.1567487317898,3716.8318255656736,3708.5255068101624,3700.2377508884047,3691.9685163164636,3683.7177617031125,3675.4854457496212,3667.2715272495584,3659.0759650885743,3650.8987182442065,3642.7397457856646,3634.5990068736314,3626.4764607600578,3618.372066787957,3610.285784391202,3602.21757309432,3594.1673925122959,3586.1352023503637,3578.1209624038097,3570.1246325577658,3562.1461727870146,3554.1855431557879,3546.2427038175606,3538.317615014862,3530.4102370790661]
[null,"4hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,1675.0825894199997,2018.2733100799996,2022.2933705177857,1980.1402574930064,1773.9032970381493,1754.6640513288585,1733.6893540746462,1710.9109342851282,1686.2582240926731,1659.6582624077535,1670.3732045947836,1680.7456269144875,1690.7550668860704,1700.3803254076795,1709.5994444216865,1718.3896839789272,1726.7274986891648,1734.5885135451217,1741.9474991075726,1748.7783460392072,1755.0540389752321,1760.7466297190938,1765.8272097521599,1770.2658820468155,1774.0317321731902,1777.0927986906411,1779.4160428162479,1780.9673173639228,1781.7113349493684,1781.6116354580556,1781.5119415456427,1781.4122532118165,1781.3125704562658,1781.2128932786782,1781.1132216787412,1781.0135556561434,1780.9138952105718,1780.8142403417148,1780.7145910492609,1780.6149473328969,1780.5153091923116,1780.4156766271931,1780.3160496372288,1780.2164282221074,1780.1168123815166,1780.0172021151448,1779.9175974226798,1779.8179983038094,1779.7184047582225,1779.6188167856067,1779.51923438565,1779.4196575580411,1779.3200863024681,1779.2205206186184,1779.1209605061808,1779.0214059648438,1778.921856994295,1778.8223135942233,1778.7227757643166,1778.6232435042634,1778.5237168137521,1778.4241956924707,1778.3246801401081,1778.2251701563525,1778.1256657408921,1778.0261668934154,1777.9266736136108,1777.8271859011668,1777.7277037557715,1777.6282271771136,1777.5287561648822,1777.4292907187651,1777.329830838451,1777.2303765236288,1777.1309277739867,1777.0314845892131,1776.9320469689972,1776.8326149130269,1776.7331884209909,1776.6337674925785]
[null,"8hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,3034.5695684977354,3656.2918189010675,3656.4744483796203,3572.2117425726174,3191.7163715478487,3144.1667354641927,3092.8057022668509,3037.4695758082175,2977.9859489824457,2914.1726215917442,2929.4116893326263,2943.9120790611682,2957.6348692850261,2970.539875266842,2982.5856203910216,2993.7293076538922,3003.9267913786516,3013.1325492707865,3021.2996549457471,3028.3797510790037,3034.3230233493578,3039.0781753700826,3042.5924048293732,3044.8113810922964,3045.6792245515844,3045.138488054713,3043.1301407807623,3039.5935549933988,3034.4664961570879,3027.6851169737129,3020.9188927125238,3014.1677895055345,3007.431773560445,3000.710811160473,2994.0048686641876,2987.3139125053376,2980.6379091926865,2973.9768253098428,2967.3306275150935,2960.6992825412372,2954.0827571954187,2947.4810183589593,2940.8940329871948,2934.3217681093097,2927.7641908281689,2921.2212683201565,2914.6929678350111,2908.1792566956588,2901.6801022980549,2895.1954721110164,2888.7253336760591,2882.269654607238,2875.8284025909838,2869.4015453859406,2862.9890508228045,2856.5908868041647,2850.2070213043385,2843.8374223692163,2837.4820581160993,2831.1408967335365,2824.8139064811712,2818.50105568958,2812.2023127601119,2805.9176461647339,2799.6470244458696,2793.3904162162448,2787.1477901587291,2780.9191150261777,2774.7043596412791,2768.5034928963933,2762.3164837534009,2756.1433012435464,2749.9839144672819,2743.8382925941123,2737.7064048624438,2731.5882205794287,2725.4837091208092,2719.3928399307674,2713.3155825217709,2707.2519064744197]
[null,"16hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,5753.5435266532058,6932.3288365432018,6924.8366041032878,6756.3547127318379,6027.3425205672465,5923.1721037348589,5811.0383986512606,5690.5868588543944,5561.4413987619891,5423.2013399597272,5447.4886588083118,5470.2449833545306,5491.3944740829374,5510.8589749851662,5528.5579723296923,5544.4085550038217,5558.3253767576261,5570.2206207221161,5580.0039666220982,5587.582561158596,5592.8609920976087,5595.7412666720602,5596.1227949838003,5593.9023791832569,5588.9742093083732,5581.2298667828563,5570.5583367097915,5556.8460302523499,5539.9768185725279,5519.8320800050269,5499.7605927353634,5479.7620904035357,5459.8363076180894,5439.9829799526051,5420.2018439421772,5400.4926370799303,5380.8550978135263,5361.2889655416993,5341.7939806107888,5322.369884311307,5303.0164188744939,5283.7333274689036,5264.5203541969904,5245.377244091721,5226.3037431131788,5207.2995981452077,5188.3645569920363,5169.4983683749479,5150.7007819289329,5131.9715481993771,5113.3104186387363,5094.7171456032565,5076.1914823496709,5057.733183031939,5039.3420026979757,5021.0176972863992,5002.7600236233011,4984.5687394190109,4966.4436032648828,4948.3843746300981,4930.3908138584648,4912.46268216524,4894.5997416339633,4876.801755213296,4859.0684867138789,4841.3997008051947,4823.7951630124508,4806.2546397134565,4788.7778981355359,4771.3647063524286,4754.0148332812205,4736.7280486792688,4719.5041231411515,4702.3428280956223,4685.2439358025758,4668.207219350028,4651.232452651102,4634.3194104410322,4617.4678682741678,4600.677602521002]
[null,"4 hr Flow Battery",null,null,null,null,null,null,null,null,null,null,1723.2354147999999,1604.2287770539122,1530.5625916115964,1499.0864339901634,1445.2507385715812,1416.6037867383295,1389.6748926826056,1368.3395153468477,1348.7377589809173,1332.2405832119855,1313.9685943504835,1296.6322054119751,1280.6514101617624,1266.9673370480159,1256.1279921705559,1249.4568522358452,1245.3983412296484,1243.6325970866585,1244.7442996823063,1245.3583606995564,1245.4738433122423,1245.0904090372003,1244.2083188115162,1242.8284328701122,1240.9522094229067,1238.5817021341284,1235.7195564097321,1232.3690045022092,1228.5338594453958,1224.2185078351515,1220.899140074582,1217.0996893542058,1212.8245014431022,1208.564330569498,1204.3191239845032,1200.0888291245142,1195.8733936105625,1191.6727652476657,1187.4868920241818,1183.3157221111655,1179.1592038617255,1175.0172858103858,1170.889916672448,1166.7770453433566,1162.6786208980657,1158.5945925904095,1154.5249098524735,1150.4695222939667,1146.4283797016014,1142.401432038467,1138.3886294434146,1134.3899222304362,1130.4052608880522,1126.4345960786966,1122.4778786381066,1118.5350595747143,1114.6060900690395,1110.6909214730852,1106.7895053097354,1102.9017932721563,1099.0277372231949,1095.1672891947865,1091.3204013873578,1087.4870261692381,1083.6671160760663,1079.860623810205,1076.0675022401554,1072.2877043999724,1068.5211834886836,1064.7678928697101,1061.0277860702884,1057.3008167808955,1053.586938854676,1049.8861063068689,1046.1982733142399,1042.5233942145142,1038.8614235058099,1035.2123158460745,1031.5760260525251,1027.9525091010878,1024.3417201258399]
[null,"8 hr Flow Battery",null,null,null,null,null,null,null,null,null,null,1938.6503949999999,1743.9323493262,1607.7661114908105,1574.702256525952,1518.1510202962729,1488.0590798506908,1459.7718581976833,1437.3602973479033,1416.769803510171,1399.4404892554251,1380.2468380829316,1362.035979681114,1345.249092833898,1330.8747777029639,1319.4886825113965,1312.4810418106345,1308.2178143577771,1306.3630038389381,1307.5307821246056,1308.1758171589997,1308.2971248612523,1307.8943496746806,1306.9677656983672,1305.5182765585755,1303.5474140191841,1301.0573353338516,1298.0508193461662,1294.5312613475389,1290.502666706072,1285.9696432830888,1282.4828423993695,1278.4917425619772,1274.0009087460987,1269.5258494461525,1265.0665092525278,1260.6228329502455,1256.1947655182757,1251.7822521288549,1247.385238146808,1243.0036691288722,1238.6374908230202,1234.286649167793,1229.951090291627,1225.6307605121876,1221.3256063357055,1217.0355744563135,1212.7606117553869,1208.5006653008852,1204.2556823466982,1200.0256103319909,1195.8103968805538,1191.6099898001539,1187.4243370818899,1183.2533868995458,1179.0970876089518,1174.9553877473422,1170.828236032721,1166.7155813632241,1162.617372816489,1158.5335596490227,1154.4640912955738,1150.4089173685074,1146.3679876571794,1142.3412521273162,1138.3286609203947,1134.3301643530251,1130.3457129163353,1126.3752572753585,1122.4187482684217,1118.4761369065379,1114.5473743727987,1110.6324120217701,1106.7312013788894,1102.8436941398675,1098.9698421700875,1095.1095975040112,1091.2629123445836,1087.4297390626423,1083.6100301963279,1079.8037384504939,1076.0108166961245]
[null,"100hr Iron Oxide",null,null,null,null,null,null,null,null,null,null,0,0,3113.2382499999999,3179.1143713699994,3193.4203860411644,3199.0968823825756,3204.783469036824,3210.4801639400439,3216.1869850602579,3221.9039503974209,3227.6310779834894,3233.3683858824688,3239.115892190478,3244.8736150358009,3250.6415725789429,3256.4197830126959,3262.2082645621877,3268.0070354849427,3273.816114070939,3279.6355186426667,3285.4652675551852,3291.3053791961797,3297.1558719860245,3303.0167643778314,3308.8880748575189,3314.769821943863,3320.6620241885562,3326.5647001762732,3332.4778685247179,3338.4015478846927,3344.3357569401505,3350.2805144082567,3356.2358390394484,3362.2017496174908,3368.1782649595411,3374.1654039162026,3380.1631853715876,3386.1716282433767,3392.1907514828767,3398.2205740750824,3404.2611150387352,3410.3123934263831,3416.3744283244409,3422.4472388532531,3428.5308441671486,3434.6252634545062,3440.730515937812,3446.8466208737223,3452.9735975531221,3459.1114653011887,3465.2602434774494,3471.4199514758448,3477.5906087247904,3483.7722346872347,3489.9648488607259,3496.1684707774662,3502.383120004381,3508.6088161431762,3514.8455788303991,3521.0934277375045,3527.3523825709131,3533.6224630720753,3539.9036890175335,3546.1960802189833,3552.4996565233378,3558.8144378127868,3565.140444004865,3571.4776950525097,3577.8262109441275,3584.1860117036531,3590.5571173906173,3596.9395481002057,3603.3333239633271,3609.7384651466714,3616.1549918527767,3622.5829243200947,3629.022282823049,3635.4730876721037,3641.9353592138254,3648.4091178309491,3654.894383942441]
[null,"Geothermal (Off System)",null,null,null,null,null,null,null,null,null,null,0,4991.0146286197851,5537.6305507462248,5616.3156164883139,5621.2010530385805,5625.0433317506386,5640.3965017062274,5665.327925921586,5698.4182564485118,5738.6003715545066,5785.0564563946609,5837.1498609749688,5894.3786025075478,5956.3428030750465,6022.7213658540632,6093.2549348988323,6197.5159498318444,6303.5609635226629,6411.4205017777931,6521.1256127274573,6632.7078757630188,6746.1994106273332,6861.6328866606436,6979.0415322046756,7098.4591441676594,7219.9200977530072,7343.4593563544477,7469.1124816204983,7596.9156436911335,7726.9056316096121,7859.1198639124641,7993.5963994006852,8130.3739480952263,8269.4918823799489,8410.9902483352453,8554.9097772655841,8701.2918974243021,8850.1787459390216,9001.6131809411236,9155.6387939027591,9312.2999221849623,9471.6416618004787,9633.7098803949666,9798.5512304503191,9966.2131627139206,10136.743939857672,10310.192650370745,10486.609222690047,10666.044439572484,10848.549952713121,11034.178297613505,11222.982908704362,11415.018134727085,11610.339254378408,11809.00249222276,12011.065034876912,12216.585047471541,12425.621690394473,12638.235136320431,12854.486587532148,13074.438293537891,13298.153568990412,13525.696811912518,13757.133522234515,13992.530320648788,14231.954967787082,14475.476383725845,14723.164667825378,14975.091118908429,15231.328255784054,15491.949838122675,15757.030887688319,16026.647709934166,16300.877915967614,16579.800444891178,16863.495586525671,17152.045004522206,17445.531759869642,17744.040334804286,18047.656657128697,18356.468124946605]
[null,"Hydrogen Fuel Cell with 40 hrs Storage",null,null,null,null,null,null,null,null,null,null,5669.8080399999999,5930.6192098400006,6357.6237929484805,6624.6439922523177,6790.2600920586237,6941.1532518243512,7095.399559386391,7253.0735283950744,7414.2513283430699,7579.0108213615085,7747.4315998338034,7919.5950248453109,8095.5842654874232,8275.4843390350852,8459.3821520171223,8647.3665421992464,8839.5283214999981,9035.9603198603709,9236.757430088308,9442.0166536997294,9651.8371477782439,9866.3202728761717,10085.569641980026,10309.691170564107,10538.79312775638,10772.986188641386,11012.38348772537,11257.100673589603,11507.255964758113,11762.970206806967,12024.36693074263,12291.572412677593,12564.715734832114,12843.928847891551,13129.346634749398,13421.106975666797,13719.350814880067,14024.22222868833,14335.868495054243,14654.440164751337,14980.091134092441,15312.978719274241,15653.263732373951,16001.11055903476,16356.687237877633,16720.165541677747,17091.721060344906,17471.53328574789,17859.785698423781,18256.665856214153,18662.365484870941,19077.080570675742,19501.011455117299,19934.362931672913,20377.344344740548,20830.169690769369,21293.057721637648,21766.232050327879,22249.92125895026,22744.359009166656,23249.784155068355,23766.440858562288,24294.578707321249,24834.452835355347,25386.324046262609,25950.458939218657,26527.130037765975,27116.615921465211,27719.201360472012,28335.177453104418,28964.8417664673,29608.498480201735,30266.458533428784,30939.039774958634,31626.567116837767,32329.372691308134,33047.796011254381,33782.184134216477,34532.891830047032,35300.281752294337,36084.72461339381]
[null,"7F.04 CT Frame Greenfield + Power to Gas + storage",null,null,null,null,null,null,null,null,null,null,0,0,1023.3183289841822,1066.297698801518,1092.9551412715557,1117.2427904208923,1142.0701597096252,1167.4492427986925,1193.392299872165,1219.9118635599241,1247.0207449919528,1274.7320399871637,1303.0591353797583,1332.0157154861674,1361.6157687157011,1391.8735943281013,1422.8038093412604,1454.4213555924421,1486.7415069564172,1519.7798767240026,1553.5524251445634,1588.0754671361256,1623.3656801668249,1659.4401123114919,1696.3161904872777,1734.0117288722861,1772.5449375112858,1811.9344311126615,1852.1992380408469,1893.3588095085909,1935.4330289734905,1978.4422217433394,2022.4071647949197,2067.3490968109923,2113.2897284403261,2160.251252785727,2208.2563561251313,2257.3282288709438,2307.4905767729138,2358.7676323699616,2411.1841666964865,2464.7655012488153,2519.5375202175665,2575.526682991841,2632.7600369412853,2691.2652304821945,2751.0705264339695,2812.2048156723849,2874.6976310862565,2938.5791618442549,3003.8802679787577,3070.6324952937821,3138.8680906042,3208.6200173136062,3279.9219713383495,3352.8083973854295,3427.3145055921286,3503.4762885353966,3581.3305386192305,3660.9148658484273,3742.2677159973105,3825.4283891822024,3910.437058846609,3997.3347911682977,4086.1635648976403,4176.9662916367952,4269.7868365695476,4364.6700396517963,4461.6617372729388,4560.8087843986177,4662.1590772055233,4765.7615762191854,4871.6663299659276,4979.9244991504302,5090.5883813705523,5203.711436381368,5319.3483119206339,5437.5548701081334,5558.3882144316758,5681.9067173327758,5808.1700484053445]
[null,"7F.04 CT Frame Greenfield + RNG",null,null,null,null,null,null,null,null,null,null,0,0,788.07610676196009,821.17530324596248,841.70468582711135,860.40904735556137,879.52905720589661,899.07395191512603,919.05317327458408,939.47637289109173,960.35341684947741,981.69439047870651,1003.5096032239243,1025.8095936267664,1048.6051344163402,1071.9072377133402,1095.7271603498061,1120.0764093070995,1144.9667472747219,1170.4101983326607,1196.4190537600089,1223.0058779726639,1250.1835145929724,1277.9650926542574,1306.3640329432201,1335.3940544832844,1365.0691811620118,1395.4037485057941,1426.4124106050899,1458.110147193556,1490.5122708844913,1523.6344345680864,1557.4926389730581,1592.1032403963175,1627.4829586044045,1663.6488849105115,1700.6184904309928,1738.4096345253502,1777.0405734237722,1816.5299690463955,1856.8968980185443,1898.1608608863123,1940.3417915369273,1983.4600668284609,2027.5365164335226,2072.5924329017084,2118.64958194565,2165.730212955646,2213.8570697479463,2263.0534015518847,2313.3429742411709,2364.7500818147582,2417.2995581328455,2471.0167889136728,2525.9277239969128,2582.0588898795722,2639.437402530476,2698.0909804895082,2758.047958257946,2819.3372999863536,2881.9886134666503,2946.0321644351061,3011.4988911931828,3078.420419553278,3146.8290781165902,3216.7579138904971,3288.2407082529717,3361.3119932717691,3436.0070683862541,3512.3620174599337,3590.413726211928,3670.1999000358096,3751.7590822144052,3835.1306725393738,3920.3549463445438,4007.4730739622128,4096.5271406118009,4187.5601667304754,4280.6161287555597,4375.7399803687649,4472.9776742125187]
[null,"Pumped Hydro (8 hr)",null,null,null,null,null,null,null,null,null,null,0,3933.8274627558726,4217.0630400742966,4394.1796877574161,4504.0341799513508,4604.1228274982295,4706.4356449708957,4811.0220578734388,4917.9325900435024,5027.2188880594476,5138.933746189904,5253.1311318977359,5369.8662119107676,5489.1953788718492,5611.1762785811388,5735.867837843768,5863.3302929363326,5993.6252187059645,6126.8155583160487,6262.9656536529465,6402.1412764084225,6544.4096598527713,6689.839531314019,6838.5011453788793,6990.4663178314877,7145.8084603463394,7304.6026159521552,7466.9254952838428,7632.855513640041,7802.4728288641509,7975.8593800671697,8153.0989272110219,8334.2770915715028,8519.4813971004041,8708.8013127067716,8902.3282954777405,9100.1558348598464,9302.3794978221013,9509.0969750227014,9720.408128001658,9936.4150374221099,10157.2220523837,10382.935840831769,10613.665441086734,10849.522314518561,11090.620399391793,11337.076165907076,11589.008672465861,11846.539623185397,12109.793426691822,12378.897256219767,12653.981111047484,12935.17787929718,13222.623402130921,13516.456539373072,13816.81923659102,14123.856593666545,14437.716934891005,14758.55188061815,15086.516420509246,15421.768988405802,15764.471538866155,16114.789625402838,16472.89248045854,16838.95309715929,17213.148312884361,17595.658894693279,17986.66962665115,18386.36939909459,18794.951299881272,19212.612707667231,19639.555387257013,20075.985587072639,20522.114138788565,20978.15655918073,21444.333154238844,21920.869125592337,22407.994679301246,22905.945137064675,23414.961049900528,23935.288314351415]
[null,"Pumped Hydro (16 hr)",null,null,null,null,null,null,null,null,null,null,0,3532.4396998092611,3786.775358195528,3945.8199232397396,4044.4654213207327,4134.3415319133219,4226.2148694355001,4320.1298162640951,4416.1317410411157,4514.2670205905306,4614.5830623220936,4717.1283271330149,4821.9523528185646,4929.1057780028987,5038.6403666016795,5150.6090328283008,5265.0658667558127,5382.0661604468596,5501.6664346643101,5623.9244661754201,5748.8993156627694,5876.6513562554273,6007.242302694136,6140.7352411446045,6277.1946596733187,6416.6864794005796,6559.2780863458183,6705.0383639805959,6854.0377265049719,7006.3481528633665,7162.0432215162955,7321.1981459848303,7483.8898111849048,7650.1968105690548,7820.1994840935204,7993.9799570290461,8171.6221796341461,8353.2119677099763,8538.8370440564249,8728.5870808494474,8922.5537429600827,9120.8307322361397,9323.5138327678906,9530.7009571596573,9742.4921938296593,9958.9898553609419,10180.29852792677,10406.525121814358,10637.778923071317,10874.171646299807,11115.817488623881,11362.833184856079,11615.338063889951,11873.454106345713,12137.306003496926,12407.021217506634,12682.730043002068,12964.565670017661,13252.66424833679,13547.164953263329,13848.210052854747,14155.944976649285,14470.518385920384,14792.082245492305,15120.791897151636,15456.806134690138,15800.287280615221,16151.401264565055,16510.317703466219,16877.209983472643,17252.255343725374,17635.634961973639,18027.534042098618,18428.141903582131,18837.65207296353,19256.262377328931,19684.17503987793,20121.596777614097,20568.738901206234,21025.81741706884,21493.053131710942]
[null,"Pumped Hydro (24 hr)",null,null,null,null,null,null,null,null,null,null,0,3270.8442672988249,3506.3450545443407,3653.6115468352023,3744.9518355060823,3828.172155194698,3913.2417968274349,4000.2018560365336,4089.094341681377,4179.9621961422208,4272.8493160648923,4367.8005735664874,4464.8618379122818,4564.0799976743674,4665.5029833826875,4769.1797906794172,4875.1605039878959,4983.4963207075143,5094.2395759462779,5207.4437678029553,5323.1635832110724,5441.4549243571882,5562.3749356862545,5685.9820315070729,5812.3359242112238,5941.4976531190459,6073.5296139666552,6208.4955890482224,6346.4607780280512,6487.4918294373911,6631.6568728711491,6779.0255519000912,6929.6690577144154,7083.6601635149427,7241.0732596685721,7401.9843896449274,7566.4712867516182,7734.6134116858111,7906.4919909202918,8082.190055942523,8261.792483365678,8445.3860359310274,8633.0594044214868,8824.9032505065406,9021.0102505392952,9221.4751403267801,9426.3947608951203,9635.8681052717293,9849.9963663070794,10068.882985559152,10292.633703264248,10521.356609418186,10755.162195992678,10994.163410312025,11238.475709615977,11488.217116835065,11743.508277605373,12004.472518550321,12271.235906857544,12543.927311179732,12822.678463888768,13107.624024713303,13398.90164579048,13696.652038163236,14001.019039755298,14312.14968485674,14630.194275153624,14955.30645233609,15287.643272319903,15627.365281117396,15974.636592394383,16329.624966750574,16692.501892761706,17063.442669822653,17442.626492831452,17830.236538755154,18226.460055119369,18631.488450464229,19045.517386810447,19468.746874180146,19901.381367218179]
[null,"Kettle Falls 2nd Biomass Unit",null,null,null,null,null,null,null,null,null,null,0,0,5065.6784704861102,5278.4369662465269,5410.397890402689,5530.6277523232175,5653.5293622353438,5779.1620917229375,5907.5866317252039,6038.8650218554012,6173.0606803710716,6310.2384348102769,6450.4645533086314,6593.8067766122558,6740.3343508021335,6890.1180607456572,7043.2302642915492,7199.744927224634,7359.737658997421,7523.2857492556614,7690.4682051756199,7861.3657896310324,8036.0610602082133,8214.6384090881602,8397.1841038149159,8583.7863289698926,8774.5352287722617,8969.5229506260366,9168.8436896348485,9372.5937341059125,9580.8715120652159,9793.7776388063266,10011.41496549588,10233.888628859129,10461.306101969638,10693.777246167607,10931.414364131942,11174.332254131683,11422.648265482996,11676.482355238559,11935.957146136669,12201.197985838116,12472.333007479408,12749.493191571613,13032.812429274718,13322.42758707806,13618.478572918108,13921.108403765493,14230.463274713968,14546.69262960466,14869.949233219735,15200.389245080345,15538.172294884518,15883.461559621441,16236.423842399348,16597.229653025144,16966.053290374672,17343.072926593377,17728.470693168132,18122.432768911713,18525.149469902466,18936.815341422644,19357.629251939732,19787.794489176336,20227.518858314812,20677.014782384289,21136.499404878428,21606.194694653637,22086.327553158229,22577.129924044508,23078.838905216624,23591.69686336835,24115.951551066119,24651.856226433913,25199.669775497725,25759.656837248836,26332.087931486178,26917.239589499663,27515.394487657522,28126.841583962243,28751.876257641052]
[null,"Rathdrum CT 2055 Uprates two unit operation",null,null,null,null,null,null,null,null,null,null,0,0,864.2354822499999,900.53337250449999,923.04670681711229,943.55865073600216,964.52641107265765,985.96011697951405,1007.8701226990329,1030.2670125656505,1053.1616061188845,1076.5649633300582,1100.4883899451791,1124.9434429465407,1149.9419361356986,1175.495945840506,1201.6178167489738,1228.3201678727696,1255.6158986432383,1283.5181951428883,1312.0405364753533,1341.1967012769085,1371.000774372684,1401.4671535807938,1432.6105566676661,1464.4460284579352,1496.9889481023272,1530.255036507057,1564.2603639283168,1599.0213577355316,1634.5548103471308,1670.8778873426645,1708.0081357551933,1745.963492547945,1784.7622932793456,1824.423280960599,1864.9656151101053,1906.4088810090818,1948.7730991628655,1992.0787349724628,2036.3467086210208,2081.5984051799965,2127.855684939906,2175.1408939706407,2223.4768749164564,2272.8869780308496,2323.3950724566507,2375.0255577567823,2427.8033757012531,2481.7540223160863,2536.903560199994,2593.2786311147584,2650.9064688553904,2709.8149124062948,2770.0324193897873,2831.5880798134667,2894.5116301230823,2958.8334675676774,3024.5846648839656,3091.7969853070172,3160.502897914509,3230.7355933119652,3302.5289996665433,3375.9177990971339,3450.93744442867,3527.6241763187636,3606.0150407649194,3686.1479070007972,3768.0614857901683,3851.7953481273971,3937.3899443534847,4024.8866236969075,4114.3276542487001,4205.7562433814155,4299.2165586218371,4394.7537489875313,4492.4139667975323,4592.2443899677064,4694.2932448015681,4798.6098292875486,4905.2445369139768]
[null,"Rathdrum CT: Inlet Evaporation 2 unit operation",null,null,null,null,null,null,null,null,null,null,0,0,156.34725,162.91383450000004,166.98668036250001,170.69745837351545,174.49069729349171,178.36822956874769,182.33192836622439,186.38370847837862,190.52552724818511,194.75938551469426,199.0873285796018,203.51144719529776,208.03387857487164,212.65680742456243,217.38246699915103,222.21314018080616,227.15116058190409,232.19891367235516,237.35883793198221,242.6334260285067,248.02522602171217,253.53684259436665,259.17093831049868,264.93023490163455,270.81751458161864,276.8356213906514,282.98746256919441,289.27600996240704,295.70430145579161,302.27544244274225,308.99260732470486,315.85904104467443,322.87806065476917,330.05305691863941,337.38749594948541,344.88492088447487,352.5489535963697,360.38329644318816,368.39173405674865,376.57813517095769,384.94645449072664,393.50073460241953,402.24510792675449,411.1837987151028,420.32112509014974,429.66150113190304,439.20943901005614,448.96955116373755,458.94655252969812,469.1452628200131,479.57060885039937,490.22762692027288,501.12146524569516,512.257386446385,523.64077008799654,535.27711528089208,547.17204333666393,559.33130048369128,571.76076064303982,584.46642826604943,597.45444123497748,610.73107382810122,624.30273975070941,638.1759952334495,652.35754219952719,666.85423150228496,681.67306623472882,696.82120511259689,712.30596593260907,728.13482910756352,744.31544127999177,760.85561901611572,777.76335258189181,795.04680980296655,812.71434001040825,830.77447807411932,849.23594852588235,868.10766977402454,887.39875841174273]
[null,"Kettle Falls Upgrade",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,2984.8111363636367,3051.1396094359093,3118.9420338367936,3188.2511637127145,3259.1004810727381,3331.5242119631366,3405.5573430013815,3481.2356382775583,3558.5956566313621,3637.6747693130242,3718.5111780366979,3801.1439334350293,3885.6129539238227,3971.9590449859179,4060.2239188835943,4150.450214809026,4242.6815194825122,4336.9623882084525,4433.3383663992208,4531.8560115773444,4632.5629158666161,4735.5077289830033,4840.7401817364625,4948.3111100550104,5058.2724795426529,5170.67741058305,5285.5802040010258,5403.0363672943358,5523.1026414483504,5645.8370283466165,5771.2988187905348,5899.5486211416974,6030.648390600707,6164.661459136636,6301.6525660815696,6441.6878894050333,6584.8350776833913,6731.1632827796711,6880.7431932496002,7033.6470684899932,7189.9487736459769,7349.7238152939362,7513.0493779173976,7680.004361193478,7850.6694181079183,8025.1269939171125,8203.461365975938,8385.758684450655,8572.1070139365183,8762.5963760002141,8957.318792667691,9156.3683308783529,9359.841147927129,9567.8355379163677,9780.4519792399424,9997.7931831226124,10219.964143237963,10447.072186428995,10679.227024555821,10916.540807495499,11159.128177319666,11407.106323676062,11660.595040400793,11919.716783388576,12184.596729749039,12455.362838277522,12732.145911269723,13015.079657709961,13304.300757863592,13599.948929304837,13902.166994411846,14211.100949361666,14526.90003465838,14849.716807228557,15179.707214118789]
[null,"Palouse Repower",null,null,null,null,null,null,null,null,null,null,0,1191.4488858987183,1437.5807279012993,1401.6962219421387,1277.1145748222125,1275.8384722889255,1273.8749934039536,1271.1942185742096,1267.765237898534,1263.5561219292558,1258.5338916233104,1273.917983301707,1289.3643197624747,1304.8680704823514,1320.4241595127392,1336.0272569574618,1351.6717701928389,1367.3518348230689,1383.0613053633083,1398.7937456428936,1414.5424189208443,1430.3002777056111,1446.0599532707793,1461.8137448583498,1477.5536085606009,1493.2711458720353,1508.9575919017948,1524.6038032373697,1540.2002454498402,1555.7369802307112,1571.2036521501584,1586.8240890975662,1602.5998197588692,1618.5323880177405,1634.6233531066844,1650.874289759626,1667.2867883660274,1683.8624551265252,1700.6029122101224,1717.509797912943,1734.5847668185586,1751.8294899599186,1769.245654982881,1786.8349663113747,1804.5991453142019,1822.5399304734976,1840.6590775548677,1858.9583597792148,1877.4395679962724,1896.1045108598671,1914.9550150049231,1933.9929252262198,1953.2201046589366,1972.6384349609843,1992.2498164971555,2012.0561685251007,2032.0594293831573,2052.2615566800409,2072.66452748643,2093.2703385284462,2114.0810063830672,2135.0985676754749,2156.3250792783701,2177.7626185132676,2199.4132833537915,2221.2791926309906,2243.3624862407019,2265.6653253529639,2288.1898926235226,2310.9383924074359,2333.9130509748002,2357.1161167286218,2380.5498604248587,2404.2165753946465,2428.1185777687319,2452.2582067041426,2476.6378246131039,2501.2598173942392,2526.1265946660619,2551.2405900027911,2576.6042611725156]
[null,"Rattlesnake Repower",null,null,null,null,null,null,null,null,null,null,0,1191.4488858987183,1437.5807279012993,1401.6962219421387,1277.1145748222125,1275.8384722889255,1273.8749934039536,1271.1942185742096,1267.765237898534,1263.5561219292558,1258.5338916233104,1273.917983301707,1289.3643197624747,1304.8680704823514,1320.4241595127392,1336.0272569574618,1351.6717701928389,1367.3518348230689,1383.0613053633083,1398.7937456428936,1414.5424189208443,1430.3002777056111,1446.0599532707793,1461.8137448583498,1477.5536085606009,1493.2711458720353,1508.9575919017948,1524.6038032373697,1540.2002454498402,1555.7369802307112,1571.2036521501584,1586.8240890975662,1602.5998197588692,1618.5323880177405,1634.6233531066844,1650.874289759626,1667.2867883660274,1683.8624551265252,1700.6029122101224,1717.509797912943,1734.5847668185586,1751.8294899599186,1769.245654982881,1786.8349663113747,1804.5991453142019,1822.5399304734976,1840.6590775548677,1858.9583597792148,1877.4395679962724,1896.1045108598671,1914.9550150049231,1933.9929252262198,1953.2201046589366,1972.6384349609843,1992.2498164971555,2012.0561685251007,2032.0594293831573,2052.2615566800409,2072.66452748643,2093.2703385284462,2114.0810063830672,2135.0985676754749,2156.3250792783701,2177.7626185132676,2199.4132833537915,2221.2791926309906,2243.3624862407019,2265.6653253529639,2288.1898926235226,2310.9383924074359,2333.9130509748002,2357.1161167286218,2380.5498604248587,2404.2165753946465,2428.1185777687319,2452.2582067041426,2476.6378246131039,2501.2598173942392,2526.1265946660619,2551.2405900027911,2576.6042611725156]
[null,"Lind Repower",null,null,null,null,null,null,null,null,null,null,0,1051.8018079973083,1199.5016363543775,1211.7931786824031,1203.0482935906336,1189.8751776750489,1175.5225097548498,1159.9443709330674,1143.0933839764416,1124.9206711766699,1105.3758110589918,1084.4067939076876,1061.9599760772949,1037.980033057529,1012.4099112590894,985.19077848666871,991.15424258480607,996.89624264686711,1002.4039910635881,1007.664241255968,1012.6632735915601,1017.3868809014747,1021.8203535872995,1025.9484643068688,1029.7554522275145,1033.2250068351375,1036.3402512871382,1039.0837252969275,1041.4373675374175,1043.3824975505693,1044.8997971497315,1046.4193032245432,1047.9410189836879,1049.4649476405157,1050.9910924130497,1052.5194565239919,1054.050043200732,1055.5828556753518,1057.1178971846343,1058.6551709700693,1060.1946802778593,1061.7364283589284,1063.2804184689285,1064.8266538682453,1066.3751378220059,1067.9258736000859,1069.4788644771156,1071.0341137324876,1072.5916246503634,1074.1514005196802,1075.7134446341581,1077.2777602923072,1078.8443507974339,1080.4132194576484,1081.9843695858717,1083.5578044998431,1085.1335275221252,1086.7115419801139,1088.2918512060423,1089.8744585369905,1091.4593673148906,1093.0465808865354,1094.6361026035836,1096.2279358225692,1097.8220839049061,1099.4185502168971,1101.01733812974,1102.6184510195355,1104.2218922672932,1105.82766525894,1107.435773385326,1109.0462200422328,1110.6590086303806,1112.2741425554341,1113.8916252280105,1115.5114600636882,1117.1336504830108,1118.7581999114971,1120.3851117796469,1122.0143895229494,1123.6460365818887]
[]
[null,"Capital Costs + AFUDC2"]
[null,{"$f":"List_Resources","v":"7F.04 CT Frame Greenfield"},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(T_CAPEX2*(1+INDEX(T_AFUDCStorage,MATCH(_xlfn.ANCHORARRAY($B$788),List_Resources,0),1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine (ICE) Machine",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NG CCCT (1x1 w/DF)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Small Modular Reactor",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Northwest Wind (On System)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Northwest Wind (Off System)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Montana Wind (Off System)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Off Shore Wind (Off System)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"New Construction Residential Solar",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"New Construction Residential Solar + Storage",null,null,null,null,null,null,null,null,null,null,0,0,3116.5218499999996,3247.4157676999998,3328.6011618924995,3402.569336912074,3478.1812327169346,3555.4733760703693,3634.4831054334054,3715.2485890023459,3797.808843147156,3882.2037512595721,3968.4740830200622,4056.6615140929343,4146.8086462591073,4238.9590279962767,4333.1571755164105,4429.4485942707361,4527.879800932621,4628.4983458689449,4731.3528361108438,4836.4929588348987,4943.969505366128,5053.8343957143743,5166.1407036559385,5280.9426823725807,5398.2957906602642,5518.2567197203161,5640.8834205459407,5766.2351319173131,5894.3724090187798,6025.357152691995,6159.2526393391145,6296.1235514905084,6436.0360090517306,6579.0576012448773,6725.2574192597413,6874.7060896305311,7027.4758083543011,7183.6403757675498,7343.2752321978551,7506.4574944077549,7673.2659928484836,7843.781309741561,8018.0858180066371,8196.2637210543817,8378.4010934636499,8564.5859225625991,8754.908150933783,8949.4597198638348,9148.3346137586486,9351.6289055455927,9559.4408030846243,9771.8706966107711,9989.0212072308568,10210.99723649794,10437.906017087396,10669.857164599114,10906.962730510832,11149.337256308245,11397.097828817925,11650.364136769918,11909.258528617216,12173.906071640147,12444.434612364135,12720.974838320093,13003.660341177239,13292.62768127888,13588.016453612257,13889.96935524443,14198.63225425667,14514.154260210762,14836.687796181168,15166.388672387906,15503.416161465708,15847.933075405799,16200.105844207468,16560.104596277444,16928.103240615917,17304.279550828884,17688.815251007403]
[null,"Residential Solar",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Residential Solar + Storage",null,null,null,null,null,null,null,null,null,null,0,0,3356.2543000000001,3497.2169805999997,3584.6474051149994,3664.3054397514643,3745.733635233622,3828.9713280757828,3914.058728928283,4001.0369420025272,4089.9479849277068,4180.8348090487698,4273.7413201754516,4368.7123997923909,4465.7939267405764,4565.0327993806059,4666.4769582484414,4770.1754092146393,4876.1782471582073,4984.5366801665559,5095.3030542732167,5208.5308787452759,5324.2748519327524,5442.5908876924032,5563.5361423987033,5687.1690425550878,5813.5493130187469,5942.7380058526478,6074.7975298187057,6209.7916805263376,6347.7856712509929,6488.8461644375329,6633.041303903663,6780.4407477590094,6931.1157020557102,7085.1389551867924,7242.5849130489532,7403.5296349867267,7568.0508705354014,7736.2280969804378,7908.1425577515365,8083.8773016698906,8263.517223067598,8447.1491027986049,8634.8616501609959,8826.7455457508713,9022.893485268547,9223.4002242981842,9428.3626240825379,9637.8796983148986,9852.0526609708522,10070.984975202944,10294.782403321904,10523.553057888523,10757.407453940921,10996.458562382397,11240.821864555657,11490.615408029813,11745.959863627051,12006.978583716571,12273.797661803921,12546.545993444526,12825.35533851085,13110.360384843238,13401.698813315224,13699.511364344713,14003.941905883183,14315.137502915717,14633.248488505509,14958.428536417077,15290.834735353337,15630.627664842361,15977.971472810488,16333.033954879284,16695.986635424611,17067.004850437017,17446.267832223424,17833.958795991093,18230.265028355603,18635.377977815722,19049.493347238742]
[null,"Commercial Solar",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Commercial Solar + Storage",null,null,null,null,null,null,null,null,null,null,0,0,2685.0034400000004,2797.77358448,2867.717924092,2931.4443518011722,2996.5869081868982,3063.177062460627,3131.2469831426265,3200.8295536020223,3271.9583879421662,3344.6678472390163,3418.9930561403617,3494.9699198339135,3572.6351413924622,3652.0262395044851,3733.1815665987538,3816.1403273717115,3900.942597726566,3987.6293441332455,4076.2424434185741,4166.8247029962213,4259.4198815462032,4354.0727101539233,4450.8289139189628,4549.7352340440702,4650.8394504149974,4754.1904046821201,4859.8380238549653,4967.8333444210712,5078.2285370007958,5191.0769315500265,5306.4330431229309,5424.3525982072078,5544.8925616445695,5668.1111641494335,5794.0679304391633,5922.8237079893815,6054.4406964283216,6188.9824775843517,6326.5140462012305,6467.1018413359134,6610.8137784540786,6757.7192822388843,6907.8893201287965,7061.3964366006985,7218.3147882148378,7378.7201794385483,7542.6900992660303,7710.3037586519204,7881.6421287766825,8056.7879801623576,8235.8259226575246,8418.8424463108204,8605.9259631527384,8797.1668499059178,8992.6574916445279,9192.4923264238532,9396.7678909016413,9605.58286697326,9819.0381294431372,10037.236794755623,10260.284270808681,10488.288307874591,10721.35905065218,10959.609091475773,11203.153524706548,11452.110002332576,11706.59879080441,11966.742829133666,12232.667788282673,12504.502131873889,12782.377178248393,13066.427163903427,13356.789308339688,13653.603880349614,13957.014265778744,14267.167036792875,14584.212022684485,14908.302382252579,15239.594677790996]
[null,"Low-Income Community Solar",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Solar Photovoltaic Fixed Array (5 MW AC)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Solar Photovoltaic Fixed Array (5 MW AC) + Storage",null,null,null,null,null,null,null,null,null,null,0,2211.6891332168825,2664.819738417315,2670.1276104239164,2614.4709027505064,2342.1666908945263,2316.7642236160254,2289.0703592760478,2258.9949565236539,2226.4448413344817,2191.323679802445,2205.4711142918136,2219.1663039347131,2232.38223116992,2245.0909058413085,2257.2633357082873,2268.8694961626525,2279.8782991350445,2290.2575611742941,2299.9739706831588,2308.9930542941911,2317.279142369895,2324.7953336117903,2331.5034587636746,2337.3640433951455,2342.3362697524803,2346.3779376651323,2349.4454244976437,2351.493644138513,2352.4760050197287,2352.344367163234,2352.2127366728178,2352.0811135480699,2351.9494977885765,2351.8178893939257,2351.6862883637059,2351.5546946975051,2351.4231083949107,2351.291529455511,2351.1599578788941,2351.0283936646479,2350.8968368123597,2350.7652873216184,2350.6337451920117,2350.5022104231284,2350.370683014557,2350.2391629658837,2350.1076502766978,2349.9761449465886,2349.8446469751416,2349.7131563619478,2349.5816731065943,2349.4501972086691,2349.3187286677608,2349.1872674834576,2349.0558136553468,2348.9243671830186,2348.7929280660605,2348.6614963040606,2348.5300718966091,2348.3986548432913,2348.2672451436983,2348.1358427974178,2348.0044478040386,2347.8730601631496,2347.7416798743379,2347.6103069371939,2347.478941351304,2347.3475831162586,2347.2162322316458,2347.0848886970552,2346.9535525120741,2346.8222236762917,2346.6909021892966,2346.5595880506785,2346.4282812600254,2346.2969818169267,2346.16568972097,2346.0344049717455,2345.9031275688412,2345.7718575118456]
[null,"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"100 MW/400 MWh Lithium-ion w/100 MW Solar",null,null,null,null,null,null,null,null,null,null,0,1675.0825894199997,2018.2733100799996,2022.2933705177857,1980.1402574930064,1773.9032970381493,1754.6640513288585,1733.6893540746462,1710.9109342851282,1686.2582240926731,1659.6582624077535,1670.3732045947836,1680.7456269144875,1690.7550668860704,1700.3803254076795,1709.5994444216865,1718.3896839789272,1726.7274986891648,1734.5885135451217,1741.9474991075726,1748.7783460392072,1755.0540389752321,1760.7466297190938,1765.8272097521599,1770.2658820468155,1774.0317321731902,1777.0927986906411,1779.4160428162479,1780.9673173639228,1781.7113349493684,1781.6116354580556,1781.5119415456427,1781.4122532118165,1781.3125704562658,1781.2128932786782,1781.1132216787412,1781.0135556561434,1780.9138952105718,1780.8142403417148,1780.7145910492609,1780.6149473328969,1780.5153091923116,1780.4156766271931,1780.3160496372288,1780.2164282221074,1780.1168123815166,1780.0172021151448,1779.9175974226798,1779.8179983038094,1779.7184047582225,1779.6188167856067,1779.51923438565,1779.4196575580411,1779.3200863024681,1779.2205206186184,1779.1209605061808,1779.0214059648438,1778.921856994295,1778.8223135942233,1778.7227757643166,1778.6232435042634,1778.5237168137521,1778.4241956924707,1778.3246801401081,1778.2251701563525,1778.1256657408921,1778.0261668934154,1777.9266736136108,1777.8271859011668,1777.7277037557715,1777.6282271771136,1777.5287561648822,1777.4292907187651,1777.329830838451,1777.2303765236288,1777.1309277739867,1777.0314845892131,1776.9320469689972,1776.8326149130269,1776.7331884209909,1776.6337674925785]
[null,"100 MW/200 MWh Lithium-ion w/100 MW Solar",null,null,null,null,null,null,null,null,null,null,0,995.33909988113214,1199.264055669466,1205.2028315868686,1184.104514953201,1064.9967597832997,1059.9127092611918,1054.1311799785435,1047.6316135235838,1040.3943616477873,1032.4010828157582,1040.8539622258622,1049.1624008411466,1057.3151656865928,1065.3005504780983,1073.1063564370188,1080.7198721414447,1088.1278523444216,1095.3164956822893,1102.2714211884852,1108.9776435193087,1115.4195467881691,1121.580856893599,1127.4446122135528,1132.993132524075,1138.2079859839935,1143.0699540086057,1147.5589938339911,1151.6541985491851,1155.3337543455086,1158.5748947002271,1161.8251276576325,1165.0844787258532,1168.3529734845765,1171.6306375852514,1174.9174967512879,1178.2135767782606,1181.5189035341093,1184.8335029593431,1188.1574010672448,1191.4906239440727,1194.8331977492685,1198.1851487156589,1201.5465031496653,1204.917287431507,1208.2975280154103,1211.687251429815,1215.0864842775834,1218.4952532362086,1221.913585058024,1225.341506570413,1228.7790446760198,1232.2262263529612,1235.6830786550365,1239.1496287119421,1242.6259037294824,1246.1119309897849,1249.6077378515131,1253.1133517500814,1256.6288001978719,1260.1541107844475,1263.6893111767718,1267.2344291194231,1270.7894924348147,1274.3545290234113,1277.9295668639488,1281.5146340136546,1285.1097586084659,1288.7149688632528,1292.3302930720379,1295.9557596082193,1299.5913969247929,1303.2372335545756,1306.8932981104301,1310.559619285488,1314.2362258533767,1317.9231466684432,1321.6204106659825,1325.3280468624644,1329.0460843557589,1332.7745523253679]
[null,"50 MW/200 MWh Lithium-ion w/100 MW Solar",null,null,null,null,null,null,null,null,null,null,0,995.33909988113214,1199.264055669466,1205.2028315868686,1184.104514953201,1064.9967597832997,1059.9127092611918,1054.1311799785435,1047.6316135235838,1040.3943616477873,1032.4010828157582,1040.8539622258622,1049.1624008411466,1057.3151656865928,1065.3005504780983,1073.1063564370188,1080.7198721414447,1088.1278523444216,1095.3164956822893,1102.2714211884852,1108.9776435193087,1115.4195467881691,1121.580856893599,1127.4446122135528,1132.993132524075,1138.2079859839935,1143.0699540086057,1147.5589938339911,1151.6541985491851,1155.3337543455086,1158.5748947002271,1161.8251276576325,1165.0844787258532,1168.3529734845765,1171.6306375852514,1174.9174967512879,1178.2135767782606,1181.5189035341093,1184.8335029593431,1188.1574010672448,1191.4906239440727,1194.8331977492685,1198.1851487156589,1201.5465031496653,1204.917287431507,1208.2975280154103,1211.687251429815,1215.0864842775834,1218.4952532362086,1221.913585058024,1225.341506570413,1228.7790446760198,1232.2262263529612,1235.6830786550365,1239.1496287119421,1242.6259037294824,1246.1119309897849,1249.6077378515131,1253.1133517500814,1256.6288001978719,1260.1541107844475,1263.6893111767718,1267.2344291194231,1270.7894924348147,1274.3545290234113,1277.9295668639488,1281.5146340136546,1285.1097586084659,1288.7149688632528,1292.3302930720379,1295.9557596082193,1299.5913969247929,1303.2372335545756,1306.8932981104301,1310.559619285488,1314.2362258533767,1317.9231466684432,1321.6204106659825,1325.3280468624644,1329.0460843557589,1332.7745523253679]
[null,"Distribution Scale 4hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Distribution Scale 8hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"8hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"16hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4 hr Flow Battery",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"8 hr Flow Battery",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"100hr Iron Oxide",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Geothermal (Off System)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydrogen Fuel Cell with 40 hrs Storage",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7F.04 CT Frame Greenfield + Power to Gas + storage",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7F.04 CT Frame Greenfield + RNG",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pumped Hydro (8 hr)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pumped Hydro (16 hr)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pumped Hydro (24 hr)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kettle Falls 2nd Biomass Unit",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Rathdrum CT 2055 Uprates two unit operation",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Rathdrum CT: Inlet Evaporation 2 unit operation",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kettle Falls Upgrade",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Palouse Repower",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Rattlesnake Repower",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lind Repower",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Assumptions","index":3,"n_rows":59,"n_cols":82,"rows_kept":59,"cut":false,"hidden":false,"merged":[[48,29,58,29]]}
[null,null,null,null,null,null,null,null,null,"Tax Depreciation Schedules - MACRES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Recovery & Taxes Rates"]
[null,"Avista Discount Rate",6.5100000000000005E-2,null,"Long Description","Debt","Equity",null,"Long Description",{"$f":"_xlfn.SEQUENCE(1,21,1,1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,null,"Long Description",{"$f":"_xlfn.SEQUENCE(1,50,1,1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,"Misc Fees",2.9153999999999999E-2,null,{"$f":"List_Resources","v":"7F.04 CT Frame Greenfield"},null,null,null,{"$f":"List_Resources","v":"7F.04 CT Frame Greenfield"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"List_Resources","v":"7F.04 CT Frame Greenfield"},0.13620714068518766,0.13238637157467964,0.12829776119410036,0.1243043771667124,0.12039908437671466,0.11657538803921133,0.11282715927268094,0.10914872657482008,0.10550953701386519,0.1018760189552137,9.8242500896562251E-2,9.4608982837910721E-2,9.097546477925926E-2,8.7341946720607785E-2,8.3708428661956297E-2,8.0074910603304836E-2,7.6441392544653333E-2,7.2807874486001872E-2,6.9174356427350397E-2,6.5540838368698923E-2,6.2111494392970638E-2,5.9090224155557931E-2,5.6272853573537604E-2,5.3455482991517277E-2,5.0638112409496942E-2,4.7820741827476615E-2,4.5003371245456301E-2,4.218600066343596E-2,3.936863008141564E-2,3.6551259499395312E-2]
[null,"Fed Tax Rate",0.21,null,"Reciprocating Engine (ICE) Machine",null,null,null,"Reciprocating Engine (ICE) Machine",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reciprocating Engine (ICE) Machine",{"$f":"AG3","v":0.13620714068518766},{"$f":"AH3","v":0.13238637157467964},0.12829776119410036,0.1243043771667124,0.12039908437671466,0.11657538803921133,0.11282715927268094,0.10914872657482008,0.10550953701386519,0.1018760189552137,9.8242500896562251E-2,9.4608982837910721E-2,9.097546477925926E-2,8.7341946720607785E-2,8.3708428661956297E-2,8.0074910603304836E-2,7.6441392544653333E-2,7.2807874486001872E-2,6.9174356427350397E-2,6.5540838368698923E-2,6.2111494392970638E-2,5.9090224155557931E-2,5.6272853573537604E-2,5.3455482991517277E-2,5.0638112409496942E-2,4.7820741827476615E-2,4.5003371245456301E-2,4.218600066343596E-2,3.936863008141564E-2,3.6551259499395312E-2]
[null,"Debt Rate",5.5E-2,null,"NG CCCT (1x1 w/DF)",null,null,null,"NG CCCT (1x1 w/DF)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NG CCCT (1x1 w/DF)",{"$f":"AG3","v":0.13620714068518766},{"$f":"AH3","v":0.13238637157467964},0.12829776119410036,0.1243043771667124,0.12039908437671466,0.11657538803921133,0.11282715927268094,0.10914872657482008,0.10550953701386519,0.1018760189552137,9.8242500896562251E-2,9.4608982837910721E-2,9.097546477925926E-2,8.7341946720607785E-2,8.3708428661956297E-2,8.0074910603304836E-2,7.6441392544653333E-2,7.2807874486001872E-2,6.9174356427350397E-2,6.5540838368698923E-2,6.2111494392970638E-2,5.9090224155557931E-2,5.6272853573537604E-2,5.3455482991517277E-2,5.0638112409496942E-2,4.7820741827476615E-2,4.5003371245456301E-2,4.218600066343596E-2,3.936863008141564E-2,3.6551259499395312E-2]
[null,"Property Tax",0.01,null,"Small Modular Reactor",0.67,{"$f":"1-F6","v":0.32999999999999996},null,"Small Modular Reactor",3.7499999999999999E-2,7.2190000000000004E-2,6.6780000000000006E-2,6.1780000000000002E-2,5.7149999999999999E-2,5.2859999999999997E-2,4.8899999999999999E-2,4.5229999999999999E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,2.2290000000000001E-2,null,"Small Modular Reactor"]
[null,"Tax Equity Return",0.08,null,"Northwest Wind (On System)",0.67100000000000004,{"$f":"1-F7","v":0.32899999999999996},null,"Northwest Wind (On System)",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Northwest Wind (On System)"]
[null,"Washington Sales Tax Rate:",8.8999999999999996E-2,null,"Northwest Wind (Off System)",{"$f":"F7","v":0.67100000000000004},0.32899999999999996,null,"Northwest Wind (Off System)",{"$f":"J7","v":0.2},{"$f":"K7","v":0.32},0.192,0.1152,0.1152,5.7599999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Northwest Wind (Off System)"]
[null,"Idaho Sales Tax Rate:",0.06,null,"Montana Wind (Off System)",{"$f":"F7","v":0.67100000000000004},0.32899999999999996,null,"Montana Wind (Off System)",{"$f":"J7","v":0.2},{"$f":"K7","v":0.32},0.192,0.1152,0.1152,5.7599999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Montana Wind (Off System)"]
[null,"Washington NG Use Tax Rate:",3.8519999999999999E-2,null,"Off Shore Wind (Off System)",0.68500000000000005,0.31499999999999995,null,"Off Shore Wind (Off System)",{"$f":"J7","v":0.2},{"$f":"K7","v":0.32},0.192,0.1152,0.1152,5.7599999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Off Shore Wind (Off System)"]
[null,null,null,null,"New Construction Residential Solar",0.75800000000000001,0.24199999999999999,null,"New Construction Residential Solar",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Construction Residential Solar"]
[null,null,null,null,"New Construction Residential Solar + Storage",{"$f":"F11","v":0.75800000000000001},0.24199999999999999,null,"New Construction Residential Solar + Storage",{"$f":"J11","v":0.2},{"$f":"K11","v":0.32},0.192,0.1152,0.1152,5.7599999999999998E-2,null,null,null,null,0.14285999999999999,0.24490000000000001,0.17493,0.12495000000000001,8.9249999999999996E-2,8.9249999999999996E-2,8.9249999999999996E-2,4.4609999999999997E-2,null,null,null,null,"New Construction Residential Solar + Storage"]
[null,null,null,null,"Residential Solar",{"$f":"F11","v":0.75800000000000001},0.24199999999999999,null,"Residential Solar",{"$f":"J11","v":0.2},{"$f":"K11","v":0.32},0.192,0.1152,0.1152,5.7599999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential Solar"]
[null,null,null,null,"Residential Solar + Storage",{"$f":"F11","v":0.75800000000000001},0.24199999999999999,null,"Residential Solar + Storage",{"$f":"J11","v":0.2},{"$f":"K11","v":0.32},0.192,0.1152,0.1152,5.7599999999999998E-2,null,null,null,null,{"$f":"T12","v":0.14285999999999999},{"$f":"U12","v":0.24490000000000001},0.17493,0.12495000000000001,8.9249999999999996E-2,8.9249999999999996E-2,8.9249999999999996E-2,4.4609999999999997E-2,null,null,null,null,"Residential Solar + Storage"]
[null,null,null,null,"Commercial Solar",0.75900000000000001,0.24099999999999999,null,"Commercial Solar",{"$f":"J11","v":0.2},{"$f":"K11","v":0.32},0.192,0.1152,0.1152,5.7599999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Commercial Solar"]
[null,null,null,null,"Commercial Solar + Storage",{"$f":"F15","v":0.75900000000000001},0.24099999999999999,null,"Commercial Solar + Storage",{"$f":"J11","v":0.2},{"$f":"K11","v":0.32},0.192,0.1152,0.1152,5.7599999999999998E-2,null,null,null,null,{"$f":"T12","v":0.14285999999999999},{"$f":"U12","v":0.24490000000000001},0.17493,0.12495000000000001,8.9249999999999996E-2,8.9249999999999996E-2,8.9249999999999996E-2,4.4609999999999997E-2,null,null,null,null,"Commercial Solar + Storage"]
[null,null,null,null,"Low-Income Community Solar",{"$f":"F18","v":0.73499999999999999},{"$f":"1-F17","v":0.26500000000000001},null,"Low-Income Community Solar",{"$f":"J11","v":0.2},{"$f":"K11","v":0.32},0.192,0.1152,0.1152,5.7599999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low-Income Community Solar"]
[null,null,null,null,"Solar Photovoltaic Fixed Array (5 MW AC)",0.73499999999999999,0.26500000000000001,null,"Solar Photovoltaic Fixed Array (5 MW AC)",{"$f":"J11","v":0.2},{"$f":"K11","v":0.32},0.192,0.1152,0.1152,5.7599999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar Photovoltaic Fixed Array (5 MW AC)"]
[null,null,null,null,"Solar Photovoltaic Fixed Array (5 MW AC) + Storage",{"$f":"F18","v":0.73499999999999999},0.26500000000000001,null,"Solar Photovoltaic Fixed Array (5 MW AC) + Storage",{"$f":"J11","v":0.2},{"$f":"K11","v":0.32},0.192,0.1152,0.1152,5.7599999999999998E-2,null,null,null,null,{"$f":"T12","v":0.14285999999999999},{"$f":"U12","v":0.24490000000000001},0.17493,0.12495000000000001,8.9249999999999996E-2,8.9249999999999996E-2,8.9249999999999996E-2,4.4609999999999997E-2,null,null,null,null,"Solar Photovoltaic Fixed Array (5 MW AC) + Storage"]
[null,null,null,null,"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)",{"$f":"F18","v":0.73499999999999999},0.26500000000000001,null,"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)",{"$f":"J11","v":0.2},{"$f":"K11","v":0.32},0.192,0.1152,0.1152,5.7599999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)"]
[null,null,null,null,"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)",{"$f":"F18","v":0.73499999999999999},0.26500000000000001,null,"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)",{"$f":"J11","v":0.2},{"$f":"K11","v":0.32},0.192,0.1152,0.1152,5.7599999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"]
[null,null,null,null,"100 MW/400 MWh Lithium-ion w/100 MW Solar",{"$f":"F18","v":0.73499999999999999},0.26500000000000001,null,"100 MW/400 MWh Lithium-ion w/100 MW Solar",{"$f":"J11","v":0.2},{"$f":"K11","v":0.32},0.192,0.1152,0.1152,5.7599999999999998E-2,null,null,null,null,{"$f":"T12","v":0.14285999999999999},{"$f":"U12","v":0.24490000000000001},0.17493,0.12495000000000001,8.9249999999999996E-2,8.9249999999999996E-2,8.9249999999999996E-2,4.4609999999999997E-2,null,null,null,null,"100 MW/400 MWh Lithium-ion w/100 MW Solar"]
[null,null,null,null,"100 MW/200 MWh Lithium-ion w/100 MW Solar",{"$f":"F18","v":0.73499999999999999},0.26500000000000001,null,"100 MW/200 MWh Lithium-ion w/100 MW Solar",{"$f":"J11","v":0.2},{"$f":"K11","v":0.32},0.192,0.1152,0.1152,5.7599999999999998E-2,null,null,null,null,{"$f":"T12","v":0.14285999999999999},{"$f":"U12","v":0.24490000000000001},0.17493,0.12495000000000001,8.9249999999999996E-2,8.9249999999999996E-2,8.9249999999999996E-2,4.4609999999999997E-2,null,null,null,null,"100 MW/200 MWh Lithium-ion w/100 MW Solar"]
[null,null,null,null,"50 MW/200 MWh Lithium-ion w/100 MW Solar",{"$f":"F18","v":0.73499999999999999},0.26500000000000001,null,"50 MW/200 MWh Lithium-ion w/100 MW Solar",{"$f":"J11","v":0.2},{"$f":"K11","v":0.32},0.192,0.1152,0.1152,5.7599999999999998E-2,null,null,null,null,{"$f":"T12","v":0.14285999999999999},{"$f":"U12","v":0.24490000000000001},0.17493,0.12495000000000001,8.9249999999999996E-2,8.9249999999999996E-2,8.9249999999999996E-2,4.4609999999999997E-2,null,null,null,null,"50 MW/200 MWh Lithium-ion w/100 MW Solar"]
[null,null,null,null,"Distribution Scale 4hr Lithium-ion",null,null,null,"Distribution Scale 4hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distribution Scale 4hr Lithium-ion",0.15464367694807893,0.14642927429393227,0.13827341617969197,0.13161629828705265,0.12552120797751379,0.11984763835530024,0.11501711010773728,0.11060810254749963,0.10619909498726199,0.10179008742702431,9.7381079866786679E-2,9.2972072306549025E-2,8.8563064746311371E-2,8.415405718607373E-2,7.9745049625836062E-2,7.5336042065598408E-2,7.0927034505360781E-2,6.6518026945123099E-2,6.2109019384885451E-2,5.770001182464779E-2]
[null,null,null,null,"Distribution Scale 8hr Lithium-ion",null,null,null,"Distribution Scale 8hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distribution Scale 8hr Lithium-ion",{"$f":"AG25","v":0.15464367694807893},{"$f":"AH25","v":0.14642927429393227},0.13827341617969197,0.13161629828705265,0.12552120797751379,0.11984763835530024,0.11501711010773728,0.11060810254749963,0.10619909498726199,0.10179008742702431,9.7381079866786679E-2,9.2972072306549025E-2,8.8563064746311371E-2,8.415405718607373E-2,7.9745049625836062E-2,7.5336042065598408E-2,7.0927034505360781E-2,6.6518026945123099E-2,6.2109019384885451E-2,5.770001182464779E-2]
[null,null,null,null,"4hr Lithium-ion",null,null,null,"4hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4hr Lithium-ion",{"$f":"AG25","v":0.15464367694807893},{"$f":"AH25","v":0.14642927429393227},0.13827341617969197,0.13161629828705265,0.12552120797751379,0.11984763835530024,0.11501711010773728,0.11060810254749963,0.10619909498726199,0.10179008742702431,9.7381079866786679E-2,9.2972072306549025E-2,8.8563064746311371E-2,8.415405718607373E-2,7.9745049625836062E-2,7.5336042065598408E-2,7.0927034505360781E-2,6.6518026945123099E-2,6.2109019384885451E-2,5.770001182464779E-2]
[null,null,null,null,"8hr Lithium-ion",null,null,null,"8hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8hr Lithium-ion",{"$f":"AG25","v":0.15464367694807893},{"$f":"AH25","v":0.14642927429393227},0.13827341617969197,0.13161629828705265,0.12552120797751379,0.11984763835530024,0.11501711010773728,0.11060810254749963,0.10619909498726199,0.10179008742702431,9.7381079866786679E-2,9.2972072306549025E-2,8.8563064746311371E-2,8.415405718607373E-2,7.9745049625836062E-2,7.5336042065598408E-2,7.0927034505360781E-2,6.6518026945123099E-2,6.2109019384885451E-2,5.770001182464779E-2]
[null,null,null,null,"16hr Lithium-ion",null,null,null,"16hr Lithium-ion",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"16hr Lithium-ion",{"$f":"AG25","v":0.15464367694807893},{"$f":"AH25","v":0.14642927429393227},0.13827341617969197,0.13161629828705265,0.12552120797751379,0.11984763835530024,0.11501711010773728,0.11060810254749963,0.10619909498726199,0.10179008742702431,9.7381079866786679E-2,9.2972072306549025E-2,8.8563064746311371E-2,8.415405718607373E-2,7.9745049625836062E-2,7.5336042065598408E-2,7.0927034505360781E-2,6.6518026945123099E-2,6.2109019384885451E-2,5.770001182464779E-2]
[null,null,null,null,"4 hr Flow Battery",null,null,null,"4 hr Flow Battery",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4 hr Flow Battery",0.15464367694807893,0.14642927429393227,0.13827341617969197,0.13161629828705265,0.12552120797751379,0.11984763835530024,0.11501711010773728,0.11060810254749963,0.10619909498726199,0.10179008742702431,9.7381079866786679E-2,9.2972072306549025E-2,8.8563064746311371E-2,8.415405718607373E-2,7.9745049625836062E-2,7.5336042065598408E-2,7.0927034505360781E-2,6.6518026945123099E-2,6.2109019384885451E-2,5.770001182464779E-2]
[null,null,null,null,"8 hr Flow Battery",null,null,null,"8 hr Flow Battery",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8 hr Flow Battery",{"$f":"AG30","v":0.15464367694807893},{"$f":"AH30","v":0.14642927429393227},0.13827341617969197,0.13161629828705265,0.12552120797751379,0.11984763835530024,0.11501711010773728,0.11060810254749963,0.10619909498726199,0.10179008742702431,9.7381079866786679E-2,9.2972072306549025E-2,8.8563064746311371E-2,8.415405718607373E-2,7.9745049625836062E-2,7.5336042065598408E-2,7.0927034505360781E-2,6.6518026945123099E-2,6.2109019384885451E-2,5.770001182464779E-2]
[null,null,null,null,"100hr Iron Oxide",null,null,null,"100hr Iron Oxide",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"100hr Iron Oxide",{"$f":"AG30","v":0.15464367694807893},{"$f":"AH30","v":0.14642927429393227},0.13827341617969197,0.13161629828705265,0.12552120797751379,0.11984763835530024,0.11501711010773728,0.11060810254749963,0.10619909498726199,0.10179008742702431,9.7381079866786679E-2,9.2972072306549025E-2,8.8563064746311371E-2,8.415405718607373E-2,7.9745049625836062E-2,7.5336042065598408E-2,7.0927034505360781E-2,6.6518026945123099E-2,6.2109019384885451E-2,5.770001182464779E-2]
[null,null,null,null,"Geothermal (Off System)",0.73699999999999999,0.26300000000000001,null,"Geothermal (Off System)",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Geothermal (Off System)"]
[null,null,null,null,"Hydrogen Fuel Cell with 40 hrs Storage",null,null,null,"Hydrogen Fuel Cell with 40 hrs Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydrogen Fuel Cell with 40 hrs Storage",{"$f":"AG3","v":0.13620714068518766},{"$f":"AH3","v":0.13238637157467964},0.12829776119410036,0.1243043771667124,0.12039908437671466,0.11657538803921133,0.11282715927268094,0.10914872657482008,0.10550953701386519,0.1018760189552137,9.8242500896562251E-2,9.4608982837910721E-2,9.097546477925926E-2,8.7341946720607785E-2,8.3708428661956297E-2,8.0074910603304836E-2,7.6441392544653333E-2,7.2807874486001872E-2,6.9174356427350397E-2,6.5540838368698923E-2,6.2111494392970638E-2,5.9090224155557931E-2,5.6272853573537604E-2,5.3455482991517277E-2,5.0638112409496942E-2,4.7820741827476615E-2,4.5003371245456301E-2,4.218600066343596E-2,3.936863008141564E-2,3.6551259499395312E-2]
[null,null,null,null,"7F.04 CT Frame Greenfield + Power to Gas + storage",null,null,null,"7F.04 CT Frame Greenfield + Power to Gas + storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"7F.04 CT Frame Greenfield + Power to Gas + storage",{"$f":"AG3","v":0.13620714068518766},{"$f":"AH3","v":0.13238637157467964},0.12829776119410036,0.1243043771667124,0.12039908437671466,0.11657538803921133,0.11282715927268094,0.10914872657482008,0.10550953701386519,0.1018760189552137,9.8242500896562251E-2,9.4608982837910721E-2,9.097546477925926E-2,8.7341946720607785E-2,8.3708428661956297E-2,8.0074910603304836E-2,7.6441392544653333E-2,7.2807874486001872E-2,6.9174356427350397E-2,6.5540838368698923E-2,6.2111494392970638E-2,5.9090224155557931E-2,5.6272853573537604E-2,5.3455482991517277E-2,5.0638112409496942E-2,4.7820741827476615E-2,4.5003371245456301E-2,4.218600066343596E-2,3.936863008141564E-2,3.6551259499395312E-2]
[null,null,null,null,"7F.04 CT Frame Greenfield + RNG",null,null,null,"7F.04 CT Frame Greenfield + RNG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"7F.04 CT Frame Greenfield + RNG",{"$f":"AG3","v":0.13620714068518766},{"$f":"AH3","v":0.13238637157467964},0.12829776119410036,0.1243043771667124,0.12039908437671466,0.11657538803921133,0.11282715927268094,0.10914872657482008,0.10550953701386519,0.1018760189552137,9.8242500896562251E-2,9.4608982837910721E-2,9.097546477925926E-2,8.7341946720607785E-2,8.3708428661956297E-2,8.0074910603304836E-2,7.6441392544653333E-2,7.2807874486001872E-2,6.9174356427350397E-2,6.5540838368698923E-2,6.2111494392970638E-2,5.9090224155557931E-2,5.6272853573537604E-2,5.3455482991517277E-2,5.0638112409496942E-2,4.7820741827476615E-2,4.5003371245456301E-2,4.218600066343596E-2,3.936863008141564E-2,3.6551259499395312E-2]
[null,null,null,null,"Pumped Hydro (8 hr)",null,null,null,"Pumped Hydro (8 hr)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pumped Hydro (8 hr)",0.12230858145699451,0.11652004131434184,0.11079370474533964,0.10665977966178859,0.1031230088852817,0.10003410383905795,9.7840930253400474E-2,9.6095622398026131E-2,9.4350314542651775E-2,9.2605006687277433E-2,9.0859698831903105E-2,8.9114390976528735E-2,8.7369083121154392E-2,8.5623775265780064E-2,8.3878467410405708E-2,8.2133159555031365E-2,8.0387851699657009E-2,7.8642543844282681E-2,7.6897235988908325E-2,7.5151928133533996E-2,7.340662027815964E-2,7.1661312422785298E-2,6.9916004567410969E-2,6.8170696712036613E-2,6.6425388856662271E-2,6.4680081001287928E-2,6.2934773145913586E-2,6.118946529053923E-2,5.9444157435164895E-2,5.7698849579790538E-2,5.5953541724416196E-2,5.4208233869041854E-2,5.2462926013667505E-2,5.0717618158293169E-2,4.8972310302918827E-2,4.7227002447544471E-2,4.5481694592170135E-2,4.3736386736795786E-2,4.1991078881421437E-2,4.0245771026047095E-2,3.8500463170672745E-2,3.6755155315298403E-2,3.5009847459924068E-2,3.3264539604549719E-2,3.1519231749175376E-2,2.9773923893801027E-2,2.8028616038426685E-2,2.6283308183052339E-2,2.453800032767799E-2,2.2792692472303651E-2]
[null,null,null,null,"Pumped Hydro (16 hr)",null,null,null,"Pumped Hydro (16 hr)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pumped Hydro (16 hr)",{"$f":"AG37","v":0.12230858145699451},{"$f":"AH37","v":0.11652004131434184},0.11079370474533964,0.10665977966178859,0.1031230088852817,0.10003410383905795,9.7840930253400474E-2,9.6095622398026131E-2,9.4350314542651775E-2,9.2605006687277433E-2,9.0859698831903105E-2,8.9114390976528735E-2,8.7369083121154392E-2,8.5623775265780064E-2,8.3878467410405708E-2,8.2133159555031365E-2,8.0387851699657009E-2,7.8642543844282681E-2,7.6897235988908325E-2,7.5151928133533996E-2,7.340662027815964E-2,7.1661312422785298E-2,6.9916004567410969E-2,6.8170696712036613E-2,6.6425388856662271E-2,6.4680081001287928E-2,6.2934773145913586E-2,6.118946529053923E-2,5.9444157435164895E-2,5.7698849579790538E-2,5.5953541724416196E-2,5.4208233869041854E-2,5.2462926013667505E-2,5.0717618158293169E-2,4.8972310302918827E-2,4.7227002447544471E-2,4.5481694592170135E-2,4.3736386736795786E-2,4.1991078881421437E-2,4.0245771026047095E-2,3.8500463170672745E-2,3.6755155315298403E-2,3.5009847459924068E-2,3.3264539604549719E-2,3.1519231749175376E-2,2.9773923893801027E-2,2.8028616038426685E-2,2.6283308183052339E-2,2.453800032767799E-2,2.2792692472303651E-2]
[null,null,null,null,"Pumped Hydro (24 hr)",null,null,null,"Pumped Hydro (24 hr)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pumped Hydro (24 hr)",{"$f":"AG37","v":0.12230858145699451},{"$f":"AH37","v":0.11652004131434184},0.11079370474533964,0.10665977966178859,0.1031230088852817,0.10003410383905795,9.7840930253400474E-2,9.6095622398026131E-2,9.4350314542651775E-2,9.2605006687277433E-2,9.0859698831903105E-2,8.9114390976528735E-2,8.7369083121154392E-2,8.5623775265780064E-2,8.3878467410405708E-2,8.2133159555031365E-2,8.0387851699657009E-2,7.8642543844282681E-2,7.6897235988908325E-2,7.5151928133533996E-2,7.340662027815964E-2,7.1661312422785298E-2,6.9916004567410969E-2,6.8170696712036613E-2,6.6425388856662271E-2,6.4680081001287928E-2,6.2934773145913586E-2,6.118946529053923E-2,5.9444157435164895E-2,5.7698849579790538E-2,5.5953541724416196E-2,5.4208233869041854E-2,5.2462926013667505E-2,5.0717618158293169E-2,4.8972310302918827E-2,4.7227002447544471E-2,4.5481694592170135E-2,4.3736386736795786E-2,4.1991078881421437E-2,4.0245771026047095E-2,3.8500463170672745E-2,3.6755155315298403E-2,3.5009847459924068E-2,3.3264539604549719E-2,3.1519231749175376E-2,2.9773923893801027E-2,2.8028616038426685E-2,2.6283308183052339E-2,2.453800032767799E-2,2.2792692472303651E-2]
[null,null,null,null,"Kettle Falls 2nd Biomass Unit",null,null,null,"Kettle Falls 2nd Biomass Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kettle Falls 2nd Biomass Unit",0.13620714068518766,0.13238637157467964,0.12829776119410036,0.1243043771667124,0.12039908437671466,0.11657538803921133,0.11282715927268094,0.10914872657482008,0.10550953701386519,0.1018760189552137,9.8242500896562251E-2,9.4608982837910721E-2,9.097546477925926E-2,8.7341946720607785E-2,8.3708428661956297E-2,8.0074910603304836E-2,7.6441392544653333E-2,7.2807874486001872E-2,6.9174356427350397E-2,6.5540838368698923E-2,6.2111494392970638E-2,5.9090224155557931E-2,5.6272853573537604E-2,5.3455482991517277E-2,5.0638112409496942E-2,4.7820741827476615E-2,4.5003371245456301E-2,4.218600066343596E-2,3.936863008141564E-2,3.6551259499395312E-2]
[null,null,null,null,"Rathdrum CT 2055 Uprates two unit operation",null,null,null,"Rathdrum CT 2055 Uprates two unit operation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rathdrum CT 2055 Uprates two unit operation",0.15158760268531696,0.14260480294490027,0.13369518387936641,0.12665899009083387,0.12032533078117687,0.1145185723306765,0.10976561559848938,0.10553955972545888,0.10131350385242839,9.7087447979397917E-2,9.2861392106367402E-2,8.8635336233336928E-2,8.4409280360306441E-2,8.0183224487275953E-2,7.5957168614245452E-2,7.1731112741214978E-2,6.7505056868184476E-2,6.3279000995153989E-2,5.9052945122123494E-2,5.4826889249093E-2]
[null,null,null,null,"Rathdrum CT: Inlet Evaporation 2 unit operation",null,null,null,"Rathdrum CT: Inlet Evaporation 2 unit operation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rathdrum CT: Inlet Evaporation 2 unit operation",{"$f":"AG41","v":0.15158760268531696},{"$f":"AH41","v":0.14260480294490027},0.13369518387936641,0.12665899009083387,0.12032533078117687,0.1145185723306765,0.10976561559848938,0.10553955972545888,0.10131350385242839,9.7087447979397917E-2,9.2861392106367402E-2,8.8635336233336928E-2,8.4409280360306441E-2,8.0183224487275953E-2,7.5957168614245452E-2,7.1731112741214978E-2,6.7505056868184476E-2,6.3279000995153989E-2,5.9052945122123494E-2,5.4826889249093E-2]
[null,null,null,null,"Kettle Falls Upgrade",null,null,null,"Kettle Falls Upgrade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kettle Falls Upgrade",{"$f":"AG41","v":0.15158760268531696},{"$f":"AH41","v":0.14260480294490027},0.13369518387936641,0.12665899009083387,0.12032533078117687,0.1145185723306765,0.10976561559848938,0.10553955972545888,0.10131350385242839,9.7087447979397917E-2,9.2861392106367402E-2,8.8635336233336928E-2,8.4409280360306441E-2,8.0183224487275953E-2,7.5957168614245452E-2,7.1731112741214978E-2,6.7505056868184476E-2,6.3279000995153989E-2,5.9052945122123494E-2,5.4826889249093E-2]
[null,null,null,null,"Palouse Repower",{"$f":"F7","v":0.67100000000000004},{"$f":"1-F44","v":0.32899999999999996},null,"Palouse Repower",{"$f":"J7","v":0.2},{"$f":"K7","v":0.32},0.192,0.1152,0.1152,5.7599999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Palouse Repower"]
[null,null,null,null,"Rattlesnake Repower",{"$f":"F7","v":0.67100000000000004},0.32899999999999996,null,"Rattlesnake Repower",{"$f":"J7","v":0.2},{"$f":"K7","v":0.32},0.192,0.1152,0.1152,5.7599999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rattlesnake Repower"]
[null,null,null,null,"Lind Repower",{"$f":"F20","v":0.73499999999999999},0.26500000000000001,null,"Lind Repower",{"$f":"J20","v":0.2},{"$f":"K20","v":0.32},0.192,0.1152,0.1152,5.7599999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lind Repower"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Build Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rathdrum",2026,"20-year depreciation life",0.15307408514387519,0.14784463074235701,0.14234733507076755,0.13694526575236943,0.13163128767136151,0.12639890604284801,0.1212419919853075,0.11615487399643648,0.11110699914447141,0.10606479579480978,0.10102259244514813,9.5980389095486493E-2,9.0938185745824851E-2,8.5895982396163209E-2,8.0853779046501553E-2,7.5811575696839925E-2,7.0769372347178269E-2,6.5727168997516641E-2,6.0684965647854992E-2,5.564276229819335E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2027,"19-year depreciation life",0.15573728690051003,0.15028540850567446,0.14456568884076759,0.13894119552905213,0.13340479345472683,0.12794998783289593,0.12257064978203801,0.11726110779984962,0.11199080895456714,0.1067261816115881,0.10146155426860907,9.6196926925630047E-2,9.0932299582651005E-2,8.5667672239671977E-2,8.0403044896692935E-2,7.5138417553713879E-2,6.9873790210734851E-2,6.4609162867755823E-2,5.9344535524776774E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE50+1","v":2028},"18-year depreciation life",0.15869639996343771,0.15299738379824945,0.14703052636298997,0.14115889528092174,0.13537535543624382,0.1296734120440603,0.12404693622284971,0.11849025647030866,0.11297281985467356,0.10746105474134184,0.10194928962801014,9.6437524514678435E-2,9.0925759401346729E-2,8.5413994288015049E-2,7.9902229174683356E-2,7.4390464061351635E-2,6.8878698948019942E-2,6.3366933834688249E-2]
[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,null,null,null,null,{"$f":"AE51+1","v":2029},"17-year depreciation life",0.16200364397494504,0.15602841500759798,0.14978534477017957,0.14363750088595253,0.13757774823911573,0.13159959204477334,0.12569690342140391,0.11986401086670398,0.11407036144891002,0.10828238353341946,0.1024944056179289,9.6706427702438355E-2,9.0918449786947797E-2,8.5130471871457253E-2,7.9342493955966681E-2,7.3554516040476123E-2,6.7766538124985579E-2]
[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,null,null,null,null,2030,"16-year depreciation life",0.16572429348789081,0.15943832511811501,0.15288451547826792,0.14642593219161215,0.14005544014234667,0.13376654454557554,0.12755311651977738,0.12140948456264875,0.11530509574242608,0.10920637842450681,0.10310766110658753,9.700894378866827E-2,9.0910226470749006E-2,8.4811509152829742E-2,7.8712791834910478E-2,7.2614074516991214E-2]
[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,null,null,null,null,2031,"15-year depreciation life",0.16994102960256266,0.16330288991003436,0.15639690894743474,0.14958615433802641,0.14286349096600837,0.13622242404648474,0.12965682469793408,0.12316102141805288,0.11670446127507766,0.11025357263440584,0.10380268399373403,9.7351795353062237E-2,9.0900906712390428E-2,8.4450018071718619E-2,7.799912943104681E-2]
[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,null,null,null,null,2032,"14-year depreciation life",0.17476015659075908,0.16771953538651357,0.16041107291219681,0.1531978367910713,0.14607269190733604,0.13902914347609518,0.13206106261582734,0.12516277782422897,0.11830373616953657,0.11145036601714757,0.10459699586475857,9.7743625712369581E-2,9.0890255559980565E-2,8.4036885407591577E-2]
[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,null,null,null,null,2033,"13-year depreciation life",0.18032068773098575,0.17281566478245117,0.16504280056384532,0.15736516269843076,0.14977561607040643,0.14226766589487652,0.1348351832903196,0.12747249675443217,0.12014905335545069,0.11283128145877264,0.10551350956209458,9.8195737665416519E-2,9.0877965768738453E-2]
[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,null,null,null,null,2034,"12-year depreciation life",0.18680797406125019,0.17876114907771168,0.17044648282410188,0.16222704292368342,0.1540956942606552,0.14604594205012134,0.13807165741056054,0.1301671688396692,0.12230192340568381,0.11444234947400184,0.10658277554231986,9.8723201610637898E-2]
[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,null,null,null,null,2035,"11-year depreciation life",0.18680797406125019,0.17876114907771168,0.17044648282410188,0.16222704292368342,0.1540956942606552,0.14604594205012134,0.13807165741056054,0.1301671688396692,0.12230192340568381,0.11444234947400184,0.10658277554231986]
[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,null,null,null,null,2036,"10-year depreciation life",0.20367491851993769,0.19421940824538902,0.18449605670076907,0.17486793150934041,0.16532789755530211,0.15586946005375812,0.14648649012318707,0.13717331626128557,0.12789938553629002,0.1186311263135979]

{"sheet":"AFUDC","index":4,"n_rows":46,"n_cols":18,"rows_kept":46,"cut":false,"hidden":false,"merged":[[0,4,0,10],[0,11,0,17]]}
[null,null,null,null,"Cash Flow Allocation",null,null,null,null,null,null,"Capitalized Interest (AFUDC) ($/kW)"]
[null,"Long Description","AFUDC","AFUDC (Storage)",1,2,3,4,5,6,"Check",1,2,3,4,5,6,"Total"]
[null,{"$f":"List_Resources","v":"7F.04 CT Frame Greenfield"},{"$f":"$R3/1","v":5.8590000000000017E-2},null,null,null,null,0.05,0.15,0.8,{"$f":"IF(SUM(E3:J3)=1,\"\",\"Error\")","v":""},{"$f":"(E3*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E3:E3)*Discount_Rate)+(F3*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E3:F3)*Discount_Rate)+(G3*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E3:G3)*Discount_Rate)+(H3*(Discount_Rate*0.65))","v":2.1157500000000004E-3},{"$f":"(SUM($E3:H3)*Discount_Rate)+(I3*(Discount_Rate*0.65))","v":9.6022500000000014E-3},{"$f":"(SUM($E3:I3)*Discount_Rate)+(J3*(Discount_Rate*0.65))","v":4.6872000000000011E-2},{"$f":"SUM(L3:Q3)","v":5.8590000000000017E-2}]
[null,"Reciprocating Engine (ICE) Machine",{"$f":"$R4/1","v":5.8590000000000017E-2},null,null,null,null,{"$f":"H3","v":0.05},0.15,0.8,{"$f":"IF(SUM(E4:J4)=1,\"\",\"Error\")","v":""},{"$f":"(E4*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E4:E4)*Discount_Rate)+(F4*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E4:F4)*Discount_Rate)+(G4*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E4:G4)*Discount_Rate)+(H4*(Discount_Rate*0.65))","v":2.1157500000000004E-3},{"$f":"(SUM($E4:H4)*Discount_Rate)+(I4*(Discount_Rate*0.65))","v":9.6022500000000014E-3},{"$f":"(SUM($E4:I4)*Discount_Rate)+(J4*(Discount_Rate*0.65))","v":4.6872000000000011E-2},{"$f":"SUM(L4:Q4)","v":5.8590000000000017E-2}]
[null,"NG CCCT (1x1 w/DF)",{"$f":"$R5/1","v":5.8590000000000017E-2},null,null,null,null,{"$f":"H3","v":0.05},0.15,0.8,"",0,{"$f":"(SUM($E5:E5)*Discount_Rate)+(F5*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E5:F5)*Discount_Rate)+(G5*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E5:G5)*Discount_Rate)+(H5*(Discount_Rate*0.65))","v":2.1157500000000004E-3},{"$f":"(SUM($E5:H5)*Discount_Rate)+(I5*(Discount_Rate*0.65))","v":9.6022500000000014E-3},{"$f":"(SUM($E5:I5)*Discount_Rate)+(J5*(Discount_Rate*0.65))","v":4.6872000000000011E-2},{"$f":"SUM(L5:Q5)","v":5.8590000000000017E-2}]
[null,"Small Modular Reactor",0.15624000000000002,null,0.05,0.05,0.15,0.25,0.35,0.15,"",2.1157500000000004E-3,{"$f":"(SUM($E6:E6)*Discount_Rate)+(F6*(Discount_Rate*0.65))","v":5.3707500000000005E-3},{"$f":"(SUM($E6:F6)*Discount_Rate)+(G6*(Discount_Rate*0.65))","v":1.2857250000000001E-2},{"$f":"(SUM($E6:G6)*Discount_Rate)+(H6*(Discount_Rate*0.65))","v":2.6853750000000003E-2},{"$f":"(SUM($E6:H6)*Discount_Rate)+(I6*(Discount_Rate*0.65))","v":4.7360250000000007E-2},{"$f":"(SUM($E6:I6)*Discount_Rate)+(J6*(Discount_Rate*0.65))","v":6.1682250000000001E-2},0.15624000000000002]
[null,"Northwest Wind (On System)",6.1844999999999997E-2,null,null,null,null,null,0.3,0.7,"",0,{"$f":"(SUM($E7:E7)*Discount_Rate)+(F7*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E7:F7)*Discount_Rate)+(G7*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E7:G7)*Discount_Rate)+(H7*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E7:H7)*Discount_Rate)+(I7*(Discount_Rate*0.65))","v":1.2694500000000001E-2},{"$f":"(SUM($E7:I7)*Discount_Rate)+(J7*(Discount_Rate*0.65))","v":4.91505E-2},6.1844999999999997E-2]
[null,"Northwest Wind (Off System)",6.1844999999999997E-2,null,null,null,null,null,{"$f":"I7","v":0.3},0.7,"",0,{"$f":"(SUM($E8:E8)*Discount_Rate)+(F8*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E8:F8)*Discount_Rate)+(G8*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E8:G8)*Discount_Rate)+(H8*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E8:H8)*Discount_Rate)+(I8*(Discount_Rate*0.65))","v":1.2694500000000001E-2},{"$f":"(SUM($E8:I8)*Discount_Rate)+(J8*(Discount_Rate*0.65))","v":4.91505E-2},6.1844999999999997E-2]
[null,"Montana Wind (Off System)",6.1844999999999997E-2,null,null,null,null,null,{"$f":"I7","v":0.3},0.7,"",0,{"$f":"(SUM($E9:E9)*Discount_Rate)+(F9*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E9:F9)*Discount_Rate)+(G9*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E9:G9)*Discount_Rate)+(H9*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E9:H9)*Discount_Rate)+(I9*(Discount_Rate*0.65))","v":1.2694500000000001E-2},{"$f":"(SUM($E9:I9)*Discount_Rate)+(J9*(Discount_Rate*0.65))","v":4.91505E-2},6.1844999999999997E-2]
[null,"Off Shore Wind (Off System)",9.7650000000000015E-2,null,0,0,0,0.25,0.35,0.4,"",0,{"$f":"(SUM($E10:E10)*Discount_Rate)+(F10*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E10:F10)*Discount_Rate)+(G10*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E10:G10)*Discount_Rate)+(H10*(Discount_Rate*0.65))","v":1.0578750000000001E-2},{"$f":"(SUM($E10:H10)*Discount_Rate)+(I10*(Discount_Rate*0.65))","v":3.1085250000000002E-2},{"$f":"(SUM($E10:I10)*Discount_Rate)+(J10*(Discount_Rate*0.65))","v":5.5986000000000008E-2},9.7650000000000015E-2]
[null,"New Construction Residential Solar",4.2315000000000005E-2,null,null,null,null,null,null,1,"",0,{"$f":"(SUM($E11:E11)*Discount_Rate)+(F11*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E11:F11)*Discount_Rate)+(G11*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E11:G11)*Discount_Rate)+(H11*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E11:H11)*Discount_Rate)+(I11*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E11:I11)*Discount_Rate)+(J11*(Discount_Rate*0.65))","v":4.2315000000000005E-2},4.2315000000000005E-2]
[null,"New Construction Residential Solar + Storage",{"$f":"$R12/1","v":4.2315000000000005E-2},{"$f":"C12","v":4.2315000000000005E-2},null,null,null,null,null,{"$f":"J11","v":1},"",0,{"$f":"(SUM($E12:E12)*Discount_Rate)+(F12*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E12:F12)*Discount_Rate)+(G12*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E12:G12)*Discount_Rate)+(H12*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E12:H12)*Discount_Rate)+(I12*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E12:I12)*Discount_Rate)+(J12*(Discount_Rate*0.65))","v":4.2315000000000005E-2},4.2315000000000005E-2]
[null,"Residential Solar",4.2315000000000005E-2,null,null,null,null,null,null,{"$f":"J11","v":1},"",0,{"$f":"(SUM($E13:E13)*Discount_Rate)+(F13*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E13:F13)*Discount_Rate)+(G13*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E13:G13)*Discount_Rate)+(H13*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E13:H13)*Discount_Rate)+(I13*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E13:I13)*Discount_Rate)+(J13*(Discount_Rate*0.65))","v":4.2315000000000005E-2},4.2315000000000005E-2]
[null,"Residential Solar + Storage",4.2315000000000005E-2,{"$f":"C14","v":4.2315000000000005E-2},null,null,null,null,null,{"$f":"J11","v":1},"",0,{"$f":"(SUM($E14:E14)*Discount_Rate)+(F14*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E14:F14)*Discount_Rate)+(G14*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E14:G14)*Discount_Rate)+(H14*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E14:H14)*Discount_Rate)+(I14*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E14:I14)*Discount_Rate)+(J14*(Discount_Rate*0.65))","v":4.2315000000000005E-2},4.2315000000000005E-2]
[null,"Commercial Solar",4.2315000000000005E-2,null,null,null,null,null,null,{"$f":"J11","v":1},"",0,{"$f":"(SUM($E15:E15)*Discount_Rate)+(F15*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E15:F15)*Discount_Rate)+(G15*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E15:G15)*Discount_Rate)+(H15*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E15:H15)*Discount_Rate)+(I15*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E15:I15)*Discount_Rate)+(J15*(Discount_Rate*0.65))","v":4.2315000000000005E-2},4.2315000000000005E-2]
[null,"Commercial Solar + Storage",4.2315000000000005E-2,{"$f":"C16","v":4.2315000000000005E-2},null,null,null,null,null,{"$f":"J11","v":1},"",0,{"$f":"(SUM($E16:E16)*Discount_Rate)+(F16*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E16:F16)*Discount_Rate)+(G16*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E16:G16)*Discount_Rate)+(H16*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E16:H16)*Discount_Rate)+(I16*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E16:I16)*Discount_Rate)+(J16*(Discount_Rate*0.65))","v":4.2315000000000005E-2},4.2315000000000005E-2]
[null,"Low-Income Community Solar",5.5335000000000009E-2,null,null,null,null,null,{"$f":"I18","v":0.2},0.8,"",0,{"$f":"(SUM($E17:E17)*Discount_Rate)+(F17*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E17:F17)*Discount_Rate)+(G17*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E17:G17)*Discount_Rate)+(H17*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E17:H17)*Discount_Rate)+(I17*(Discount_Rate*0.65))","v":8.4630000000000018E-3},{"$f":"(SUM($E17:I17)*Discount_Rate)+(J17*(Discount_Rate*0.65))","v":4.6872000000000011E-2},5.5335000000000009E-2]
[null,"Solar Photovoltaic Fixed Array (5 MW AC)",5.5335000000000009E-2,null,null,null,null,null,0.2,0.8,"",0,{"$f":"(SUM($E18:E18)*Discount_Rate)+(F18*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E18:F18)*Discount_Rate)+(G18*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E18:G18)*Discount_Rate)+(H18*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E18:H18)*Discount_Rate)+(I18*(Discount_Rate*0.65))","v":8.4630000000000018E-3},{"$f":"(SUM($E18:I18)*Discount_Rate)+(J18*(Discount_Rate*0.65))","v":4.6872000000000011E-2},5.5335000000000009E-2]
[null,"Solar Photovoltaic Fixed Array (5 MW AC) + Storage",5.5335000000000009E-2,{"$f":"C19","v":5.5335000000000009E-2},null,null,null,null,{"$f":"I18","v":0.2},0.8,"",0,{"$f":"(SUM($E19:E19)*Discount_Rate)+(F19*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E19:F19)*Discount_Rate)+(G19*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E19:G19)*Discount_Rate)+(H19*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E19:H19)*Discount_Rate)+(I19*(Discount_Rate*0.65))","v":8.4630000000000018E-3},{"$f":"(SUM($E19:I19)*Discount_Rate)+(J19*(Discount_Rate*0.65))","v":4.6872000000000011E-2},5.5335000000000009E-2]
[null,"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)",5.5335000000000009E-2,null,null,null,null,null,{"$f":"I18","v":0.2},0.8,"",0,{"$f":"(SUM($E20:E20)*Discount_Rate)+(F20*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E20:F20)*Discount_Rate)+(G20*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E20:G20)*Discount_Rate)+(H20*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E20:H20)*Discount_Rate)+(I20*(Discount_Rate*0.65))","v":8.4630000000000018E-3},{"$f":"(SUM($E20:I20)*Discount_Rate)+(J20*(Discount_Rate*0.65))","v":4.6872000000000011E-2},5.5335000000000009E-2]
[null,"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)",5.5335000000000009E-2,null,null,null,null,null,{"$f":"I18","v":0.2},0.8,"",0,{"$f":"(SUM($E21:E21)*Discount_Rate)+(F21*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E21:F21)*Discount_Rate)+(G21*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E21:G21)*Discount_Rate)+(H21*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E21:H21)*Discount_Rate)+(I21*(Discount_Rate*0.65))","v":8.4630000000000018E-3},{"$f":"(SUM($E21:I21)*Discount_Rate)+(J21*(Discount_Rate*0.65))","v":4.6872000000000011E-2},5.5335000000000009E-2]
[null,"100 MW/400 MWh Lithium-ion w/100 MW Solar",5.5335000000000009E-2,{"$f":"C22","v":5.5335000000000009E-2},null,null,null,null,{"$f":"I18","v":0.2},0.8,"",0,{"$f":"(SUM($E22:E22)*Discount_Rate)+(F22*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E22:F22)*Discount_Rate)+(G22*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E22:G22)*Discount_Rate)+(H22*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E22:H22)*Discount_Rate)+(I22*(Discount_Rate*0.65))","v":8.4630000000000018E-3},{"$f":"(SUM($E22:I22)*Discount_Rate)+(J22*(Discount_Rate*0.65))","v":4.6872000000000011E-2},5.5335000000000009E-2]
[null,"100 MW/200 MWh Lithium-ion w/100 MW Solar",5.5335000000000009E-2,{"$f":"C23","v":5.5335000000000009E-2},null,null,null,null,{"$f":"I18","v":0.2},0.8,"",0,{"$f":"(SUM($E23:E23)*Discount_Rate)+(F23*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E23:F23)*Discount_Rate)+(G23*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E23:G23)*Discount_Rate)+(H23*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E23:H23)*Discount_Rate)+(I23*(Discount_Rate*0.65))","v":8.4630000000000018E-3},{"$f":"(SUM($E23:I23)*Discount_Rate)+(J23*(Discount_Rate*0.65))","v":4.6872000000000011E-2},5.5335000000000009E-2]
[null,"50 MW/200 MWh Lithium-ion w/100 MW Solar",5.5335000000000009E-2,{"$f":"C24","v":5.5335000000000009E-2},null,null,null,null,{"$f":"I18","v":0.2},0.8,"",0,{"$f":"(SUM($E24:E24)*Discount_Rate)+(F24*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E24:F24)*Discount_Rate)+(G24*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E24:G24)*Discount_Rate)+(H24*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E24:H24)*Discount_Rate)+(I24*(Discount_Rate*0.65))","v":8.4630000000000018E-3},{"$f":"(SUM($E24:I24)*Discount_Rate)+(J24*(Discount_Rate*0.65))","v":4.6872000000000011E-2},5.5335000000000009E-2]
[null,"Distribution Scale 4hr Lithium-ion",4.2315000000000005E-2,null,null,null,null,null,null,1,"",0,{"$f":"(SUM($E25:E25)*Discount_Rate)+(F25*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E25:F25)*Discount_Rate)+(G25*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E25:G25)*Discount_Rate)+(H25*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E25:H25)*Discount_Rate)+(I25*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E25:I25)*Discount_Rate)+(J25*(Discount_Rate*0.65))","v":4.2315000000000005E-2},4.2315000000000005E-2]
[null,"Distribution Scale 8hr Lithium-ion",4.2315000000000005E-2,null,null,null,null,null,null,{"$f":"J25","v":1},"",0,{"$f":"(SUM($E26:E26)*Discount_Rate)+(F26*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E26:F26)*Discount_Rate)+(G26*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E26:G26)*Discount_Rate)+(H26*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E26:H26)*Discount_Rate)+(I26*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E26:I26)*Discount_Rate)+(J26*(Discount_Rate*0.65))","v":4.2315000000000005E-2},4.2315000000000005E-2]
[null,"4hr Lithium-ion",5.5335000000000009E-2,null,null,null,null,null,0.2,0.8,"",0,{"$f":"(SUM($E27:E27)*Discount_Rate)+(F27*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E27:F27)*Discount_Rate)+(G27*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E27:G27)*Discount_Rate)+(H27*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E27:H27)*Discount_Rate)+(I27*(Discount_Rate*0.65))","v":8.4630000000000018E-3},{"$f":"(SUM($E27:I27)*Discount_Rate)+(J27*(Discount_Rate*0.65))","v":4.6872000000000011E-2},5.5335000000000009E-2]
[null,"8hr Lithium-ion",5.5335000000000009E-2,null,null,null,null,null,{"$f":"I27","v":0.2},0.8,"",0,{"$f":"(SUM($E28:E28)*Discount_Rate)+(F28*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E28:F28)*Discount_Rate)+(G28*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E28:G28)*Discount_Rate)+(H28*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E28:H28)*Discount_Rate)+(I28*(Discount_Rate*0.65))","v":8.4630000000000018E-3},{"$f":"(SUM($E28:I28)*Discount_Rate)+(J28*(Discount_Rate*0.65))","v":4.6872000000000011E-2},5.5335000000000009E-2]
[null,"16hr Lithium-ion",5.5335000000000009E-2,null,null,null,null,null,{"$f":"I27","v":0.2},0.8,"",0,{"$f":"(SUM($E29:E29)*Discount_Rate)+(F29*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E29:F29)*Discount_Rate)+(G29*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E29:G29)*Discount_Rate)+(H29*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E29:H29)*Discount_Rate)+(I29*(Discount_Rate*0.65))","v":8.4630000000000018E-3},{"$f":"(SUM($E29:I29)*Discount_Rate)+(J29*(Discount_Rate*0.65))","v":4.6872000000000011E-2},5.5335000000000009E-2]
[null,"4 hr Flow Battery",5.5335000000000009E-2,null,null,null,null,null,{"$f":"I27","v":0.2},0.8,"",0,{"$f":"(SUM($E30:E30)*Discount_Rate)+(F30*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E30:F30)*Discount_Rate)+(G30*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E30:G30)*Discount_Rate)+(H30*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E30:H30)*Discount_Rate)+(I30*(Discount_Rate*0.65))","v":8.4630000000000018E-3},{"$f":"(SUM($E30:I30)*Discount_Rate)+(J30*(Discount_Rate*0.65))","v":4.6872000000000011E-2},5.5335000000000009E-2]
[null,"8 hr Flow Battery",5.5335000000000009E-2,null,null,null,null,null,{"$f":"I27","v":0.2},0.8,"",0,{"$f":"(SUM($E31:E31)*Discount_Rate)+(F31*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E31:F31)*Discount_Rate)+(G31*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E31:G31)*Discount_Rate)+(H31*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E31:H31)*Discount_Rate)+(I31*(Discount_Rate*0.65))","v":8.4630000000000018E-3},{"$f":"(SUM($E31:I31)*Discount_Rate)+(J31*(Discount_Rate*0.65))","v":4.6872000000000011E-2},5.5335000000000009E-2]
[null,"100hr Iron Oxide",5.5335000000000009E-2,null,null,null,null,null,{"$f":"I27","v":0.2},0.8,"",0,{"$f":"(SUM($E32:E32)*Discount_Rate)+(F32*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E32:F32)*Discount_Rate)+(G32*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E32:G32)*Discount_Rate)+(H32*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E32:H32)*Discount_Rate)+(I32*(Discount_Rate*0.65))","v":8.4630000000000018E-3},{"$f":"(SUM($E32:I32)*Discount_Rate)+(J32*(Discount_Rate*0.65))","v":4.6872000000000011E-2},5.5335000000000009E-2]
[null,"Geothermal (Off System)",9.7650000000000015E-2,null,null,null,0.05,0.15,0.4,0.4,"",0,{"$f":"(SUM($E33:E33)*Discount_Rate)+(F33*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E33:F33)*Discount_Rate)+(G33*(Discount_Rate*0.65))","v":2.1157500000000004E-3},{"$f":"(SUM($E33:G33)*Discount_Rate)+(H33*(Discount_Rate*0.65))","v":9.6022500000000014E-3},{"$f":"(SUM($E33:H33)*Discount_Rate)+(I33*(Discount_Rate*0.65))","v":2.9946000000000007E-2},{"$f":"(SUM($E33:I33)*Discount_Rate)+(J33*(Discount_Rate*0.65))","v":5.5986000000000015E-2},9.7650000000000015E-2]
[null,"Hydrogen Fuel Cell with 40 hrs Storage",5.8590000000000017E-2,null,null,null,null,0.05,0.15,0.8,"",0,{"$f":"(SUM($E34:E34)*Discount_Rate)+(F34*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E34:F34)*Discount_Rate)+(G34*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E34:G34)*Discount_Rate)+(H34*(Discount_Rate*0.65))","v":2.1157500000000004E-3},{"$f":"(SUM($E34:H34)*Discount_Rate)+(I34*(Discount_Rate*0.65))","v":9.6022500000000014E-3},{"$f":"(SUM($E34:I34)*Discount_Rate)+(J34*(Discount_Rate*0.65))","v":4.6872000000000011E-2},5.8590000000000017E-2]
[null,"7F.04 CT Frame Greenfield + Power to Gas + storage",5.8590000000000017E-2,{"$f":"C35","v":5.8590000000000017E-2},null,null,null,{"$f":"H3","v":0.05},0.15,0.8,"",0,{"$f":"(SUM($E35:E35)*Discount_Rate)+(F35*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E35:F35)*Discount_Rate)+(G35*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E35:G35)*Discount_Rate)+(H35*(Discount_Rate*0.65))","v":2.1157500000000004E-3},{"$f":"(SUM($E35:H35)*Discount_Rate)+(I35*(Discount_Rate*0.65))","v":9.6022500000000014E-3},{"$f":"(SUM($E35:I35)*Discount_Rate)+(J35*(Discount_Rate*0.65))","v":4.6872000000000011E-2},5.8590000000000017E-2]
[null,"7F.04 CT Frame Greenfield + RNG",5.8590000000000017E-2,{"$f":"C36","v":5.8590000000000017E-2},null,null,null,{"$f":"H3","v":0.05},0.15,0.8,"",0,{"$f":"(SUM($E36:E36)*Discount_Rate)+(F36*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E36:F36)*Discount_Rate)+(G36*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E36:G36)*Discount_Rate)+(H36*(Discount_Rate*0.65))","v":2.1157500000000004E-3},{"$f":"(SUM($E36:H36)*Discount_Rate)+(I36*(Discount_Rate*0.65))","v":9.6022500000000014E-3},{"$f":"(SUM($E36:I36)*Discount_Rate)+(J36*(Discount_Rate*0.65))","v":4.6872000000000011E-2},5.8590000000000017E-2]
[null,"Pumped Hydro (8 hr)",0.15624000000000002,null,0.05,0.05,0.15,0.25,0.35,0.15,"",2.1157500000000004E-3,{"$f":"(SUM($E37:E37)*Discount_Rate)+(F37*(Discount_Rate*0.65))","v":5.3707500000000005E-3},{"$f":"(SUM($E37:F37)*Discount_Rate)+(G37*(Discount_Rate*0.65))","v":1.2857250000000001E-2},{"$f":"(SUM($E37:G37)*Discount_Rate)+(H37*(Discount_Rate*0.65))","v":2.6853750000000003E-2},{"$f":"(SUM($E37:H37)*Discount_Rate)+(I37*(Discount_Rate*0.65))","v":4.7360250000000007E-2},{"$f":"(SUM($E37:I37)*Discount_Rate)+(J37*(Discount_Rate*0.65))","v":6.1682250000000001E-2},0.15624000000000002]
[null,"Pumped Hydro (16 hr)",0.15624000000000002,null,{"$f":"E37","v":0.05},{"$f":"F37","v":0.05},0.15,0.25,0.35,0.15,"",2.1157500000000004E-3,{"$f":"(SUM($E38:E38)*Discount_Rate)+(F38*(Discount_Rate*0.65))","v":5.3707500000000005E-3},{"$f":"(SUM($E38:F38)*Discount_Rate)+(G38*(Discount_Rate*0.65))","v":1.2857250000000001E-2},{"$f":"(SUM($E38:G38)*Discount_Rate)+(H38*(Discount_Rate*0.65))","v":2.6853750000000003E-2},{"$f":"(SUM($E38:H38)*Discount_Rate)+(I38*(Discount_Rate*0.65))","v":4.7360250000000007E-2},{"$f":"(SUM($E38:I38)*Discount_Rate)+(J38*(Discount_Rate*0.65))","v":6.1682250000000001E-2},0.15624000000000002]
[null,"Pumped Hydro (24 hr)",0.15624000000000002,null,{"$f":"E37","v":0.05},{"$f":"F37","v":0.05},0.15,0.25,0.35,0.15,"",2.1157500000000004E-3,{"$f":"(SUM($E39:E39)*Discount_Rate)+(F39*(Discount_Rate*0.65))","v":5.3707500000000005E-3},{"$f":"(SUM($E39:F39)*Discount_Rate)+(G39*(Discount_Rate*0.65))","v":1.2857250000000001E-2},{"$f":"(SUM($E39:G39)*Discount_Rate)+(H39*(Discount_Rate*0.65))","v":2.6853750000000003E-2},{"$f":"(SUM($E39:H39)*Discount_Rate)+(I39*(Discount_Rate*0.65))","v":4.7360250000000007E-2},{"$f":"(SUM($E39:I39)*Discount_Rate)+(J39*(Discount_Rate*0.65))","v":6.1682250000000001E-2},0.15624000000000002]
[null,"Kettle Falls 2nd Biomass Unit",6.5100000000000005E-2,null,null,null,null,0.05,0.25,0.7,"",0,{"$f":"(SUM($E40:E40)*Discount_Rate)+(F40*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E40:F40)*Discount_Rate)+(G40*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E40:G40)*Discount_Rate)+(H40*(Discount_Rate*0.65))","v":2.1157500000000004E-3},{"$f":"(SUM($E40:H40)*Discount_Rate)+(I40*(Discount_Rate*0.65))","v":1.3833750000000002E-2},{"$f":"(SUM($E40:I40)*Discount_Rate)+(J40*(Discount_Rate*0.65))","v":4.91505E-2},6.5100000000000005E-2]
[null,"Rathdrum CT 2055 Uprates two unit operation",4.2315000000000005E-2,null,null,null,null,null,null,1,"",0,{"$f":"(SUM($E41:E41)*Discount_Rate)+(F41*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E41:F41)*Discount_Rate)+(G41*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E41:G41)*Discount_Rate)+(H41*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E41:H41)*Discount_Rate)+(I41*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E41:I41)*Discount_Rate)+(J41*(Discount_Rate*0.65))","v":4.2315000000000005E-2},4.2315000000000005E-2]
[null,"Rathdrum CT: Inlet Evaporation 2 unit operation",4.2315000000000005E-2,null,null,null,null,null,null,{"$f":"J41","v":1},"",0,{"$f":"(SUM($E42:E42)*Discount_Rate)+(F42*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E42:F42)*Discount_Rate)+(G42*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E42:G42)*Discount_Rate)+(H42*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E42:H42)*Discount_Rate)+(I42*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E42:I42)*Discount_Rate)+(J42*(Discount_Rate*0.65))","v":4.2315000000000005E-2},4.2315000000000005E-2]
[null,"Kettle Falls Upgrade",4.2315000000000005E-2,null,null,null,null,null,null,1,"",0,{"$f":"(SUM($E43:E43)*Discount_Rate)+(F43*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E43:F43)*Discount_Rate)+(G43*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E43:G43)*Discount_Rate)+(H43*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E43:H43)*Discount_Rate)+(I43*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E43:I43)*Discount_Rate)+(J43*(Discount_Rate*0.65))","v":4.2315000000000005E-2},4.2315000000000005E-2]
[null,"Palouse Repower",6.1844999999999997E-2,null,null,null,null,null,{"$f":"I7","v":0.3},0.7,"",0,{"$f":"(SUM($E44:E44)*Discount_Rate)+(F44*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E44:F44)*Discount_Rate)+(G44*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E44:G44)*Discount_Rate)+(H44*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E44:H44)*Discount_Rate)+(I44*(Discount_Rate*0.65))","v":1.2694500000000001E-2},{"$f":"(SUM($E44:I44)*Discount_Rate)+(J44*(Discount_Rate*0.65))","v":4.91505E-2},6.1844999999999997E-2]
[null,"Rattlesnake Repower",6.1844999999999997E-2,null,null,null,null,null,{"$f":"I7","v":0.3},0.7,"",0,{"$f":"(SUM($E45:E45)*Discount_Rate)+(F45*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E45:F45)*Discount_Rate)+(G45*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E45:G45)*Discount_Rate)+(H45*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E45:H45)*Discount_Rate)+(I45*(Discount_Rate*0.65))","v":1.2694500000000001E-2},{"$f":"(SUM($E45:I45)*Discount_Rate)+(J45*(Discount_Rate*0.65))","v":4.91505E-2},6.1844999999999997E-2]
[null,"Lind Repower",5.5335000000000009E-2,null,null,null,null,null,{"$f":"I18","v":0.2},0.8,"",0,{"$f":"(SUM($E46:E46)*Discount_Rate)+(F46*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E46:F46)*Discount_Rate)+(G46*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E46:G46)*Discount_Rate)+(H46*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E46:H46)*Discount_Rate)+(I46*(Discount_Rate*0.65))","v":8.4630000000000018E-3},{"$f":"(SUM($E46:I46)*Discount_Rate)+(J46*(Discount_Rate*0.65))","v":4.6872000000000011E-2},5.5335000000000009E-2]

{"sheet":"Solar PPA","index":5,"n_rows":566,"n_cols":25,"rows_kept":566,"cut":false,"hidden":false,"merged":[[0,0,1,0],[0,1,1,1],[439,2,439,7],[482,2,482,7],[525,2,525,7],[4,2,4,7],[40,2,40,7],[401,2,401,7],[363,2,363,7],[320,2,320,7],[282,2,282,7],[196,2,196,7],[158,2,158,7],[117,2,117,7],[81,2,81,7],[239,2,239,7]]}
["Start Year:",2026,null,null,{"$f":"_xlfn.SEQUENCE(1,20,B1,1)","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,null,null,null,{"$f":"_xlfn.SEQUENCE(1,20,1,1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[]
[null,null,{"$f":"'Resource Options'!B11","v":"New Construction Residential Solar"}]
[null,null,"MWh",null,{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415}]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"INDEX(Summary_PPA,MATCH(Label_SOLAR_New_Residential,'PPA Summary'!$D$3:$D$40,0),MATCH($B$1,_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))","v":154.24134907172729},{"$f":"E7","v":154.24134907172729},{"$f":"F7","v":154.24134907172729},154.24134907172729,154.24134907172729,154.24134907172729,154.24134907172729,154.24134907172729,154.24134907172729,154.24134907172729,154.24134907172729,154.24134907172729,154.24134907172729,154.24134907172729,154.24134907172729,154.24134907172729,154.24134907172729,154.24134907172729,154.24134907172729,154.24134907172729]
[null,null,"Revenue",null,{"$f":"E7*E6","v":1330.6039360220459},{"$f":"F7*F6","v":1330.6039360220459},1330.6039360220459,1330.6039360220459,1330.6039360220459,1330.6039360220459,1330.6039360220459,1330.6039360220459,1330.6039360220459,1330.6039360220459,1330.6039360220459,1330.6039360220459,1330.6039360220459,1330.6039360220459,1330.6039360220459,1330.6039360220459,1330.6039360220459,1330.6039360220459,1330.6039360220459,1330.6039360220459]
[]
[null,null,"Fixed O&M",null,{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":197.38940933943707},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":194.30184849620326},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":190.97958979684248},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":187.41372702074668},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":183.59507401709715},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":179.5141566616918},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":175.16120459453586},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":170.52614273242509},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":165.59858255059956},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":160.36781312739794},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":161.29241155501714},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":162.17891043723384},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":163.02515989516792},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":163.82893331493614},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":164.58792499888949},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":165.29974775035424},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":165.96193039008298},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":166.57191520257183},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":167.12705531035431},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":167.62461197433109}]
[]
[]
[null,null,"Total Operating Costs",null,{"$f":"E10+E11+E12","v":197.38940933943707},{"$f":"F10+F11+F12","v":194.30184849620326},190.97958979684248,187.41372702074668,183.59507401709715,179.5141566616918,175.16120459453586,170.52614273242509,165.59858255059956,160.36781312739794,161.29241155501714,162.17891043723384,163.02515989516792,163.82893331493614,164.58792499888949,165.29974775035424,165.96193039008298,166.57191520257183,167.12705531035431,167.62461197433109]
[]
[null,null,"EBITDA",null,{"$f":"E8-E13","v":1133.2145266826087},{"$f":"F8-F13","v":1136.3020875258426},1139.6243462252035,1143.1902090012993,1147.0088620049487,1151.089779360354,1155.4427314275101,1160.0777932896208,1165.0053534714464,1170.2361228946479,1169.3115244670287,1168.4250255848121,1167.578776126878,1166.7750027071097,1166.0160110231564,1165.3041882716916,1164.642005631963,1164.0320208194742,1163.4768807116916,1162.9793240477147]
[null,null,"Before Tax Earnings",null,{"$f":"E15-E31-E23","v":-3464.5306353118804},{"$f":"F15-F31-F23","v":-5912.9485814323853},-3264.9598060016469,-1667.8682586470422,-1647.5969568367336,-442.71042739053968,763.40280171441168,787.35724453364594,812.66675162523688,839.40047503824098,861.16149306986335,884.20831955214669,908.61172835375987,934.44634439781419,961.79085359819351,990.72822427969982,1021.3459407117557,1053.7362494199995,1087.9964189765897,1124.2290140085263]
[null,null,"ITC",null,{"$f":"-$D20*INDEX(T_ITCSchedule,MATCH(C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":9668.6933627431663}]
[null,null,"Federal Tax",null,{"$f":"E16*Federal_Tax_Rate-E17","v":-10396.24479615866},-1241.7192021008009,-685.64155926034584,-350.25233431587884,-345.99536093571407,-92.969189752013335,160.31458836002645,165.34502135206563,170.66001784129975,176.27409975803059,180.8439135446713,185.6837471059508,190.80846295428955,196.23373232354098,201.97607925562062,208.05292709873694,214.48264754946868,221.28461237819988,228.47924798508382,236.08809294179051]
[]
[null,{"$f":"IRR(D20:Y20,0.1)","v":7.4999971221542117E-2},"Free Cash Flow",{"$f":"-INDEX(T_CAPEX,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)/1000*1000000*(1+INDEX(T_AFUDC,MATCH($C5,List_Resources,0),1))","v":-24171.733406857915},{"$f":"E15-E18","v":11529.459322841269},{"$f":"F15-F18","v":2378.0212896266435},1825.2659054855494,1493.4425433171782,1493.0042229406627,1244.0589691123673,995.12814306748373,994.73277193755519,994.34533563014656,993.96202313661729,988.46761092235738,982.74127847886132,976.77031317258843,970.54127038356876,964.03993176753579,957.25126117295463,950.15935808249435,942.74740844127427,934.99763272660778,926.89123110592425,{"$f":"D20*-0.3","v":7251.5200220573743}]
[null,{"$f":"IRR(D21:Y21,0.1)","v":0.10729159119764864},"ROE",{"$f":"-D36","v":-2835.9130929367152},{"$f":"E20-E23-E25-E32-E17","v":254.53367581247585},{"$f":"F20-F23-F25-F32-F17","v":254.03047576611948},253.55085650491515,253.09295326447773,252.65463288796218,252.23347325561696,251.82674140668371,251.43137027675516,251.04393396934654,250.66062147581732,245.16620926155741,239.43987681806129,233.46891151178835,227.23986872276873,220.73853010673565,213.9498595121546,206.85795642169433,199.44600678047425,191.69623106580775,183.58982944512422,{"$f":"Y20","v":7251.5200220573743}]
[]
[null,null,"Interest",null,{"$f":"D26*Debt_Rate","v":488.55048282864328},474.53918229287467,459.75726022763877,444.16233244881488,427.70968364215571,410.3521391511303,392.03992971309845,372.72054875597485,352.33860184620949,330.83564785640698,308.15003139716538,284.21670603266546,258.96704777311805,232.32865830929555,204.22515742496279,174.57596399199176,143.2960649202073,110.2957713994747,75.480461735101812,38.750310039188406]
[null,null,"Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$D35)","v":743.30140166080002},{"$f":"-PMT(Debt_Rate,20,$D35)","v":743.30140166080002},743.30140166080002,743.30140166080002,743.30140166080002,743.30140166080002,743.30140166080002,743.30140166080002,743.30140166080002,743.30140166080002,743.30140166080002,743.30140166080002,743.30140166080002,743.30140166080002,743.30140166080002,743.30140166080002,743.30140166080002,743.30140166080002,743.30140166080002,743.30140166080002]
[null,null,"Sinking Fund",null,{"$f":"E24-E23","v":254.75091883215674},{"$f":"F24-F23","v":268.76221936792535},283.54414143316126,299.13906921198515,315.59171801864431,332.94926250966972,351.26147194770158,370.58085290482518,390.96279981459054,412.46575380439305,435.15137026363465,459.08469562813457,484.33435388768197,510.9727433515045,539.07624423583729,568.72543766880824,600.00533674059272,633.00563026132534,667.82093992569821,704.55109162161159]
[null,null,"Mortgage Balance",{"$f":"D35","v":8882.736051429878},{"$f":"D26-E25","v":8627.9851325977215},{"$f":"E26-F25","v":8359.2229132297962},{"$f":"F26-G25","v":8075.6787717966345},7776.5397025846496,7460.9479845660053,7127.9987220563353,6776.7372501086338,6406.1563972038084,6015.1935973892178,5602.7278435848248,5167.57647332119,4708.4917776930552,4224.1574238053736,3713.1846804538691,3174.1084362180318,2605.3829985492234,2005.3776618086308,1372.3720315473056,704.55109162160738,-4.2064129956997931E-12]
[]
[null,null,"Book Depr",null,{"$f":"-$D20/20","v":1208.5866703428958},{"$f":"-$D20/20","v":1208.5866703428958},{"$f":"-$D20/20","v":1208.5866703428958},1208.5866703428958,1208.5866703428958,1208.5866703428958,1208.5866703428958,1208.5866703428958,1208.5866703428958,1208.5866703428958,1208.5866703428958,1208.5866703428958,1208.5866703428958,1208.5866703428958,1208.5866703428958,1208.5866703428958,1208.5866703428958,1208.5866703428958,1208.5866703428958,1208.5866703428958]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E28:E28)","v":1208.5866703428958},{"$f":"SUM($E28:F28)","v":2417.1733406857916},{"$f":"SUM($E28:G28)","v":3625.7600110286876},{"$f":"SUM($E28:H28)","v":4834.3466813715831},{"$f":"SUM($E28:I28)","v":6042.9333517144787},{"$f":"SUM($E28:J28)","v":7251.5200220573743},{"$f":"SUM($E28:K28)","v":8460.1066924002698},{"$f":"SUM($E28:L28)","v":9668.6933627431663},{"$f":"SUM($E28:M28)","v":10877.280033086063},{"$f":"SUM($E28:N28)","v":12085.866703428959},{"$f":"SUM($E28:O28)","v":13294.453373771856},{"$f":"SUM($E28:P28)","v":14503.040044114752},{"$f":"SUM($E28:Q28)","v":15711.626714457649},{"$f":"SUM($E28:R28)","v":16920.213384800543},{"$f":"SUM($E28:S28)","v":18128.800055143438},{"$f":"SUM($E28:T28)","v":19337.386725486333},{"$f":"SUM($E28:U28)","v":20545.973395829227},{"$f":"SUM($E28:V28)","v":21754.560066172122},{"$f":"SUM($E28:W28)","v":22963.146736515017},{"$f":"SUM($E28:X28)","v":24171.733406857911}]
[null,null,"End Year Book Value",null,{"$f":"-$D20-E29","v":22963.14673651502},{"$f":"-$D20-F29","v":21754.560066172122},20545.973395829227,19337.386725486333,18128.800055143438,16920.21338480054,15711.626714457645,14503.040044114749,13294.453373771852,12085.866703428956,10877.280033086059,9668.6933627431627,8460.1066924002662,7251.5200220573715,6042.9333517144769,4834.3466813715822,3625.7600110286876,2417.1733406857929,1208.5866703428983,0]
[null,null,"Tax Dep",null,{"$f":"-$D20*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(E$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":4109.1946791658456},{"$f":"-$D20*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(F$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":6574.7114866653528},{"$f":"-$D20*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(G$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":3944.8268919992115},{"$f":"-$D20*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(H$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2366.8961351995267},{"$f":"-$D20*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(I$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2366.8961351995267},{"$f":"-$D20*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(J$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1183.4480675997634},{"$f":"-$D20*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(K$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D20*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(L$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D20*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(M$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D20*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(N$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D20*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(O$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D20*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(P$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D20*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(Q$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D20*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(R$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D20*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(S$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D20*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(T$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D20*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(U$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D20*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(V$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D20*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(W$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D20*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(X$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E31*Federal_Tax_Rate","v":862.93088262482752},1380.6894121997241,828.41364731983435,497.04818839190057,497.04818839190057,248.52409419595028,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dep. Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E32:X32)","v":3500.590408099501},{"$f":"D33/D37","v":0.14482165383746648}]
[null,null,"ITC Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E17:X17)","v":8952.4938543918197},{"$f":"D34/D37","v":0.37037037037037035}]
[null,{"$f":"INDEX(T_Debt,MATCH(Label_SOLAR_New_Residential,List_Resources,0),1)","v":0.75800000000000001},"Debt",{"$f":"(D37-D33-D34)*$B35","v":8882.736051429878},{"$f":"D35/D37","v":0.36748444565045968}]
[null,{"$f":"1-B35","v":0.24199999999999999},"Equity",{"$f":"(D37-D33-D34)*$B36","v":2835.9130929367152},{"$f":"D36/D37","v":0.11732353014170346}]
[null,null,"Total",{"$f":"-D20","v":24171.733406857915}]
[null,null,"Check",{"$f":"SUM(D33:D36)-D37","v":0}]
[]
[]
[null,null,{"$f":"'Resource Options'!B12","v":"New Construction Residential Solar + Storage"}]
[null,null,"MWh",null,{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C41,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"E42","v":8.6267654168615415},{"$f":"F42","v":8.6267654168615415},{"$f":"G42","v":8.6267654168615415},{"$f":"H42","v":8.6267654168615415},{"$f":"I42","v":8.6267654168615415},{"$f":"J42","v":8.6267654168615415},{"$f":"K42","v":8.6267654168615415},{"$f":"L42","v":8.6267654168615415},{"$f":"M42","v":8.6267654168615415},{"$f":"N42","v":8.6267654168615415},{"$f":"O42","v":8.6267654168615415},{"$f":"P42","v":8.6267654168615415},{"$f":"Q42","v":8.6267654168615415},{"$f":"R42","v":8.6267654168615415},{"$f":"S42","v":8.6267654168615415},{"$f":"T42","v":8.6267654168615415},{"$f":"U42","v":8.6267654168615415},{"$f":"V42","v":8.6267654168615415},{"$f":"W42","v":8.6267654168615415}]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"PPA_SOLAR_New_Residential","v":154.24134907172729},{"$f":"E43","v":154.24134907172729},{"$f":"F43","v":154.24134907172729},{"$f":"G43","v":154.24134907172729},{"$f":"H43","v":154.24134907172729},{"$f":"I43","v":154.24134907172729},{"$f":"J43","v":154.24134907172729},{"$f":"K43","v":154.24134907172729},{"$f":"L43","v":154.24134907172729},{"$f":"M43","v":154.24134907172729},{"$f":"N43","v":154.24134907172729},{"$f":"O43","v":154.24134907172729},{"$f":"P43","v":154.24134907172729},{"$f":"Q43","v":154.24134907172729},{"$f":"R43","v":154.24134907172729},{"$f":"S43","v":154.24134907172729},{"$f":"T43","v":154.24134907172729},{"$f":"U43","v":154.24134907172729},{"$f":"V43","v":154.24134907172729},{"$f":"W43","v":154.24134907172729}]
[null,null,"Capacity Payment ($/kW-month)",null,{"$f":"INDEX(Summary_PPA,MATCH(Label_Capacity_Payment_SOLAR_New_Residential_Plus_Storage,'PPA Summary'!$D$3:$D$40,0),MATCH($B$1,_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))","v":23.619122659987564},{"$f":"E44","v":23.619122659987564},23.619122659987564,23.619122659987564,23.619122659987564,23.619122659987564,23.619122659987564,23.619122659987564,23.619122659987564,23.619122659987564,23.619122659987564,23.619122659987564,23.619122659987564,23.619122659987564,23.619122659987564,23.619122659987564,23.619122659987564,23.619122659987564,23.619122659987564,23.619122659987564]
[null,null,"Revenue",null,{"$f":"E43*E42+E44*12*INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*1000","v":3055.8268085776594},3055.8268085776594,3055.8268085776594,3055.8268085776594,3055.8268085776594,3055.8268085776594,3055.8268085776594,3055.8268085776594,3055.8268085776594,3055.8268085776594,3055.8268085776594,3055.8268085776594,3055.8268085776594,3055.8268085776594,3055.8268085776594,3055.8268085776594,3055.8268085776594,3055.8268085776594,3055.8268085776594,3055.8268085776594]
[]
[null,null,"Solar Fixed O&M",null,{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C41,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":157.91152747154968},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C41,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":155.44147879696263},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C41,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":152.78367183747397},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C41,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":149.93098161659734},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C41,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":146.87605921367773},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C41,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":143.61132532935343},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C41,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":140.12896367562868},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C41,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":136.42091418594006},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C41,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":132.47886604047966},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C41,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":128.29425050191836},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C41,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":129.03392924401371},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C41,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":129.74312834978707},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C41,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":130.42012791613433},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C41,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":131.06314665194893},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C41,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":131.6703399991116},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C41,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":132.23979820028339},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C41,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":132.76954431206639},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C41,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":133.25753216205746},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C41,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":133.70164424828346},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C41,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":134.09968957946487}]
[null,null,"Storage Fixed O&M",null,{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C41,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":445.78693596807591},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C41,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":442.75968064549255},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C41,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":441.01724776543983},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C41,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":439.23979742559004},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C41,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":438.24402832248808},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C41,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":442.38290353087189},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C41,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":446.48931443322192},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C41,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":450.55977433780629},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C41,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":454.59065762180137},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C41,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":458.57819527842753},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C41,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":462.51847033478583},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C41,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":466.40741313685515},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C41,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":470.2407964979991},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C41,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":474.01423070725309},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C41,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":477.72315839355036},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C41,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":481.36284924195229},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C41,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":484.92839455783871},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C41,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":488.41470167491292},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C41,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":491.81648820276382},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C41,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":495.1282761096117}]
[]
[]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E47:E50)","v":603.69846343962558},598.20115944245515,593.80091960291384,589.17077904218741,585.12008753616578,585.99422886022535,586.61827810885063,586.98068852374638,587.06952366228097,586.87244578034586,591.55239957879951,596.15054148664217,600.66092441413343,605.07737735920205,609.39349839266197,613.60264744223571,617.6979388699051,621.67223383697035,625.51813245104722,629.22796568907654]
[null,null,"     Storage Reinvestment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(T_CAPEX2,MATCH($C41,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000000*(1+INDEX(T_AFUDC,MATCH($C41,List_Resources,0),1))*0.5*INDEX(T_StorageMWh,MATCH($C41,List_Resources,0),1)/1000","v":10832.892938791025}]
[]
[null,null,"EBITDA",null,{"$f":"E45-E51","v":2452.1283451380341},{"$f":"F45-F51","v":2457.6256491352042},2462.0258889747456,2466.656029535472,2470.7067210414934,2469.8325797174339,2469.2085304688089,2468.8461200539132,2468.7572849153785,2468.9543627973135,2464.2744089988601,2459.6762670910175,2455.1658841635262,2450.7494312184572,2446.4333101849975,2442.2241611354239,2438.1288697077543,2434.154574740689,2430.3086761266122,2426.598842888583]
[null,null,"Before Tax Earnings",null,{"$f":"E54-E72-E62","v":-5453.5696777644707},{"$f":"F54-F72-F62","v":-9663.3695589489362},-5111.5370200365351,-2366.8827132491338,-2334.542138646179,-270.66361993410521,1795.1065113201028,1827.9632521315393,1862.9206215367851,1900.0914452124084,-64.791598627587291,-1098.5488580781603,-264.65983386070445,357.1967943447163,829.12652335964526,919.35208291096569,1014.8854090572393,1599.5996464183154,2189.8982438789444,2303.1764555302912]
[null,null,"ITC",null,{"$f":"-$D59*INDEX(T_ITCSchedule,MATCH(C41,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":16625.055828177032}]
[null,null,"Federal Tax",null,{"$f":"E55*Federal_Tax_Rate-E56","v":-17770.30546050757},{"$f":"F55*Federal_Tax_Rate-F56","v":-2029.3076073792765},{"$f":"G55*Federal_Tax_Rate-G56","v":-1073.4227742076723},{"$f":"H55*Federal_Tax_Rate-H56","v":-497.04536978231806},{"$f":"I55*Federal_Tax_Rate-I56","v":-490.25384911569756},{"$f":"J55*Federal_Tax_Rate-J56","v":-56.839360186162089},{"$f":"K55*Federal_Tax_Rate-K56","v":376.97236737722159},{"$f":"L55*Federal_Tax_Rate-L56","v":383.87228294762326},{"$f":"M55*Federal_Tax_Rate-M56","v":391.21333052272485},{"$f":"N55*Federal_Tax_Rate-N56","v":399.01920349460573},{"$f":"O55*Federal_Tax_Rate-O56","v":-13.60623571179333},{"$f":"P55*Federal_Tax_Rate-P56","v":-230.69526019641364},{"$f":"Q55*Federal_Tax_Rate-Q56","v":-55.578565110747931},{"$f":"R55*Federal_Tax_Rate-R56","v":75.011326812390422},{"$f":"S55*Federal_Tax_Rate-S56","v":174.11656990552549},{"$f":"T55*Federal_Tax_Rate-T56","v":193.06393741130279},{"$f":"U55*Federal_Tax_Rate-U56","v":213.12593590202025},{"$f":"V55*Federal_Tax_Rate-V56","v":335.91592574784625},{"$f":"W55*Federal_Tax_Rate-W56","v":459.87863121457832},{"$f":"X55*Federal_Tax_Rate-X56","v":483.66705566136113}]
[]
[null,{"$f":"IRR(D59:Y59,0.1)","v":7.4999980370215269E-2},"Free Cash Flow",{"$f":"SUM(D68:D69)","v":-41562.639570442581},{"$f":"E54-E57","v":20222.433805645604},4486.9332565144805,{"$f":"G54-G57","v":3535.4486631824179},2963.7013993177902,2960.9605701571909,2526.671939903596,2092.2361630915875,{"$f":"L54-L57","v":2084.9738371062899},{"$f":"M54-M57","v":2077.5439543926536},2069.9351593027077,{"$f":"O54-O57-O52","v":-8355.0122940803703},{"$f":"P54-P57","v":2690.371527287431},{"$f":"Q54-Q57","v":2510.7444492742743},2375.7381044060667,2272.316740279472,2249.1602237241209,2225.0029338057343,2098.2386489928426,1970.430044912034,1942.9317872272218,{"$f":"D59*-0.3","v":12468.791871132775}]
[null,{"$f":"IRR(D60:Y60,0.1)","v":0.13310648144352655},"ROE",{"$f":"-D77","v":-4876.2755964115777},{"$f":"E59-E62-E65-E73-E56","v":835.50515790357167},834.78869735059925,832.92729292400895,830.95394240266421,828.21311324206511,821.2549179959326,814.14957619138636,806.88725020608877,799.45736749245248,791.84857240250642,{"$f":"O59-O62-O65-O73-O56+O52","v":-214.57843706152744},{"$f":"P59-P62-P65-P73-P56","v":-234.21911753434256},-254.67091657278564,-275.97738373403047,-298.18454949850877,-321.34106605385989,-345.49835597224649,-370.7107692197356,-397.03574896065629,-424.53400664546825,{"$f":"Y59","v":12468.791871132775}]
[]
[null,null,"Interest",null,{"$f":"D66*Debt_Rate","v":840.04929592726728},815.95724492375598,790.54013111505151,763.72507604686825,735.43519294993496,705.58936628267031,674.10201914870618,640.88286792237386,605.83666337859336,568.86291758490495,981.47892239076168,905.24964445925559,824.82775624151679,739.98266417180218,650.47109203825335,556.03638343735929,456.40776586341616,351.2995743229061,240.41043224766798,{"$f":"W66*Debt_Rate","v":123.42238735829177}]
[null,null,"Initial Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$D76)","v":1278.0865869002012},1278.0865869002012,1278.0865869002012,1278.0865869002012,1278.0865869002012,1278.0865869002012,1278.0865869002012,1278.0865869002012,1278.0865869002012,1278.0865869002012,1278.0865869002012,1278.0865869002012,1278.0865869002012,1278.0865869002012,1278.0865869002012,1278.0865869002012,1278.0865869002012,1278.0865869002012,1278.0865869002012,1278.0865869002012]
[null,null,"Storage Refresh Mortgage Payment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-PMT(Debt_Rate,10,$O52)*$B76","v":1089.3792069724889},{"$f":"-PMT(Debt_Rate,10,$O52)*$B76","v":1089.3792069724889},1089.3792069724889,1089.3792069724889,1089.3792069724889,1089.3792069724889,1089.3792069724889,1089.3792069724889,1089.3792069724889,1089.3792069724889]
[null,null,"Sinking Fund",null,{"$f":"E64+E63-E62","v":438.03729097293387},{"$f":"F64+F63-F62","v":462.12934197644518},{"$f":"G64+G63-G62","v":487.54645578514965},{"$f":"H64+H63-H62","v":514.3615108533329},{"$f":"I64+I63-I62","v":542.6513939502662},{"$f":"J64+J63-J62","v":572.49722061753084},{"$f":"K64+K63-K62","v":603.98456775149498},{"$f":"L64+L63-L62","v":637.20371897782729},{"$f":"M64+M63-M62","v":672.2499235216078},{"$f":"N64+N63-N62","v":709.22366931529621},{"$f":"O64+O63-O62","v":1385.9868714819283},{"$f":"P64+P63-P62","v":1462.2161494134343},{"$f":"Q64+Q63-Q62","v":1542.6380376311731},{"$f":"R64+R63-R62","v":1627.4831297008877},{"$f":"S64+S63-S62","v":1716.9947018344367},{"$f":"T64+T63-T62","v":1811.4294104353307},{"$f":"U64+U63-U62","v":1911.0580280092738},{"$f":"V64+V63-V62","v":2016.1662195497838},{"$f":"W64+W63-W62","v":2127.0553616250222},{"$f":"X64+X63-X62","v":2244.0434065143982}]
[null,null,"Mortgage Balance",{"$f":"D76","v":15273.623562313951},{"$f":"D66-E65+(F52*$B$76)","v":14835.586271341017},14373.456929364573,13885.910473579423,13371.54896272609,12828.897568775825,12256.400348158293,11652.415780406798,11015.212061428971,10342.962137907363,17845.071316195666,16459.084444713739,14996.868295300304,13454.230257669131,11826.747127968243,10109.752426133806,8298.3230156984755,6387.2649876892019,4371.0987681394181,2244.0434065143959,-2.2737367544323206E-12]
[]
[null,null,"Solar Depr",{"$f":"-INDEX(T_CAPEX,MATCH($C41,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)/1000*1000000*(1+INDEX(T_AFUDC,MATCH($C41,List_Resources,0),1))","v":-24171.733406857915},{"$f":"-$D68/20","v":1208.5866703428958},1208.5866703428958,1208.5866703428958,1208.5866703428958,1208.5866703428958,1208.5866703428958,1208.5866703428958,1208.5866703428958,1208.5866703428958,1208.5866703428958,1208.5866703428958,1208.5866703428958,1208.5866703428958,1208.5866703428958,1208.5866703428958,1208.5866703428958,1208.5866703428958,1208.5866703428958,1208.5866703428958,1208.5866703428958]
[null,null,"Storage Depr",{"$f":"-INDEX(T_CAPEX2,MATCH($C41,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000000*(1+INDEX(T_AFUDC,MATCH($C41,List_Resources,0),1))*INDEX(T_StorageMWh,MATCH($C41,List_Resources,0),1)/1000","v":-17390.90616358467},{"$f":"-$D69/10","v":1739.0906163584671},{"$f":"-$D69/10","v":1739.0906163584671},1739.0906163584671,1739.0906163584671,1739.0906163584671,1739.0906163584671,1739.0906163584671,1739.0906163584671,1739.0906163584671,1739.0906163584671,{"$f":"$O52/10","v":1083.2892938791024},{"$f":"$O52/10","v":1083.2892938791024},1083.2892938791024,1083.2892938791024,1083.2892938791024,1083.2892938791024,1083.2892938791024,1083.2892938791024,1083.2892938791024,1083.2892938791024]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E68:E69)","v":2947.6772867013628},{"$f":"SUM($E68:F69)","v":5895.3545734027257},{"$f":"SUM($E68:G69)","v":8843.031860104089},{"$f":"SUM($E68:H69)","v":11790.709146805453},{"$f":"SUM($E68:I69)","v":14738.386433506816},{"$f":"SUM($E68:J69)","v":17686.063720208178},{"$f":"SUM($E68:K69)","v":20633.741006909539},{"$f":"SUM($E68:L69)","v":23581.418293610899},{"$f":"SUM($E68:M69)","v":26529.095580312263},{"$f":"SUM($E68:N69)","v":29476.772867013624},{"$f":"SUM($E68:O69)","v":31768.64883123562},{"$f":"SUM($E68:P69)","v":34060.524795457619},{"$f":"SUM($E68:Q69)","v":36352.400759679622},{"$f":"SUM($E68:R69)","v":38644.276723901625},{"$f":"SUM($E68:S69)","v":40936.15268812362},{"$f":"SUM($E68:T69)","v":43228.028652345623},{"$f":"SUM($E68:U69)","v":45519.904616567619},{"$f":"SUM($E68:V69)","v":47811.780580789622},{"$f":"SUM($E68:W69)","v":50103.656545011618},{"$f":"SUM($E68:X69)","v":52395.532509233621}]
[null,null,"End Year Book Value",null,{"$f":"-$D59-E70","v":38614.962283741217},{"$f":"-$D59-F70","v":35667.284997039853},32719.607710338492,{"$f":"-$D59-H70","v":29771.930423637128},{"$f":"-$D59-I70","v":26824.253136935768},23876.575850234403,20928.898563533043,17981.221276831682,{"$f":"-$D59-M70","v":15033.543990130318},{"$f":"-$D59-N70","v":12085.866703428957},{"$f":"-$D59-O70+$O52","v":20626.883677997987},{"$f":"-$D59-P70+$O52","v":18335.007713775987},16043.131749553984,13751.255785331981,11459.379821109986,9167.5038568879827,6875.627892665987,4583.7519284439841,2291.8759642219884,-1.4551915228366852E-11]
[null,null,"Tax Dep",null,{"$f":"-$D59*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C41,List_Resources,0),MATCH(E$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C41,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":7065.6487269752379},{"$f":"-$D59*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C41,List_Resources,0),MATCH(F$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C41,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":11305.037963160383},{"$f":"-$D59*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C41,List_Resources,0),MATCH(G$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C41,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":6783.0227778962289},{"$f":"-$D59*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C41,List_Resources,0),MATCH(H$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C41,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":4069.8136667377375},{"$f":"-$D59*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C41,List_Resources,0),MATCH(I$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C41,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":4069.8136667377375},{"$f":"-$D59*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C41,List_Resources,0),MATCH(J$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C41,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2034.9068333688688},{"$f":"-$D59*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C41,List_Resources,0),MATCH(K$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C41,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D59*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C41,List_Resources,0),MATCH(L$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C41,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D59*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C41,List_Resources,0),MATCH(M$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C41,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D59*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C41,List_Resources,0),MATCH(N$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C41,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"$O52*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C41,List_Resources,0),MATCH(O$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":1547.5870852356857},{"$f":"$O52*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C41,List_Resources,0),MATCH(P$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":2652.9754807099221},{"$f":"$O52*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C41,List_Resources,0),MATCH(Q$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":1894.9979617827139},{"$f":"$O52*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C41,List_Resources,0),MATCH(R$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":1353.5699727019387},{"$f":"$O52*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C41,List_Resources,0),MATCH(S$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":966.83569478709887},{"$f":"$O52*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C41,List_Resources,0),MATCH(T$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":966.83569478709887},{"$f":"$O52*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C41,List_Resources,0),MATCH(U$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":966.83569478709887},{"$f":"$O52*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C41,List_Resources,0),MATCH(V$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":483.25535399946756},{"$f":"$O52*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C41,List_Resources,0),MATCH(W$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"$O52*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C41,List_Resources,0),MATCH(X$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E72*Federal_Tax_Rate","v":1483.7862326647999},{"$f":"F72*Federal_Tax_Rate","v":2374.0579722636803},{"$f":"G72*Federal_Tax_Rate","v":1424.4347833582081},{"$f":"H72*Federal_Tax_Rate","v":854.66087001492485},{"$f":"I72*Federal_Tax_Rate","v":854.66087001492485},{"$f":"J72*Federal_Tax_Rate","v":427.33043500746243},{"$f":"K72*Federal_Tax_Rate","v":0},{"$f":"L72*Federal_Tax_Rate","v":0},{"$f":"M72*Federal_Tax_Rate","v":0},{"$f":"N72*Federal_Tax_Rate","v":0},{"$f":"O72*Federal_Tax_Rate","v":324.99328789949396},{"$f":"P72*Federal_Tax_Rate","v":557.12485094908357},{"$f":"Q72*Federal_Tax_Rate","v":397.94957197436992},{"$f":"R72*Federal_Tax_Rate","v":284.24969426740711},{"$f":"S72*Federal_Tax_Rate","v":203.03549590529076},{"$f":"T72*Federal_Tax_Rate","v":203.03549590529076},{"$f":"U72*Federal_Tax_Rate","v":203.03549590529076},{"$f":"V72*Federal_Tax_Rate","v":101.48362433988818},{"$f":"W72*Federal_Tax_Rate","v":0},{"$f":"X72*Federal_Tax_Rate","v":0}]
[null,null,"Dep. Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E73:N73)","v":6019.1702004420222},{"$f":"D74/D78","v":0.14482165383746648}]
[null,null,"ITC Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E56:X56)","v":15393.570211275028},{"$f":"D75/D78","v":0.37037037037037029}]
[null,{"$f":"INDEX(T_Debt,MATCH(Label_Capacity_Payment_SOLAR_New_Residential_Plus_Storage,List_Resources,0),1)","v":0.75800000000000001},"Debt",{"$f":"(D78-D74-D75)*$B76","v":15273.623562313951},{"$f":"D76/D78","v":0.36748444565045968}]
[null,{"$f":"1-B76","v":0.24199999999999999},"Equity",{"$f":"(D78-D74-D75)*$B77","v":4876.2755964115777},{"$f":"D77/D78","v":0.11732353014170348}]
[null,null,"Total",{"$f":"-D59","v":41562.639570442581}]
[null,null,"Check",{"$f":"SUM(D74:D77)-D78","v":0}]
[]
[]
[null,null,{"$f":"'Resource Options'!B13","v":"Residential Solar"}]
[null,null,"MWh",null,{"$f":"INDEX(T_PlantSize,MATCH($C82,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"E83","v":8.6267654168615415},{"$f":"F83","v":8.6267654168615415},{"$f":"G83","v":8.6267654168615415},{"$f":"H83","v":8.6267654168615415},{"$f":"I83","v":8.6267654168615415},{"$f":"J83","v":8.6267654168615415},{"$f":"K83","v":8.6267654168615415},{"$f":"L83","v":8.6267654168615415},{"$f":"M83","v":8.6267654168615415},{"$f":"N83","v":8.6267654168615415},{"$f":"O83","v":8.6267654168615415},{"$f":"P83","v":8.6267654168615415},{"$f":"Q83","v":8.6267654168615415},{"$f":"R83","v":8.6267654168615415},{"$f":"S83","v":8.6267654168615415},{"$f":"T83","v":8.6267654168615415},{"$f":"U83","v":8.6267654168615415},{"$f":"V83","v":8.6267654168615415},{"$f":"W83","v":8.6267654168615415}]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"INDEX(Summary_PPA,MATCH(Label_SOLAR_Existing_Residential,'PPA Summary'!$D$3:$D$40,0),MATCH($B$1,_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))","v":165.87124443526352},{"$f":"E84","v":165.87124443526352},{"$f":"F84","v":165.87124443526352},165.87124443526352,165.87124443526352,165.87124443526352,165.87124443526352,165.87124443526352,165.87124443526352,165.87124443526352,165.87124443526352,165.87124443526352,165.87124443526352,165.87124443526352,165.87124443526352,165.87124443526352,165.87124443526352,165.87124443526352,165.87124443526352,165.87124443526352]
[null,null,"Revenue",null,{"$f":"E84*E83","v":1430.9323151459187},{"$f":"F84*F83","v":1430.9323151459187},1430.9323151459187,1430.9323151459187,1430.9323151459187,1430.9323151459187,1430.9323151459187,1430.9323151459187,1430.9323151459187,1430.9323151459187,1430.9323151459187,1430.9323151459187,1430.9323151459187,1430.9323151459187,1430.9323151459187,1430.9323151459187,1430.9323151459187,1430.9323151459187,1430.9323151459187,1430.9323151459187]
[]
[null,null,"Fixed O&M",null,{"$f":"INDEX(T_PlantSize,MATCH($C82,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C82,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":197.38940933943707},{"$f":"INDEX(T_PlantSize,MATCH($C82,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C82,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":194.30184849620326},{"$f":"INDEX(T_PlantSize,MATCH($C82,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C82,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":190.97958979684248},{"$f":"INDEX(T_PlantSize,MATCH($C82,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C82,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":187.41372702074668},{"$f":"INDEX(T_PlantSize,MATCH($C82,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C82,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":183.59507401709715},{"$f":"INDEX(T_PlantSize,MATCH($C82,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C82,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":179.5141566616918},{"$f":"INDEX(T_PlantSize,MATCH($C82,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C82,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":175.16120459453586},{"$f":"INDEX(T_PlantSize,MATCH($C82,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C82,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":170.52614273242509},{"$f":"INDEX(T_PlantSize,MATCH($C82,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C82,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":165.59858255059956},{"$f":"INDEX(T_PlantSize,MATCH($C82,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C82,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":160.36781312739794},{"$f":"INDEX(T_PlantSize,MATCH($C82,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C82,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":161.29241155501714},{"$f":"INDEX(T_PlantSize,MATCH($C82,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C82,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":162.17891043723384},{"$f":"INDEX(T_PlantSize,MATCH($C82,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C82,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":163.02515989516792},{"$f":"INDEX(T_PlantSize,MATCH($C82,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C82,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":163.82893331493614},{"$f":"INDEX(T_PlantSize,MATCH($C82,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C82,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":164.58792499888949},{"$f":"INDEX(T_PlantSize,MATCH($C82,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C82,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":165.29974775035424},{"$f":"INDEX(T_PlantSize,MATCH($C82,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C82,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":165.96193039008298},{"$f":"INDEX(T_PlantSize,MATCH($C82,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C82,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":166.57191520257183},{"$f":"INDEX(T_PlantSize,MATCH($C82,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C82,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":167.12705531035431},{"$f":"INDEX(T_PlantSize,MATCH($C82,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C82,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":167.62461197433109}]
[]
[]
[null,null,"Total Operating Costs",null,{"$f":"E87+E88+E89","v":197.38940933943707},{"$f":"F87+F88+F89","v":194.30184849620326},190.97958979684248,187.41372702074668,183.59507401709715,179.5141566616918,175.16120459453586,170.52614273242509,165.59858255059956,160.36781312739794,161.29241155501714,162.17891043723384,163.02515989516792,163.82893331493614,164.58792499888949,165.29974775035424,165.96193039008298,166.57191520257183,167.12705531035431,167.62461197433109]
[]
[null,null,"EBITDA",null,{"$f":"E85-E90","v":1233.5429058064815},{"$f":"F85-F90","v":1236.6304666497153},1239.9527253490762,1243.5185881251721,1247.3372411288215,1251.4181584842268,1255.7711105513829,1260.4061724134936,1265.3337325953191,1270.5645020185207,1269.6399035909014,1268.7534047086849,1267.9071552507507,1267.1033818309825,1266.3443901470291,1265.6325673955644,1264.9703847558358,1264.3603999433469,1263.8052598355644,1263.3077031715875]
[null,null,"Before Tax Earnings",null,{"$f":"E92-E108-E100","v":-3764.0061833179634},{"$f":"F92-F108-F100","v":-6425.5985213483591},{"$f":"G92-G108-G100","v":-3547.638744462718},{"$f":"H92-H108-H100","v":-1811.9797462751999},{"$f":"I92-I108-I100","v":-1790.2777793512687},{"$f":"J92-J108-J100","v":-480.97337059283188},{"$f":"K92-K108-K100","v":829.6407521675801},{"$f":"L92-L108-L100","v":855.2751411569991},{"$f":"M92-M108-M100","v":882.35699145813487},{"$f":"N92-N108-N100","v":910.96053695720866},{"$f":"O92-O108-O100","v":934.69421728963471},{"$f":"P92-P108-P100","v":959.82220249926581},{"$f":"Q92-Q108-Q100","v":986.42123375823098},{"$f":"R92-R108-R100","v":1014.5722314947916},{"$f":"S92-S108-S100","v":1044.360523380765},{"$f":"T92-T108-T100","v":1075.8760847955732},{"$f":"U92-U108-U100","v":1109.2137924512626},{"$f":"V92-V108-V100","v":1144.4736919004395},{"$f":"W92-W108-W100","v":1181.7612796887145},{"$f":"X92-X108-X100","v":1221.1878009550783}]
[null,null,"ITC",null,{"$f":"-$D97*INDEX(T_ITCSchedule,MATCH(C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":10509.449307329531}]
[null,null,"Federal Tax",null,{"$f":"E93*Federal_Tax_Rate-E94","v":-11299.890605826304},-1349.3756894831554,-745.00413633717073,-380.51574671779196,-375.95833366376644,-101.00440782449469,174.22455795519181,179.6077796429698,185.29496820620832,191.30171276101382,196.28578563082328,201.56266252484582,207.14845908922851,213.06016861390623,219.31570990996065,225.93397780707036,232.93489641476515,240.33947529909227,248.16986873463003,256.44943820056642]
[]
[null,{"$f":"IRR(D97:Y97,0.1)","v":7.4999979373212788E-2},"Free Cash Flow",{"$f":"-INDEX(T_CAPEX,MATCH($C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C82,List_Resources,0),1)/1000*1000000*(1+INDEX(T_AFUDC,MATCH($C82,List_Resources,0),1))","v":-26273.623268323823},{"$f":"E92-E95","v":12533.433511632786},{"$f":"F92-F95","v":2586.0061561328707},1984.9568616862471,1624.034334842964,1623.295574792588,1352.4225663087213,1081.5465525961911,1080.7983927705238,1080.0387643891108,1079.2627892575069,1073.3541179600782,1067.1907421838391,1060.7586961615223,1054.0432132170763,1047.0286802370686,1039.6985895884941,1032.0354883410705,1024.0209246442546,1015.6353911009344,1006.8582649710211,{"$f":"D97*-0.3","v":7882.0869804971462}]
[null,{"$f":"IRR(D98:Y98,0.1)","v":0.10732362091732828},"ROE",{"$f":"-D113","v":-3082.5142314529517},{"$f":"E97-E100-E102-E109-E94","v":278.07954747105214},{"$f":"F97-F100-F102-F109-F94","v":277.32048889317048},276.57093888120949,275.82825869872386,275.08949864834801,274.35137516007956,273.61024644314745,272.86208661748032,272.10245823606726,271.32648310446342,265.41781180703464,259.25443603079555,252.82239000847858,246.10690706403273,239.09237408402498,231.76228343545051,224.09918218802693,216.08461849121102,207.69908494789081,198.9219588179775,{"$f":"Y97","v":7882.0869804971462}]
[]
[null,null,"Interest",null,{"$f":"D103*Debt_Rate","v":531.03313350939493},{"$f":"E103*Debt_Rate","v":515.80345901399426},{"$f":"F103*Debt_Rate","v":499.7361524213465},{"$f":"G103*Debt_Rate","v":482.78514396610319},{"$f":"H103*Debt_Rate","v":464.9018300458215},{"$f":"I103*Debt_Rate","v":446.03493385992431},{"$f":"J103*Debt_Rate","v":426.13035838380273},{"$f":"K103*Debt_Rate","v":405.13103125649451},{"$f":"L103*Debt_Rate","v":382.97674113718426},{"$f":"M103*Debt_Rate","v":359.60396506131207},{"$f":"N103*Debt_Rate","v":334.94568630126679},{"$f":"O103*Debt_Rate","v":308.9312022094191},{"$f":"P103*Debt_Rate","v":281.48592149251971},{"$f":"Q103*Debt_Rate","v":252.5311503361909},{"$f":"R103*Debt_Rate","v":221.98386676626401},{"$f":"S103*Debt_Rate","v":189.75648259999113},{"$f":"T103*Debt_Rate","v":155.75659230457325},{"$f":"U103*Debt_Rate","v":119.88670804290739},{"$f":"V103*Debt_Rate","v":82.04398014684989},{"$f":"W103*Debt_Rate","v":42.119902216509239}]
[null,null,"Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$D112)","v":807.93630615304357},{"$f":"-PMT(Debt_Rate,20,$D112)","v":807.93630615304357},807.93630615304357,807.93630615304357,807.93630615304357,807.93630615304357,807.93630615304357,807.93630615304357,807.93630615304357,807.93630615304357,807.93630615304357,807.93630615304357,807.93630615304357,807.93630615304357,807.93630615304357,807.93630615304357,807.93630615304357,807.93630615304357,807.93630615304357,807.93630615304357]
[null,null,"Sinking Fund",null,{"$f":"E101-E100","v":276.90317264364865},{"$f":"F101-F100","v":292.13284713904932},308.20015373169707,325.15116218694038,343.03447610722208,361.90137229311927,381.80594776924084,402.80527489654907,424.95956501585931,448.33234109173151,472.99061985177678,499.00510394362448,526.45038466052392,555.4051558168527,585.95243938677959,618.17982355305242,652.17971384847033,688.04959811013623,725.89232600619368,765.81640393653436]
[null,null,"Mortgage Balance",{"$f":"D112","v":9655.1478819889981},{"$f":"D103-E102","v":9378.2447093453502},{"$f":"E103-F102","v":9086.1118622063004},{"$f":"F103-G102","v":8777.9117084746031},{"$f":"G103-H102","v":8452.7605462876636},{"$f":"H103-I102","v":8109.7260701804416},{"$f":"I103-J102","v":7747.8246978873221},{"$f":"J103-K102","v":7366.0187501180817},{"$f":"K103-L102","v":6963.2134752215325},{"$f":"L103-M102","v":6538.2539102056735},{"$f":"M103-N102","v":6089.9215691139416},{"$f":"N103-O102","v":5616.9309492621651},{"$f":"O103-P102","v":5117.9258453185403},{"$f":"P103-Q102","v":4591.4754606580163},{"$f":"Q103-R102","v":4036.0703048411638},{"$f":"R103-S102","v":3450.1178654543842},{"$f":"S103-T102","v":2831.9380419013319},{"$f":"T103-U102","v":2179.7583280528615},{"$f":"U103-V102","v":1491.7087299427253},{"$f":"V103-W102","v":765.81640393653163},{"$f":"W103-X102","v":-2.7284841053187847E-12}]
[]
[null,null,"Book Depr",null,{"$f":"-$D97/20","v":1313.6811634161911},{"$f":"-$D97/20","v":1313.6811634161911},{"$f":"-$D97/20","v":1313.6811634161911},1313.6811634161911,1313.6811634161911,1313.6811634161911,1313.6811634161911,1313.6811634161911,1313.6811634161911,1313.6811634161911,1313.6811634161911,1313.6811634161911,1313.6811634161911,1313.6811634161911,1313.6811634161911,1313.6811634161911,1313.6811634161911,1313.6811634161911,1313.6811634161911,1313.6811634161911]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E105:E105)","v":1313.6811634161911},{"$f":"SUM($E105:F105)","v":2627.3623268323822},{"$f":"SUM($E105:G105)","v":3941.0434902485731},{"$f":"SUM($E105:H105)","v":5254.7246536647644},{"$f":"SUM($E105:I105)","v":6568.4058170809558},{"$f":"SUM($E105:J105)","v":7882.0869804971471},{"$f":"SUM($E105:K105)","v":9195.7681439133376},{"$f":"SUM($E105:L105)","v":10509.449307329529},{"$f":"SUM($E105:M105)","v":11823.13047074572},{"$f":"SUM($E105:N105)","v":13136.811634161912},{"$f":"SUM($E105:O105)","v":14450.492797578103},{"$f":"SUM($E105:P105)","v":15764.173960994294},{"$f":"SUM($E105:Q105)","v":17077.855124410486},{"$f":"SUM($E105:R105)","v":18391.536287826675},{"$f":"SUM($E105:S105)","v":19705.217451242865},{"$f":"SUM($E105:T105)","v":21018.898614659054},{"$f":"SUM($E105:U105)","v":22332.579778075244},{"$f":"SUM($E105:V105)","v":23646.260941491433},{"$f":"SUM($E105:W105)","v":24959.942104907623},{"$f":"SUM($E105:X105)","v":26273.623268323812}]
[null,null,"End Year Book Value",null,{"$f":"-$D97-E106","v":24959.942104907634},{"$f":"-$D97-F106","v":23646.26094149144},{"$f":"-$D97-G106","v":22332.579778075251},{"$f":"-$D97-H106","v":21018.898614659058},{"$f":"-$D97-I106","v":19705.217451242868},{"$f":"-$D97-J106","v":18391.536287826675},{"$f":"-$D97-K106","v":17077.855124410486},{"$f":"-$D97-L106","v":15764.173960994294},{"$f":"-$D97-M106","v":14450.492797578103},{"$f":"-$D97-N106","v":13136.811634161912},{"$f":"-$D97-O106","v":11823.13047074572},{"$f":"-$D97-P106","v":10509.449307329529},{"$f":"-$D97-Q106","v":9195.7681439133376},{"$f":"-$D97-R106","v":7882.086980497148},{"$f":"-$D97-S106","v":6568.4058170809585},{"$f":"-$D97-T106","v":5254.724653664769},{"$f":"-$D97-U106","v":3941.0434902485795},{"$f":"-$D97-V106","v":2627.36232683239},{"$f":"-$D97-W106","v":1313.6811634162004},{"$f":"-$D97-X106","v":0}]
[null,null,"Tax Dep",null,{"$f":"-$D97*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C82,List_Resources,0),MATCH(E$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":4466.5159556150502},{"$f":"-$D97*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C82,List_Resources,0),MATCH(F$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":7146.4255289840803},{"$f":"-$D97*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C82,List_Resources,0),MATCH(G$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":4287.8553173904475},{"$f":"-$D97*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C82,List_Resources,0),MATCH(H$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2572.7131904342687},{"$f":"-$D97*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C82,List_Resources,0),MATCH(I$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2572.7131904342687},{"$f":"-$D97*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C82,List_Resources,0),MATCH(J$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1286.3565952171343},{"$f":"-$D97*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C82,List_Resources,0),MATCH(K$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D97*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C82,List_Resources,0),MATCH(L$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D97*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C82,List_Resources,0),MATCH(M$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D97*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C82,List_Resources,0),MATCH(N$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D97*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C82,List_Resources,0),MATCH(O$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D97*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C82,List_Resources,0),MATCH(P$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D97*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C82,List_Resources,0),MATCH(Q$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D97*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C82,List_Resources,0),MATCH(R$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D97*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C82,List_Resources,0),MATCH(S$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D97*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C82,List_Resources,0),MATCH(T$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D97*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C82,List_Resources,0),MATCH(U$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D97*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C82,List_Resources,0),MATCH(V$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D97*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C82,List_Resources,0),MATCH(W$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D97*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C82,List_Resources,0),MATCH(X$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E108*Federal_Tax_Rate","v":937.96835067916049},1500.7493610866568,900.44961665199389,540.26976999119643,540.26976999119643,270.13488499559821,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dep. Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E109:X109)","v":3804.9895740211973},{"$f":"D110/D114","v":0.14482165383746648}]
[null,null,"ITC Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E94:X94)","v":9730.9715808606761},{"$f":"D111/D114","v":0.37037037037037041}]
[null,{"$f":"INDEX(T_Debt,MATCH(Label_SOLAR_Existing_Residential,List_Resources,0),1)","v":0.75800000000000001},"Debt",{"$f":"(D114-D110-D111)*$B112","v":9655.1478819889981},{"$f":"D112/D114","v":0.36748444565045962}]
[null,{"$f":"1-B112","v":0.24199999999999999},"Equity",{"$f":"(D114-D110-D111)*$B113","v":3082.5142314529517},{"$f":"D113/D114","v":0.11732353014170346}]
[null,null,"Total",{"$f":"-D97","v":26273.623268323823}]
[null,null,"Check",{"$f":"SUM(D110:D113)-D114","v":0}]
[]
[]
[null,null,{"$f":"'Resource Options'!B14","v":"Residential Solar + Storage"}]
[null,null,"MWh",null,{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C118,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"E119","v":8.6267654168615415},{"$f":"F119","v":8.6267654168615415},{"$f":"G119","v":8.6267654168615415},{"$f":"H119","v":8.6267654168615415},{"$f":"I119","v":8.6267654168615415},{"$f":"J119","v":8.6267654168615415},{"$f":"K119","v":8.6267654168615415},{"$f":"L119","v":8.6267654168615415},{"$f":"M119","v":8.6267654168615415},{"$f":"N119","v":8.6267654168615415},{"$f":"O119","v":8.6267654168615415},{"$f":"P119","v":8.6267654168615415},{"$f":"Q119","v":8.6267654168615415},{"$f":"R119","v":8.6267654168615415},{"$f":"S119","v":8.6267654168615415},{"$f":"T119","v":8.6267654168615415},{"$f":"U119","v":8.6267654168615415},{"$f":"V119","v":8.6267654168615415},{"$f":"W119","v":8.6267654168615415}]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"PPA_SOLAR_Existing_Residential","v":165.87124443526352},{"$f":"E120","v":165.87124443526352},{"$f":"F120","v":165.87124443526352},{"$f":"G120","v":165.87124443526352},{"$f":"H120","v":165.87124443526352},{"$f":"I120","v":165.87124443526352},{"$f":"J120","v":165.87124443526352},{"$f":"K120","v":165.87124443526352},{"$f":"L120","v":165.87124443526352},{"$f":"M120","v":165.87124443526352},{"$f":"N120","v":165.87124443526352},{"$f":"O120","v":165.87124443526352},{"$f":"P120","v":165.87124443526352},{"$f":"Q120","v":165.87124443526352},{"$f":"R120","v":165.87124443526352},{"$f":"S120","v":165.87124443526352},{"$f":"T120","v":165.87124443526352},{"$f":"U120","v":165.87124443526352},{"$f":"V120","v":165.87124443526352},{"$f":"W120","v":165.87124443526352}]
[null,null,"Capacity Payment ($/kW-month)",null,{"$f":"INDEX(Summary_PPA,MATCH(Label_Capacity_Payment_SOLAR_Existing_Residential_Plus_Storage,'PPA Summary'!$D$3:$D$40,0),MATCH($B$1,_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))","v":24.99349222160518},{"$f":"E121","v":24.99349222160518},24.99349222160518,24.99349222160518,24.99349222160518,24.99349222160518,24.99349222160518,24.99349222160518,24.99349222160518,24.99349222160518,24.99349222160518,24.99349222160518,24.99349222160518,24.99349222160518,24.99349222160518,24.99349222160518,24.99349222160518,24.99349222160518,24.99349222160518,24.99349222160518]
[null,null,"Revenue",null,{"$f":"E120*E119+E121*12*INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*1000","v":3256.5439208979496},3256.5439208979496,3256.5439208979496,3256.5439208979496,3256.5439208979496,3256.5439208979496,3256.5439208979496,3256.5439208979496,3256.5439208979496,3256.5439208979496,3256.5439208979496,3256.5439208979496,3256.5439208979496,3256.5439208979496,3256.5439208979496,3256.5439208979496,3256.5439208979496,3256.5439208979496,3256.5439208979496,3256.5439208979496]
[]
[null,null,"Solar Fixed O&M",null,{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C118,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":157.91152747154968},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C118,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":155.44147879696263},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C118,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":152.78367183747397},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C118,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":149.93098161659734},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C118,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":146.87605921367773},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C118,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":143.61132532935343},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C118,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":140.12896367562868},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C118,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":136.42091418594006},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C118,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":132.47886604047966},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C118,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":128.29425050191836},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C118,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":129.03392924401371},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C118,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":129.74312834978707},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C118,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":130.42012791613433},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C118,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":131.06314665194893},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C118,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":131.6703399991116},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C118,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":132.23979820028339},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C118,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":132.76954431206639},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C118,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":133.25753216205746},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C118,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":133.70164424828346},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C118,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":134.09968957946487}]
[null,null,"Storage Fixed O&M",null,{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C118,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":445.78693596807591},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C118,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":442.75968064549255},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C118,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":441.01724776543983},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C118,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":439.23979742559004},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C118,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":438.24402832248808},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C118,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":442.38290353087189},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C118,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":446.48931443322192},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C118,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":450.55977433780629},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C118,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":454.59065762180137},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C118,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":458.57819527842753},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C118,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":462.51847033478583},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C118,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":466.40741313685515},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C118,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":470.2407964979991},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C118,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":474.01423070725309},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C118,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":477.72315839355036},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C118,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":481.36284924195229},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C118,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":484.92839455783871},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C118,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":488.41470167491292},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C118,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":491.81648820276382},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C118,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":495.1282761096117}]
[]
[]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E124:E127)","v":603.69846343962558},598.20115944245515,593.80091960291384,589.17077904218741,585.12008753616578,585.99422886022535,586.61827810885063,586.98068852374638,587.06952366228097,586.87244578034586,591.55239957879951,596.15054148664217,600.66092441413343,605.07737735920205,609.39349839266197,613.60264744223571,617.6979388699051,621.67223383697035,625.51813245104722,629.22796568907654]
[null,null,"     Storage Reinvestment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(T_CAPEX2,MATCH($C118,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000000*(1+INDEX(T_AFUDC,MATCH($C118,List_Resources,0),1))*0.5*INDEX(T_StorageMWh,MATCH($C118,List_Resources,0),1)/1000","v":11666.192395621105}]
[]
[null,null,"EBITDA",null,{"$f":"E122-E128","v":2652.8454574583238},{"$f":"F122-F128","v":2658.3427614554944},2662.7430012950358,2667.3731418557622,2671.4238333617841,2670.5496920377245,2669.9256427890991,2669.5632323742034,2669.4743972356687,2669.6714751176037,2664.9915213191503,2660.3933794113073,2655.882996483816,2651.4665435387478,2647.1504225052877,2642.9412734557141,2638.8459820280445,2634.8716870609792,2631.0257884469024,2627.3159552088732]
[null,null,"Before Tax Earnings",null,{"$f":"E131-E149-E139","v":-5907.1144049516788},{"$f":"F131-F149-F139","v":-10465.764960985869},-5537.5948219769143,-2566.180873460587,-2531.4990772601423,-296.74521400926039,1940.0361111669495,1975.6420112462019,2013.499743678994,2053.7304503486785,-61.709831690574219,-1174.3930434066633,-275.75841604836342,394.54033936392375,903.38633946168159,1001.1735909130671,1104.6845020139094,1735.0135792549504,2371.3649169788282,2494.0107389564073]
[null,null,"ITC",null,{"$f":"-$D136*INDEX(T_ITCSchedule,MATCH(C118,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":18000.916577796772}]
[null,null,"Federal Tax",null,{"$f":"E132*Federal_Tax_Rate-E133","v":-19241.410602836626},{"$f":"F132*Federal_Tax_Rate-F133","v":-2197.8106418070324},{"$f":"G132*Federal_Tax_Rate-G133","v":-1162.894912615152},-538.89798342672327,-531.61480622462989,-62.316494941944683,407.40758334505938,414.88482236170239,422.83494617258873,431.28339457322244,{"$f":"O132*Federal_Tax_Rate-O133","v":-12.959064655020585},{"$f":"P132*Federal_Tax_Rate-P133","v":-246.62253911539929},-57.909267370156314,82.853471266423981,189.71113128695313,210.24645409174408,231.98374542292098,364.35285164353957,497.98663256555392,523.74225518084552]
[]
[null,{"$f":"IRR(D136:Y136,0.1)","v":7.4999985164981187E-2},"Free Cash Flow",{"$f":"SUM(D145:D146)","v":-45002.29144449193},{"$f":"E131-E134","v":21894.256060294949},4856.1534032625268,{"$f":"G131-G134","v":3825.6379139101878},{"$f":"H131-H134","v":3206.2711252824856},3203.0386395864139,2732.8661869796692,2262.5180594440399,{"$f":"L131-L134","v":2254.678410012501},{"$f":"M131-M134","v":2246.6394510630798},2238.3880805443814,{"$f":"O131-O134-O129","v":-8988.2418096469337},{"$f":"P131-P134","v":2907.0159185267066},{"$f":"Q131-Q134","v":2713.7922638539721},2568.6130722723237,2457.4392912183343,2432.6948193639701,2406.8622366051236,2270.5188354174397,2133.0391558813485,2103.5737000280278,{"$f":"D136*-0.3","v":13500.687433347579}]
[null,{"$f":"IRR(D137:Y137,0.1)","v":0.13289000797443751},"ROE",{"$f":"-D154","v":-5279.8276967335742},{"$f":"E136-E139-E142-E150-E133","v":902.89886459587797},901.76370261921011,899.46056819062278,897.02119251717158,893.78870682109982,886.3118139300434,878.65924611010223,870.81959667856324,862.78063772914231,854.52926721044389,{"$f":"O136-O139-O142-O150-O133+O129","v":-229.07860645267101},{"$f":"P136-P139-P142-P150-P133","v":-250.00111103046299},-271.8052344996596,-294.53840393534807,-318.250740599366,-342.99521245373029,-368.82779521257675,-395.80764240675012,-423.99726496142353,-453.46272081474399,{"$f":"Y136","v":13500.687433347579}]
[]
[null,null,"Interest",null,{"$f":"D143*Debt_Rate","v":909.57031684637502},{"$f":"E143*Debt_Rate","v":883.48444953955902},{"$f":"F143*Debt_Rate","v":855.96385953086826},{"$f":"G143*Debt_Rate","v":826.9296370716994},{"$f":"H143*Debt_Rate","v":796.29853237727627},{"$f":"I143*Debt_Rate","v":763.98271692465994},{"$f":"J143*Debt_Rate","v":729.88953162214966},{"$f":"K143*Debt_Rate","v":693.92122112800132},{"$f":"L143*Debt_Rate","v":655.97465355667475},{"$f":"M143*Debt_Rate","v":615.94102476892533},{"$f":"N143*Debt_Rate","v":1060.0691073712935},{"$f":"O143*Debt_Rate","v":977.73590513036208},{"$f":"P143*Debt_Rate","v":890.87437676617947},{"$f":"Q143*Debt_Rate","v":799.23546434196692},{"$f":"R143*Debt_Rate","v":702.55641173442257},{"$f":"S143*Debt_Rate","v":600.56001123346346},{"$f":"T143*Debt_Rate","v":492.95380870495148},{"$f":"U143*Debt_Rate","v":379.42926503737135},{"$f":"V143*Debt_Rate","v":259.66087146807439},{"$f":"W143*Debt_Rate","v":133.30521625246601}]
[null,null,"Initial Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$D153)","v":1383.8588133339376},1383.8588133339376,1383.8588133339376,1383.8588133339376,1383.8588133339376,1383.8588133339376,1383.8588133339376,1383.8588133339376,1383.8588133339376,1383.8588133339376,1383.8588133339376,1383.8588133339376,1383.8588133339376,1383.8588133339376,1383.8588133339376,1383.8588133339376,1383.8588133339376,1383.8588133339376,1383.8588133339376,1383.8588133339376]
[null,null,"Storage Refresh Mortgage Payment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-PMT(Debt_Rate,10,$O129)*$B153","v":1173.1776075088344},{"$f":"-PMT(Debt_Rate,10,$O129)*$B153","v":1173.1776075088344},1173.1776075088344,1173.1776075088344,1173.1776075088344,1173.1776075088344,1173.1776075088344,1173.1776075088344,1173.1776075088344,1173.1776075088344]
[null,null,"Sinking Fund",null,{"$f":"E141+E140-E139","v":474.28849648756261},{"$f":"F141+F140-F139","v":500.37436379437861},527.89495380306937,556.92917626223823,587.56028095666136,619.87609640927769,653.96928171178797,689.93759220593631,{"$f":"M141+M140-M139","v":727.88415977726288},{"$f":"N141+N140-N139","v":767.9177885650123},{"$f":"O141+O140-O139","v":1496.9673134714783},{"$f":"P141+P140-P139","v":1579.3005157124098},{"$f":"Q141+Q140-Q139","v":1666.1620440765923},1757.8009565008049,1854.4800091083493,1956.4764096093083,2064.0826121378204,2177.6071558054005,2297.3755493746976,2423.7312045903059]
[null,null,"Mortgage Balance",{"$f":"D153","v":16537.642124479546},{"$f":"D143-E142+(F129*$B153)","v":16063.353627991983},{"$f":"E143-F142+(G129*$B153)","v":15562.979264197604},15035.084310394534,14478.155134132296,13890.594853175635,13270.718756766357,12616.749475054568,11926.811882848631,11198.927723071369,19273.983770387153,17777.016456915673,16197.715941203263,14531.553897126671,12773.752940625865,10919.272931517517,8962.7965219082089,6898.7139097703885,4721.1067539649885,2423.7312045902909,-1.5006662579253316E-11]
[]
[null,null,"Solar Depr",{"$f":"-INDEX(T_CAPEX,MATCH($C118,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)/1000*1000000*(1+INDEX(T_AFUDC,MATCH($C118,List_Resources,0),1))","v":-26273.623268323823},{"$f":"-$D145/20","v":1313.6811634161911},1313.6811634161911,1313.6811634161911,1313.6811634161911,1313.6811634161911,1313.6811634161911,1313.6811634161911,1313.6811634161911,1313.6811634161911,1313.6811634161911,1313.6811634161911,1313.6811634161911,1313.6811634161911,1313.6811634161911,1313.6811634161911,1313.6811634161911,1313.6811634161911,1313.6811634161911,1313.6811634161911,1313.6811634161911]
[null,null,"Storage Depr",{"$f":"-INDEX(T_CAPEX2,MATCH($C118,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000000*(1+INDEX(T_AFUDC,MATCH($C118,List_Resources,0),1))*INDEX(T_StorageMWh,MATCH($C118,List_Resources,0),1)/1000","v":-18728.66817616811},{"$f":"-$D146/10","v":1872.866817616811},{"$f":"-$D146/10","v":1872.866817616811},1872.866817616811,1872.866817616811,1872.866817616811,1872.866817616811,1872.866817616811,1872.866817616811,1872.866817616811,1872.866817616811,{"$f":"$O129/10","v":1166.6192395621106},{"$f":"$O129/10","v":1166.6192395621106},1166.6192395621106,1166.6192395621106,1166.6192395621106,1166.6192395621106,1166.6192395621106,1166.6192395621106,1166.6192395621106,1166.6192395621106]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E145:E146)","v":3186.5479810330021},{"$f":"SUM($E145:F146)","v":6373.0959620660042},{"$f":"SUM($E145:G146)","v":9559.6439430990067},{"$f":"SUM($E145:H146)","v":12746.191924132007},{"$f":"SUM($E145:I146)","v":15932.739905165008},{"$f":"SUM($E145:J146)","v":19119.28788619801},{"$f":"SUM($E145:K146)","v":22305.83586723101},{"$f":"SUM($E145:L146)","v":25492.383848264013},{"$f":"SUM($E145:M146)","v":28678.931829297013},{"$f":"SUM($E145:N146)","v":31865.479810330016},{"$f":"SUM($E145:O146)","v":34345.780213308317},{"$f":"SUM($E145:P146)","v":36826.080616286621},{"$f":"SUM($E145:Q146)","v":39306.381019264925},{"$f":"SUM($E145:R146)","v":41786.681422243229},{"$f":"SUM($E145:S146)","v":44266.981825221534},{"$f":"SUM($E145:T146)","v":46747.282228199838},{"$f":"SUM($E145:U146)","v":49227.582631178142},{"$f":"SUM($E145:V146)","v":51707.883034156446},{"$f":"SUM($E145:W146)","v":54188.183437134743},{"$f":"SUM($E145:X146)","v":56668.483840113047}]
[null,null,"End Year Book Value",null,{"$f":"-$D136-E147","v":41815.74346345893},{"$f":"-$D136-F147","v":38629.195482425923},35442.647501392923,{"$f":"-$D136-H147","v":32256.099520359923},{"$f":"-$D136-I147","v":29069.551539326923},25883.00355829392,22696.45557726092,19509.907596227917,{"$f":"-$D136-M147","v":16323.359615194917},{"$f":"-$D136-N147","v":13136.811634161913},{"$f":"-$D136-O147+$O129","v":22322.703626804716},{"$f":"-$D136-P147+$O129","v":19842.403223826412},{"$f":"-$D136-Q147+$O129","v":17362.102820848108},{"$f":"-$D136-R147+$O129","v":14881.802417869805},{"$f":"-$D136-S147+$O129","v":12401.502014891501},{"$f":"-$D136-T147+$O129","v":9921.2016119131968},{"$f":"-$D136-U147+$O129","v":7440.9012089348926},{"$f":"-$D136-V147+$O129","v":4960.6008059565884},{"$f":"-$D136-W147+$O129","v":2480.3004029782915},{"$f":"-$D136-X147+$O129","v":0}]
[null,null,"Tax Dep",null,{"$f":"-$D136*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C118,List_Resources,0),MATCH(E$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C118,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":7650.3895455636275},{"$f":"-$D136*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C118,List_Resources,0),MATCH(F$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C118,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":12240.623272901805},{"$f":"-$D136*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C118,List_Resources,0),MATCH(G$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C118,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":7344.3739637410827},{"$f":"-$D136*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C118,List_Resources,0),MATCH(H$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C118,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":4406.62437824465},{"$f":"-$D136*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C118,List_Resources,0),MATCH(I$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C118,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":4406.62437824465},{"$f":"-$D136*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C118,List_Resources,0),MATCH(J$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C118,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2203.312189122325},{"$f":"-$D136*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C118,List_Resources,0),MATCH(K$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C118,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D136*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C118,List_Resources,0),MATCH(L$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C118,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D136*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C118,List_Resources,0),MATCH(M$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C118,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D136*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C118,List_Resources,0),MATCH(N$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C118,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"$O129*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C118,List_Resources,0),MATCH(O$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":1666.632245638431},{"$f":"$O129*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C118,List_Resources,0),MATCH(P$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":2857.0505176876086},{"$f":"$O129*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C118,List_Resources,0),MATCH(Q$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":2040.7670357659999},{"$f":"$O129*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C118,List_Resources,0),MATCH(R$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":1457.6907398328572},{"$f":"$O129*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C118,List_Resources,0),MATCH(S$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":1041.2076713091835},{"$f":"$O129*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C118,List_Resources,0),MATCH(T$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":1041.2076713091835},{"$f":"$O129*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C118,List_Resources,0),MATCH(U$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":1041.2076713091835},{"$f":"$O129*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C118,List_Resources,0),MATCH(V$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":520.42884276865743},{"$f":"$O129*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C118,List_Resources,0),MATCH(W$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"$O129*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C118,List_Resources,0),MATCH(X$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E149*Federal_Tax_Rate","v":1606.5818045683618},{"$f":"F149*Federal_Tax_Rate","v":2570.5308873093791},{"$f":"G149*Federal_Tax_Rate","v":1542.3185323856273},925.39111943137641,925.39111943137641,462.6955597156882,0,0,0,{"$f":"N149*Federal_Tax_Rate","v":0},{"$f":"O149*Federal_Tax_Rate","v":349.99277158407051},{"$f":"P149*Federal_Tax_Rate","v":599.98060871439782},428.56107751085995,306.1150553649,218.65361097492854,218.65361097492854,218.65361097492854,109.29005698141806,0,0]
[null,null,"Dep. Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E150:N150)","v":6517.3062734669902},{"$f":"D151/D155","v":0.14482165383746648}]
[null,null,"ITC Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E133:X133)","v":16667.515349811823},{"$f":"D152/D155","v":0.37037037037037029}]
[null,{"$f":"INDEX(T_Debt,MATCH(Label_Capacity_Payment_SOLAR_Existing_Residential_Plus_Storage,List_Resources,0),1)","v":0.75800000000000001},"Debt",{"$f":"(D155-D151-D152)*$B153","v":16537.642124479546},{"$f":"D153/D155","v":0.36748444565045979}]
[null,{"$f":"1-B153","v":0.24199999999999999},"Equity",{"$f":"(D155-D151-D152)*$B154","v":5279.8276967335742},{"$f":"D154/D155","v":0.11732353014170349}]
[null,null,"Total",{"$f":"-D136","v":45002.29144449193}]
[null,null,"Check",{"$f":"SUM(D151:D154)-D155","v":0}]
[]
[]
[null,null,{"$f":"'Resource Options'!B15","v":"Commercial Solar"}]
[null,null,"MWh",null,{"$f":"INDEX(T_PlantSize,MATCH($C159,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C159,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":1463.929209651099},{"$f":"E160","v":1463.929209651099},{"$f":"F160","v":1463.929209651099},{"$f":"G160","v":1463.929209651099},{"$f":"H160","v":1463.929209651099},{"$f":"I160","v":1463.929209651099},{"$f":"J160","v":1463.929209651099},{"$f":"K160","v":1463.929209651099},{"$f":"L160","v":1463.929209651099},{"$f":"M160","v":1463.929209651099},{"$f":"N160","v":1463.929209651099},{"$f":"O160","v":1463.929209651099},{"$f":"P160","v":1463.929209651099},{"$f":"Q160","v":1463.929209651099},{"$f":"R160","v":1463.929209651099},{"$f":"S160","v":1463.929209651099},{"$f":"T160","v":1463.929209651099},{"$f":"U160","v":1463.929209651099},{"$f":"V160","v":1463.929209651099},{"$f":"W160","v":1463.929209651099}]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"INDEX(Summary_PPA,MATCH(Label_SOLAR_Commercial,'PPA Summary'!$D$3:$D$40,0),MATCH($B$1,_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))","v":120.48718751805866},{"$f":"E161","v":120.48718751805866},{"$f":"F161","v":120.48718751805866},120.48718751805866,120.48718751805866,120.48718751805866,120.48718751805866,120.48718751805866,120.48718751805866,120.48718751805866,120.48718751805866,120.48718751805866,120.48718751805866,120.48718751805866,120.48718751805866,120.48718751805866,120.48718751805866,120.48718751805866,120.48718751805866,120.48718751805866]
[null,null,"Revenue",null,{"$f":"E161*E160","v":176384.71319639537},{"$f":"F161*F160","v":176384.71319639537},{"$f":"G161*G160","v":176384.71319639537},{"$f":"H161*H160","v":176384.71319639537},{"$f":"I161*I160","v":176384.71319639537},{"$f":"J161*J160","v":176384.71319639537},{"$f":"K161*K160","v":176384.71319639537},{"$f":"L161*L160","v":176384.71319639537},{"$f":"M161*M160","v":176384.71319639537},{"$f":"N161*N160","v":176384.71319639537},{"$f":"O161*O160","v":176384.71319639537},{"$f":"P161*P160","v":176384.71319639537},{"$f":"Q161*Q160","v":176384.71319639537},{"$f":"R161*R160","v":176384.71319639537},{"$f":"S161*S160","v":176384.71319639537},{"$f":"T161*T160","v":176384.71319639537},{"$f":"U161*U160","v":176384.71319639537},{"$f":"V161*V160","v":176384.71319639537},{"$f":"W161*W160","v":176384.71319639537},{"$f":"X161*X160","v":176384.71319639537}]
[]
[null,null,"Fixed O&M",null,{"$f":"INDEX(T_PlantSize,MATCH($C159,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C159,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":20461.47492402892},{"$f":"INDEX(T_PlantSize,MATCH($C159,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C159,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":20318.097758113458},{"$f":"INDEX(T_PlantSize,MATCH($C159,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C159,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":20158.244107462429},{"$f":"INDEX(T_PlantSize,MATCH($C159,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C159,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":19981.252493310905},{"$f":"INDEX(T_PlantSize,MATCH($C159,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C159,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":19786.440174504678},{"$f":"INDEX(T_PlantSize,MATCH($C159,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C159,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":19573.102529164262},{"$f":"INDEX(T_PlantSize,MATCH($C159,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C159,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":19340.512419367336},{"$f":"INDEX(T_PlantSize,MATCH($C159,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C159,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":19087.919538400187},{"$f":"INDEX(T_PlantSize,MATCH($C159,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C159,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":18814.549740117236},{"$f":"INDEX(T_PlantSize,MATCH($C159,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C159,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":18519.604349935744},{"$f":"INDEX(T_PlantSize,MATCH($C159,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C159,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":18691.908764630149},{"$f":"INDEX(T_PlantSize,MATCH($C159,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C159,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":18862.725776010389},{"$f":"INDEX(T_PlantSize,MATCH($C159,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C159,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":19031.904191025489},{"$f":"INDEX(T_PlantSize,MATCH($C159,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C159,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":19199.286831505975},{"$f":"INDEX(T_PlantSize,MATCH($C159,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C159,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":19364.710342823015},{"$f":"INDEX(T_PlantSize,MATCH($C159,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C159,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":19528.004996999156},{"$f":"INDEX(T_PlantSize,MATCH($C159,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C159,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":19688.994490118566},{"$f":"INDEX(T_PlantSize,MATCH($C159,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C159,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":19847.495733880613},{"$f":"INDEX(T_PlantSize,MATCH($C159,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C159,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":20003.31864113663},{"$f":"INDEX(T_PlantSize,MATCH($C159,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C159,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":20156.265905245218}]
[]
[]
[null,null,"Property Tax",null,{"$f":"D186*Property_Tax_Rate","v":23943.407844953501},22609.29265317347,21349.513719475992,20159.929063243679,19036.627493030905,17975.915747101939,16974.306350492127,16028.506148667773,15135.40548008503,14292.067952048557,13495.720786254476,12743.745702275006,12033.67030901097,11363.159975808439,10730.010156512855,10132.13914122315,9567.5812119146904,9034.4801794275845,8531.0832805709215,8055.7354152774215]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E164:E167)","v":44404.882768982425},{"$f":"SUM(F164:F167)","v":42927.390411286928},{"$f":"SUM(G164:G167)","v":41507.757826938425},{"$f":"SUM(H164:H167)","v":40141.181556554584},{"$f":"SUM(I164:I167)","v":38823.067667535579},{"$f":"SUM(J164:J167)","v":37549.018276266201},{"$f":"SUM(K164:K167)","v":36314.818769859463},{"$f":"SUM(L164:L167)","v":35116.42568706796},{"$f":"SUM(M164:M167)","v":33949.955220202268},{"$f":"SUM(N164:N167)","v":32811.672301984305},{"$f":"SUM(O164:O167)","v":32187.629550884623},{"$f":"SUM(P164:P167)","v":31606.471478285395},{"$f":"SUM(Q164:Q167)","v":31065.574500036459},{"$f":"SUM(R164:R167)","v":30562.446807314416},{"$f":"SUM(S164:S167)","v":30094.720499335868},{"$f":"SUM(T164:T167)","v":29660.144138222306},{"$f":"SUM(U164:U167)","v":29256.575702033257},{"$f":"SUM(V164:V167)","v":28881.975913308197},{"$f":"SUM(W164:W167)","v":28534.401921707551},{"$f":"SUM(X164:X167)","v":28212.001320522639}]
[]
[null,null,"EBITDA",null,{"$f":"E162-E168","v":131979.83042741293},{"$f":"F162-F168","v":133457.32278510844},134876.95536945696,136243.5316398408,137561.64552885981,138835.69492012917,140069.8944265359,141268.28750932741,142434.7579761931,143573.04089441107,144197.08364551075,144778.24171810999,145319.13869635892,145822.26638908096,146289.9926970595,146724.56905817307,147128.1374943621,147502.73728308716,147850.31127468782,148172.71187587274]
[null,null,"Before Tax Earnings",null,{"$f":"E170-E187-E178","v":-332770.30369040411},{"$f":"F170-F187-F178","v":-573860.42409877933},{"$f":"G170-G187-G178","v":-310190.33380999661},{"$f":"H170-H187-H178","v":-150678.97085709256},{"$f":"I170-I187-I178","v":-147417.31458252328},{"$f":"J170-J187-J178","v":-26865.903165606054},{"$f":"K170-K187-K178","v":93758.432413370087},{"$f":"L170-L187-L178","v":97239.013379340933},{"$f":"M170-M187-M178","v":100813.19206296081},{"$f":"N170-N187-N178","v":104491.60714985445},{"$f":"O170-O187-O178","v":107795.48933890696},{"$f":"P170-P187-P178","v":111203.87801854644},{"$f":"Q170-Q187-Q178","v":114727.50328722282},{"$f":"R170-R187-R178","v":118377.40932634582},{"$f":"S170-S187-S178","v":122164.98678977737},{"$f":"T170-T187-T178","v":126102.00611989388},{"$f":"U170-U187-U178","v":130200.65188838099},{"$f":"V170-V187-V178","v":134473.55826268054},{"$f":"W170-W187-W178","v":138933.84570206227},{"$f":"X170-X187-X178","v":143595.15899065623}]
[null,null,"ITC",null,{"$f":"-$D175*INDEX(T_ITCSchedule,MATCH($C159,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":718302.23534860497}]
[null,null,"Federal Tax",null,{"$f":"E171*Federal_Tax_Rate-E172","v":-788183.99912358983},-120510.68906074365,-65139.970100099286,-31642.583879989437,-30957.636062329886,-5641.8396647772715,19689.270806807719,20420.192809661596,21170.770333221768,21943.237501469433,22637.05276117046,23352.814383894751,24092.77569031679,24859.25595853262,25654.647225853245,26481.421285177712,27342.136896560009,28239.447235162912,29176.107597433078,30154.983388037806]
[]
[null,{"$f":"IRR(D175:Y175,0.1)","v":7.5000060704263127E-2},"Free Cash Flow",{"$f":"-INDEX(T_CAPEX,MATCH($C159,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C159,List_Resources,0),1)/1000*1000000*(1+INDEX(T_AFUDC,MATCH($C159,List_Resources,0),1))","v":-2394340.78449535},{"$f":"E170-E173","v":920163.82955100271},253968.01184585207,200016.92546955624,167886.11551983023,168519.28159118971,144477.53458490645,120380.62361972818,120848.09469966582,121263.98764297133,121629.80339294163,121560.03088434029,121425.42733421523,121226.36300604213,120963.01043054834,120635.34547120625,120243.14777299536,119786.00059780209,119263.29004792425,118674.20367725474,118017.72848783495,{"$f":"D175*-0.3","v":718302.23534860497}]
[null,{"$f":"IRR(D176:Y176,0.1)","v":0.10928808032082338},"ROE",{"$f":"-D192","v":-333180.98889973451},{"$f":"E175-E178-E180-E188-E172","v":28577.84103403287},29397.479073596827,30152.290941450789,30845.019938214624,31478.186009574114,32054.09321315823,32574.836457847363,33042.307537784996,33458.200481090505,33824.016231060799,33754.243722459461,33619.64017233441,33420.5758441613,33157.223268667512,32829.558309325424,32437.360611114535,31980.213435921265,31457.502886043425,30868.416515373916,30211.941325954118,{"$f":"Y175","v":718302.23534860497}]
[]
[null,null,"Interest",null,{"$f":"D181*Debt_Rate","v":57712.200753607547},56057.053501152513,54310.873149812454,52468.652879148693,50525.110493598426,48474.673276842892,46311.462013165808,44029.274129986479,41621.565913232291,39081.43374455662,36401.594306603787,33574.363699563553,30591.635409136103,27444.85706273514,24125.005907282128,20622.562938279199,16927.48560598111,13029.179020406626,8916.4655726255442,4577.5528852165035]
[null,null,"Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$D191)","v":87805.787161880828},87805.787161880828,87805.787161880828,87805.787161880828,87805.787161880828,87805.787161880828,87805.787161880828,87805.787161880828,87805.787161880828,87805.787161880828,87805.787161880828,87805.787161880828,87805.787161880828,87805.787161880828,87805.787161880828,87805.787161880828,87805.787161880828,87805.787161880828,87805.787161880828,87805.787161880828]
[null,null,"Sinking Fund",null,{"$f":"E179-E178","v":30093.586408273281},{"$f":"F179-F178","v":31748.733660728314},{"$f":"G179-G178","v":33494.914012068373},{"$f":"H179-H178","v":35337.134282732135},{"$f":"I179-I178","v":37280.676668282402},{"$f":"J179-J178","v":39331.113885037936},{"$f":"K179-K178","v":41494.325148715019},{"$f":"L179-L178","v":43776.513031894348},{"$f":"M179-M178","v":46184.221248648537},{"$f":"N179-N178","v":48724.353417324208},{"$f":"O179-O178","v":51404.192855277041},{"$f":"P179-P178","v":54231.423462317274},{"$f":"Q179-Q178","v":57214.151752744729},{"$f":"R179-R178","v":60360.930099145684},{"$f":"S179-S178","v":63680.781254598696},{"$f":"T179-T178","v":67183.224223601632},{"$f":"U179-U178","v":70878.301555899714},{"$f":"V179-V178","v":74776.608141474208},{"$f":"W179-W178","v":78889.321589255283},{"$f":"X179-X178","v":83228.234276664327}]
[null,null,"Mortgage Balance",{"$f":"D191","v":1049312.7409746826},{"$f":"D181-E180","v":1019219.1545664093},{"$f":"E181-F180","v":987470.42090568098},{"$f":"F181-G180","v":953975.50689361256},{"$f":"G181-H180","v":918638.37261088041},{"$f":"H181-I180","v":881357.69594259805},{"$f":"I181-J180","v":842026.5820575601},{"$f":"J181-K180","v":800532.25690884504},{"$f":"K181-L180","v":756755.7438769507},{"$f":"L181-M180","v":710571.52262830222},{"$f":"M181-N180","v":661847.16921097797},{"$f":"N181-O180","v":610442.97635570099},{"$f":"O181-P180","v":556211.55289338366},{"$f":"P181-Q180","v":498997.40114063892},{"$f":"Q181-R180","v":438636.47104149323},{"$f":"R181-S180","v":374955.68978689454},{"$f":"S181-T180","v":307772.46556329291},{"$f":"T181-U180","v":236894.16400739318},{"$f":"U181-V180","v":162117.55586591898},{"$f":"V181-W180","v":83228.234276663701},{"$f":"W181-X180","v":-6.2573235481977463E-10}]
[]
[null,null,"Book Depr",null,{"$f":"-$D175/20","v":119717.0392247675},119717.0392247675,119717.0392247675,119717.0392247675,119717.0392247675,119717.0392247675,119717.0392247675,119717.0392247675,119717.0392247675,119717.0392247675,119717.0392247675,119717.0392247675,119717.0392247675,119717.0392247675,119717.0392247675,119717.0392247675,119717.0392247675,119717.0392247675,119717.0392247675,119717.0392247675]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E183:E183)","v":119717.0392247675},{"$f":"SUM($E183:F183)","v":239434.07844953501},{"$f":"SUM($E183:G183)","v":359151.11767430254},{"$f":"SUM($E183:H183)","v":478868.15689907002},{"$f":"SUM($E183:I183)","v":598585.19612383749},{"$f":"SUM($E183:J183)","v":718302.23534860497},{"$f":"SUM($E183:K183)","v":838019.27457337244},{"$f":"SUM($E183:L183)","v":957736.31379813992},{"$f":"SUM($E183:M183)","v":1077453.3530229074},{"$f":"SUM($E183:N183)","v":1197170.392247675},{"$f":"SUM($E183:O183)","v":1316887.4314724426},{"$f":"SUM($E183:P183)","v":1436604.4706972102},{"$f":"SUM($E183:Q183)","v":1556321.5099219778},{"$f":"SUM($E183:R183)","v":1676038.5491467454},{"$f":"SUM($E183:S183)","v":1795755.5883715129},{"$f":"SUM($E183:T183)","v":1915472.6275962805},{"$f":"SUM($E183:U183)","v":2035189.6668210481},{"$f":"SUM($E183:V183)","v":2154906.7060458157},{"$f":"SUM($E183:W183)","v":2274623.7452705833},{"$f":"SUM($E183:X183)","v":2394340.7844953509}]
[null,null,"End Year Book Value",null,{"$f":"-$D175-E184","v":2274623.7452705824},{"$f":"-$D175-F184","v":2154906.7060458148},{"$f":"-$D175-G184","v":2035189.6668210474},{"$f":"-$D175-H184","v":1915472.6275962801},{"$f":"-$D175-I184","v":1795755.5883715125},{"$f":"-$D175-J184","v":1676038.5491467449},{"$f":"-$D175-K184","v":1556321.5099219775},{"$f":"-$D175-L184","v":1436604.4706972102},{"$f":"-$D175-M184","v":1316887.4314724426},{"$f":"-$D175-N184","v":1197170.392247675},{"$f":"-$D175-O184","v":1077453.3530229074},{"$f":"-$D175-P184","v":957736.3137981398},{"$f":"-$D175-Q184","v":838019.27457337221},{"$f":"-$D175-R184","v":718302.23534860462},{"$f":"-$D175-S184","v":598585.19612383703},{"$f":"-$D175-T184","v":478868.15689906944},{"$f":"-$D175-U184","v":359151.11767430184},{"$f":"-$D175-V184","v":239434.07844953425},{"$f":"-$D175-W184","v":119717.03922476666},{"$f":"-$D175-X184","v":0}]
[null,null,"Prop. Tax Value",{"$f":"-D175","v":2394340.78449535},{"$f":"D186/(($D186/$Y186)^(1/21))","v":2260929.2653173469},{"$f":"E186/(($D186/$Y186)^(1/21))","v":2134951.3719475991},2015992.9063243677,1903662.7493030904,1797591.5747101938,1697430.6350492125,{"$f":"J186/(($D186/$Y186)^(1/21))","v":1602850.6148667773},{"$f":"K186/(($D186/$Y186)^(1/21))","v":1513540.5480085029},1429206.7952048557,1349572.0786254476,1274374.5702275005,1203367.030901097,1136315.997580844,1073001.0156512854,1013213.914122315,956758.12119146902,903448.01794275851,853108.32805709215,{"$f":"V186/(($D186/$Y186)^(1/21))","v":805573.54152774217},{"$f":"W186/(($D186/$Y186)^(1/21))","v":760687.37048610742},{"$f":"Y175","v":718302.23534860497}]
[null,null,"Tax Dep",null,{"$f":"-$D175*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C159,List_Resources,0),MATCH(E$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C159,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":407037.93336420949},{"$f":"-$D175*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C159,List_Resources,0),MATCH(F$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C159,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":651260.69338273525},{"$f":"-$D175*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C159,List_Resources,0),MATCH(G$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C159,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":390756.41602964111},{"$f":"-$D175*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C159,List_Resources,0),MATCH(H$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C159,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":234453.84961778467},{"$f":"-$D175*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C159,List_Resources,0),MATCH(I$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C159,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":234453.84961778467},{"$f":"-$D175*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C159,List_Resources,0),MATCH(J$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C159,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":117226.92480889233},{"$f":"-$D175*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C159,List_Resources,0),MATCH(K$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C159,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D175*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C159,List_Resources,0),MATCH(L$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C159,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D175*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C159,List_Resources,0),MATCH(M$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C159,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D175*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C159,List_Resources,0),MATCH(N$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C159,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D175*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C159,List_Resources,0),MATCH(O$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C159,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D175*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C159,List_Resources,0),MATCH(P$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C159,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D175*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C159,List_Resources,0),MATCH(Q$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C159,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D175*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C159,List_Resources,0),MATCH(R$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C159,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D175*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C159,List_Resources,0),MATCH(S$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C159,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D175*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C159,List_Resources,0),MATCH(T$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C159,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D175*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C159,List_Resources,0),MATCH(U$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C159,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D175*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C159,List_Resources,0),MATCH(V$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C159,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D175*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C159,List_Resources,0),MATCH(W$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C159,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D175*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C159,List_Resources,0),MATCH(X$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C159,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E187*Federal_Tax_Rate","v":85477.966006483985},136764.7456103744,82058.847366224625,49235.308419734778,49235.308419734778,24617.654209867389,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dep. Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E188:X188)","v":346752.39226111351},{"$f":"D189/D193","v":0.14482165383746648}]
[null,null,"ITC Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E172:X172)","v":665094.6623598194},{"$f":"D190/D193","v":0.27777777777777773}]
[null,{"$f":"INDEX(T_Debt,MATCH(Label_SOLAR_Commercial,List_Resources,0),1)","v":0.75900000000000001},"Debt",{"$f":"(D193-D189-D190)*$B191","v":1049312.7409746826},{"$f":"D191/D193","v":0.43824703140402965}]
[null,{"$f":"1-B191","v":0.24099999999999999},"Equity",{"$f":"(D193-D189-D190)*$B192","v":333180.98889973451},{"$f":"D192/D193","v":0.13915353698072613}]
[null,null,"Total",{"$f":"-D175","v":2394340.78449535}]
[null,null,"Check",{"$f":"SUM(D189:D192)-D193","v":0}]
[]
[]
[null,null,{"$f":"'Resource Options'!B16","v":"Commercial Solar + Storage"}]
[null,null,"MWh",null,{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C197,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":1463.929209651099},{"$f":"E198","v":1463.929209651099},{"$f":"F198","v":1463.929209651099},{"$f":"G198","v":1463.929209651099},{"$f":"H198","v":1463.929209651099},{"$f":"I198","v":1463.929209651099},{"$f":"J198","v":1463.929209651099},{"$f":"K198","v":1463.929209651099},{"$f":"L198","v":1463.929209651099},{"$f":"M198","v":1463.929209651099},{"$f":"N198","v":1463.929209651099},{"$f":"O198","v":1463.929209651099},{"$f":"P198","v":1463.929209651099},{"$f":"Q198","v":1463.929209651099},{"$f":"R198","v":1463.929209651099},{"$f":"S198","v":1463.929209651099},{"$f":"T198","v":1463.929209651099},{"$f":"U198","v":1463.929209651099},{"$f":"V198","v":1463.929209651099},{"$f":"W198","v":1463.929209651099}]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"PPA_SOLAR_Commercial","v":120.48718751805866},{"$f":"E199","v":120.48718751805866},{"$f":"F199","v":120.48718751805866},{"$f":"G199","v":120.48718751805866},{"$f":"H199","v":120.48718751805866},{"$f":"I199","v":120.48718751805866},{"$f":"J199","v":120.48718751805866},{"$f":"K199","v":120.48718751805866},{"$f":"L199","v":120.48718751805866},{"$f":"M199","v":120.48718751805866},{"$f":"N199","v":120.48718751805866},{"$f":"O199","v":120.48718751805866},{"$f":"P199","v":120.48718751805866},{"$f":"Q199","v":120.48718751805866},{"$f":"R199","v":120.48718751805866},{"$f":"S199","v":120.48718751805866},{"$f":"T199","v":120.48718751805866},{"$f":"U199","v":120.48718751805866},{"$f":"V199","v":120.48718751805866},{"$f":"W199","v":120.48718751805866}]
[null,null,"Capacity Payment ($/kW-month)",null,{"$f":"INDEX(Summary_PPA,MATCH(Label_Capacity_Payment_SOLAR_Commercial_Plus_Storage,'PPA Summary'!$D$3:$D$40,0),MATCH($B$1,_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))","v":26.879274071839273},{"$f":"E200","v":26.879274071839273},26.879274071839273,26.879274071839273,26.879274071839273,26.879274071839273,26.879274071839273,26.879274071839273,26.879274071839273,26.879274071839273,26.879274071839273,26.879274071839273,26.879274071839273,26.879274071839273,26.879274071839273,26.879274071839273,26.879274071839273,26.879274071839273,26.879274071839273,26.879274071839273]
[null,null,"Revenue",null,{"$f":"E199*E198+E200*12*INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*1000","v":498936.00205846661},498936.00205846661,498936.00205846661,498936.00205846661,498936.00205846661,498936.00205846661,498936.00205846661,498936.00205846661,498936.00205846661,498936.00205846661,498936.00205846661,498936.00205846661,498936.00205846661,498936.00205846661,498936.00205846661,498936.00205846661,498936.00205846661,498936.00205846661,498936.00205846661,498936.00205846661]
[]
[null,null,"Solar Fixed O&M",null,{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C197,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":16369.179939223137},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C197,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":16254.478206490767},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C197,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":16126.595285969945},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C197,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":15985.001994648725},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C197,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":15829.152139603742},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C197,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":15658.482023331409},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C197,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":15472.40993549387},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C197,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":15270.33563072015},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C197,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":15051.639792093789},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C197,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":14815.683479948595},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C197,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":14953.52701170412},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C197,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":15090.180620808313},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C197,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":15225.523352820392},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C197,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":15359.429465204781},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C197,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":15491.768274258413},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C197,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":15622.403997599326},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C197,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":15751.195592094853},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C197,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":15877.996587104491},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C197,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":16002.654912909304},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C197,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":16125.012724196175}]
[null,null,"Storage Fixed O&M",null,{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C197,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":44721.065491239802},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C197,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":43938.070732790926},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C197,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":43228.814046762353},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C197,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":42628.669119140468},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C197,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":42062.109211407922},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C197,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":42459.353234775037},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C197,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":42853.481374986564},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C197,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":43244.158983766909},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C197,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":43631.038078409321},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C197,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":44013.756914395759},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C197,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":44391.939545606852},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C197,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":44765.195371781374},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C197,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":45133.118672876459},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C197,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":45495.288129969238},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C197,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":45851.266332331536},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C197,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":46200.599270300474},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C197,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":46542.815813556314},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C197,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":46877.427174409808},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C197,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":47203.926355690302},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C197,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":47521.787582815465}]
[]
[]
[null,null,"Property Tax",null,{"$f":"D229*Property_Tax_Rate","v":53909.27692682248},{"$f":"E229*Property_Tax_Rate","v":50905.477894049902},48069.049101496523,45390.66475971858,42861.518707783522,40473.295459818837,38218.142864833215,36088.646289919379,34077.804241956466,{"$f":"M229*Property_Tax_Rate","v":32179.005347659458},{"$f":"N229*Property_Tax_Rate","v":30386.00661628916},{"$f":"O229*Property_Tax_Rate","v":48042.689379374649},43515.264180738268,39414.492427070094,35700.167344295078,32335.871146099995,29288.617969021136,26528.530456453442,24028.546820589312,21764.155510121709]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E203:E207)","v":114999.52235728542},{"$f":"SUM(F203:F207)","v":111098.02683333159},{"$f":"SUM(G203:G207)","v":107424.45843422881},104004.33587350778,100752.78005879518,98591.130717925291,96544.03417531366,94603.140904406435,92760.482112459576,91008.445742003809,{"$f":"SUM(O203:O207)","v":89731.473173600127},{"$f":"SUM(P203:P207)","v":107898.06537196433},103873.90620643512,100269.21002224411,97043.201950885035,94158.874413999787,91582.629374672309,89283.954217967737,87235.128089188918,85410.955817133348]
[null,null,"     Storage Reinvestment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(T_CAPEX2,MATCH($C197,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000000*(1+INDEX(T_AFUDC,MATCH($C197,List_Resources,0),1))*0.5*INDEX(T_StorageMWh,MATCH($C197,List_Resources,0),1)/1000","v":1866590.783299377}]
[]
[null,null,"EBITDA",null,{"$f":"E201-E208","v":383936.47970118118},{"$f":"F201-F208","v":387837.97522513499},391511.54362423776,394931.66618495883,398183.22199967143,400344.87134054129,402391.96788315295,404332.86115406017,406175.51994600706,407927.55631646281,{"$f":"O201-O208","v":409204.52888486651},{"$f":"P201-P208","v":391037.9366865023},395062.09585203149,398666.79203622253,401892.80010758154,404777.12764446682,407353.3726837943,409652.04784049885,411700.87396927772,413525.04624133324]
[null,null,"Before Tax Earnings",null,{"$f":"E211-E230-E219","v":-656655.26267352863},{"$f":"F211-F230-F219","v":-1199068.3108557658},-605105.92409332911,-245803.58265783283,-238371.63249633595,32140.152714114141,302779.95250827819,309629.6377849956,316651.07214307226,{"$f":"N211-N230-N219","v":323866.71673579497},{"$f":"O211-O230-O219","v":-13674.19557229121},{"$f":"P211-P230-P219","v":-210174.64158065664},{"$f":"Q211-Q230-Q219","v":-62744.736755320075},47656.576700902995,131767.02820452905,149682.10159565997,168115.78351121664,270468.66713882715,373435.83178975619,{"$f":"X211-X230-X219","v":393880.46254333074}]
[null,null,"ITC",null,{"$f":"-$D216*INDEX(T_ITCSchedule,MATCH($C197,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1617278.3078046741}]
[null,null,"Federal Tax",null,{"$f":"E212*Federal_Tax_Rate-E213","v":-1755175.9129661152},{"$f":"F212*Federal_Tax_Rate-F213","v":-251804.3452797108},{"$f":"G212*Federal_Tax_Rate-G213","v":-127072.24405959911},{"$f":"H212*Federal_Tax_Rate-H213","v":-51618.752358144891},{"$f":"I212*Federal_Tax_Rate-I213","v":-50058.04282423055},{"$f":"J212*Federal_Tax_Rate-J213","v":6749.4320699639693},{"$f":"K212*Federal_Tax_Rate-K213","v":63583.790026738418},{"$f":"L212*Federal_Tax_Rate-L213","v":65022.223934849077},{"$f":"M212*Federal_Tax_Rate-M213","v":66496.725150045168},{"$f":"N212*Federal_Tax_Rate-N213","v":68012.010514516936},{"$f":"O212*Federal_Tax_Rate-O213","v":-2871.5810701811538},{"$f":"P212*Federal_Tax_Rate-P213","v":-44136.674731937892},{"$f":"Q212*Federal_Tax_Rate-Q213","v":-13176.394718617215},{"$f":"R212*Federal_Tax_Rate-R213","v":10007.881107189629},{"$f":"S212*Federal_Tax_Rate-S213","v":27671.075922951099},{"$f":"T212*Federal_Tax_Rate-T213","v":31433.241335088594},{"$f":"U212*Federal_Tax_Rate-U213","v":35304.314537355494},{"$f":"V212*Federal_Tax_Rate-V213","v":56798.4200991537},{"$f":"W212*Federal_Tax_Rate-W213","v":78421.524675848792},{"$f":"X212*Federal_Tax_Rate-X213","v":82714.897134099447}]
[]
[null,{"$f":"IRR(D216:Y216,0.1)","v":7.4999958206608319E-2},"Free Cash Flow",{"$f":"SUM(D225:D226)","v":-5390927.6926822476},{"$f":"E211-E214","v":2139112.3926672963},639642.32050484582,518583.78768383688,446550.41854310373,448241.26482390199,393595.43927057734,338808.17785641452,{"$f":"L211-L214","v":339310.63721921109},{"$f":"M211-M214","v":339678.79479596188},339915.54580194585,{"$f":"O211-O214-O209","v":-1454514.6733443292},{"$f":"P211-P214","v":435174.61141844018},{"$f":"Q211-Q214","v":408238.49057064869},388658.91092903289,374221.72418463044,373343.8863093782,372049.05814643879,352853.62774134515,333279.34929342894,330810.1491072338,{"$f":"D216*-0.3","v":1617278.3078046741}]
[null,{"$f":"IRR(D217:Y217,0.1)","v":0.16654864004911962},"ROE",{"$f":"-D235","v":-716643.96557943139},{"$f":"E216-E219-E222-E231-E213","v":140515.1871169873},142849.7515819571,144963.13468335214,146832.91509606139,148523.76137685962,149305.29798861674,149945.39873953577,150447.85810233228,150816.0156790831,{"$f":"N216-N219-N222-N231-N213","v":151052.76668506706},{"$f":"O216-O219-O222-O231-O213+O209","v":-20741.566250998527},{"$f":"P216-P219-P222-P231-P213","v":-37641.11872845843},{"$f":"Q216-Q219-Q222-Q231-Q213","v":-37150.11458368384},{"$f":"R216-R219-R222-R231-R213","v":-37138.330681946063},-37581.686323953094,-38459.524199205334,-39754.352362144738,-41451.614128276706,-43539.483459166018,-46008.683645361161,{"$f":"Y216","v":1617278.3078046741}]
[]
[null,null,"Interest",null,{"$f":"D223*Debt_Rate","v":124134.03461872764},120573.95367132932,116818.0682718241,112855.60917534609,108675.2148285618,104264.89879270436,99612.015374874769,94703.223369064552,89524.447802934767,84060.839580667845,156217.56515500875,144084.49543714151,131284.10688479154,117779.69696206237,103532.54449358309,88501.79863933743,72644.361763108274,55914.765858686507,38265.042179521544,{"$f":"W223*Debt_Rate","v":19644.583698002509}]
[null,null,"Initial Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$D234)","v":188862.77911687878},188862.77911687878,188862.77911687878,188862.77911687878,188862.77911687878,188862.77911687878,188862.77911687878,188862.77911687878,188862.77911687878,188862.77911687878,188862.77911687878,188862.77911687878,188862.77911687878,188862.77911687878,188862.77911687878,188862.77911687878,188862.77911687878,188862.77911687878,188862.77911687878,188862.77911687878]
[null,null,"Storage Refresh Mortgage Payment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-PMT(Debt_Rate,10,$O209)*$B234","v":187956.05363571615},187956.05363571615,187956.05363571615,187956.05363571615,187956.05363571615,187956.05363571615,187956.05363571615,187956.05363571615,187956.05363571615,187956.05363571615]
[null,null,"Sinking Fund",null,{"$f":"E221+E220-E219","v":64728.744498151136},{"$f":"F221+F220-F219","v":68288.825445549461},{"$f":"G221+G220-G219","v":72044.71084505468},{"$f":"H221+H220-H219","v":76007.169941532688},{"$f":"I221+I220-I219","v":80187.564288316978},{"$f":"J221+J220-J219","v":84597.880324174417},{"$f":"K221+K220-K219","v":89250.763742004012},{"$f":"L221+L220-L219","v":94159.555747814229},{"$f":"M221+M220-M219","v":99338.331313944014},{"$f":"N221+N220-N219","v":104801.93953621094},{"$f":"O221+O220-O219","v":220601.26759758621},{"$f":"P221+P220-P219","v":232734.33731545345},{"$f":"Q221+Q220-Q219","v":245534.72586780341},{"$f":"R221+R220-R219","v":259039.13579053257},{"$f":"S221+S220-S219","v":273286.28825901187},{"$f":"T221+T220-T219","v":288317.03411325754},{"$f":"U221+U220-U219","v":304174.47098948667},{"$f":"V221+V220-V219","v":320904.06689390843},{"$f":"W221+W220-W219","v":338553.79057307343},{"$f":"X221+X220-X219","v":357174.24905459245}]
[null,null,"Mortgage Balance",{"$f":"D234","v":2256982.44761323},{"$f":"D223-E222+(F209*$B234)","v":2192253.7031150786},{"$f":"E223-F222+(G209*$B234)","v":2123964.8776695291},2051920.1668244745,1975912.9968829418,1895725.4325946248,1811127.5522704504,1721876.7885284463,1627717.2327806321,1528378.9014666881,2840319.3664547047,2619718.0988571183,2386983.7615416646,2141449.0356738614,1882409.8998833289,1609123.611624317,1320806.5775110596,1016632.1065215729,695728.03962766449,357174.24905459106,-1.3969838619232178E-9]
[]
[null,null,"Solar Depr",{"$f":"-INDEX(T_CAPEX,MATCH($C197,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000000*(1+INDEX(T_AFUDC,MATCH($C197,List_Resources,0),1))*INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)/1000","v":-2394340.78449535},{"$f":"-$D225/20","v":119717.0392247675},119717.0392247675,119717.0392247675,119717.0392247675,119717.0392247675,119717.0392247675,119717.0392247675,119717.0392247675,119717.0392247675,119717.0392247675,119717.0392247675,119717.0392247675,119717.0392247675,119717.0392247675,119717.0392247675,119717.0392247675,119717.0392247675,119717.0392247675,119717.0392247675,119717.0392247675]
[null,null,"Storage Depr",{"$f":"-INDEX(T_CAPEX2,MATCH($C197,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000000*(1+INDEX(T_AFUDC,MATCH($C197,List_Resources,0),1))*INDEX(T_StorageMWh,MATCH($C197,List_Resources,0),1)/1000","v":-2996586.9081868981},{"$f":"-$D226/10","v":299658.69081868982},299658.69081868982,299658.69081868982,299658.69081868982,299658.69081868982,299658.69081868982,299658.69081868982,299658.69081868982,299658.69081868982,299658.69081868982,{"$f":"$O209/10","v":186659.07832993771},186659.07832993771,186659.07832993771,186659.07832993771,186659.07832993771,186659.07832993771,186659.07832993771,186659.07832993771,186659.07832993771,186659.07832993771]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E225:E226)","v":419375.73004345736},{"$f":"SUM($E225:F226)","v":838751.46008691471},{"$f":"SUM($E225:G226)","v":1258127.1901303718},{"$f":"SUM($E225:H226)","v":1677502.9201738292},{"$f":"SUM($E225:I226)","v":2096878.6502172863},{"$f":"SUM($E225:J226)","v":2516254.3802607437},{"$f":"SUM($E225:K226)","v":2935630.110304201},{"$f":"SUM($E225:L226)","v":3355005.8403476584},{"$f":"SUM($E225:M226)","v":3774381.5703911153},{"$f":"SUM($E225:N226)","v":4193757.3004345726},{"$f":"SUM($E225:O226)","v":4500133.4179892782},{"$f":"SUM($E225:P226)","v":4806509.5355439829},{"$f":"SUM($E225:Q226)","v":5112885.6530986885},{"$f":"SUM($E225:R226)","v":5419261.7706533931},{"$f":"SUM($E225:S226)","v":5725637.8882080987},{"$f":"SUM($E225:T226)","v":6032014.0057628034},{"$f":"SUM($E225:U226)","v":6338390.123317509},{"$f":"SUM($E225:V226)","v":6644766.2408722136},{"$f":"SUM($E225:W226)","v":6951142.3584269192},{"$f":"SUM($E225:X226)","v":7257518.4759816239}]
[null,null,"End Year Book Value",null,{"$f":"-$D216-E227","v":4971551.9626387898},{"$f":"-$D216-F227","v":4552176.2325953329},4132800.502551876,{"$f":"-$D216-H227","v":3713424.7725084182},{"$f":"-$D216-I227","v":3294049.0424649613},2874673.3124215039,2455297.5823780466,2035921.8523345892,{"$f":"-$D216-M227","v":1616546.1222911323},{"$f":"-$D216-N227","v":1197170.392247675},{"$f":"-$D216-O227+$O209","v":2757385.0579923466},{"$f":"-$D216-P227+$O209","v":2451008.9404376419},{"$f":"-$D216-Q227+$O209","v":2144632.8228829363},{"$f":"-$D216-R227+$O209","v":1838256.7053282314},{"$f":"-$D216-S227+$O209","v":1531880.5877735259},{"$f":"-$D216-T227+$O209","v":1225504.4702188212},{"$f":"-$D216-U227+$O209","v":919128.35266411561},{"$f":"-$D216-V227+$O209","v":612752.23510941095},{"$f":"-$D216-W227+$O209","v":306376.11755470536},{"$f":"-$D216-X227+$O209","v":0}]
[null,null,"Prop. Tax Value",{"$f":"-D216","v":5390927.6926822476},{"$f":"D229/(($D229/$Y229)^(1/21))","v":5090547.7894049902},{"$f":"E229/(($D229/$Y229)^(1/21))","v":4806904.9101496525},{"$f":"F229/(($D229/$Y229)^(1/21))","v":4539066.475971858},{"$f":"G229/(($D229/$Y229)^(1/21))","v":4286151.870778352},{"$f":"H229/(($D229/$Y229)^(1/21))","v":4047329.5459818835},{"$f":"I229/(($D229/$Y229)^(1/21))","v":3821814.2864833213},{"$f":"J229/(($D229/$Y229)^(1/21))","v":3608864.6289919377},{"$f":"K229/(($D229/$Y229)^(1/21))","v":3407780.4241956468},{"$f":"L229/(($D229/$Y229)^(1/21))","v":3217900.5347659457},{"$f":"M229/(($D229/$Y229)^(1/21))","v":3038600.6616289159},{"$f":"(N229+O209)/(($D229/($Y229+O209))^(1/21))","v":4804268.9379374646},{"$f":"O229/(($O229/$Y229)^(1/11))","v":4351526.4180738265},{"$f":"P229/(($O229/$Y229)^(1/11))","v":3941449.242707009},{"$f":"Q229/(($O229/$Y229)^(1/11))","v":3570016.7344295075},3233587.1146099996,2928861.7969021136,2652853.0456453441,2402854.6820589313,2176415.551012171,1971315.4882212055,{"$f":"Y216","v":1617278.3078046741}]
[null,null,"Tax Dep",null,{"$f":"-$D216*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C197,List_Resources,0),MATCH(E$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C197,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":916457.70775598218},{"$f":"-$D216*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C197,List_Resources,0),MATCH(F$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C197,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1466332.3324095714},{"$f":"-$D216*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C197,List_Resources,0),MATCH(G$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C197,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":879799.39944574283},{"$f":"-$D216*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C197,List_Resources,0),MATCH(H$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C197,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":527879.63966744556},{"$f":"-$D216*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C197,List_Resources,0),MATCH(I$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C197,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":527879.63966744556},{"$f":"-$D216*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C197,List_Resources,0),MATCH(J$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C197,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":263939.81983372278},{"$f":"-$D216*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C197,List_Resources,0),MATCH(K$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C197,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D216*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C197,List_Resources,0),MATCH(L$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C197,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D216*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C197,List_Resources,0),MATCH(M$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C197,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D216*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C197,List_Resources,0),MATCH(N$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C197,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"$O209*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C197,List_Resources,0),MATCH(O$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":266661.15930214897},{"$f":"$O209*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C197,List_Resources,0),MATCH(P$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":457128.08283001743},{"$f":"$O209*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C197,List_Resources,0),MATCH(Q$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":326522.72572256002},{"$f":"$O209*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C197,List_Resources,0),MATCH(R$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":233230.51837325716},{"$f":"$O209*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C197,List_Resources,0),MATCH(S$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":166593.2274094694},{"$f":"$O209*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C197,List_Resources,0),MATCH(T$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":166593.2274094694},{"$f":"$O209*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C197,List_Resources,0),MATCH(U$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":166593.2274094694},{"$f":"$O209*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C197,List_Resources,0),MATCH(V$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":83268.614842985204},{"$f":"$O209*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C197,List_Resources,0),MATCH(W$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"$O209*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C197,List_Resources,0),MATCH(X$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E230*Federal_Tax_Rate","v":192456.11862875626},{"$f":"F230*Federal_Tax_Rate","v":307929.78980600997},{"$f":"G230*Federal_Tax_Rate","v":184757.87388360599},{"$f":"H230*Federal_Tax_Rate","v":110854.72433016356},{"$f":"I230*Federal_Tax_Rate","v":110854.72433016356},{"$f":"J230*Federal_Tax_Rate","v":55427.36216508178},{"$f":"K230*Federal_Tax_Rate","v":0},{"$f":"L230*Federal_Tax_Rate","v":0},{"$f":"M230*Federal_Tax_Rate","v":0},{"$f":"N230*Federal_Tax_Rate","v":0},{"$f":"O230*Federal_Tax_Rate","v":55998.843453451278},{"$f":"P230*Federal_Tax_Rate","v":95996.897394303654},{"$f":"Q230*Federal_Tax_Rate","v":68569.772401737602},{"$f":"R230*Federal_Tax_Rate","v":48978.408858383998},{"$f":"S230*Federal_Tax_Rate","v":34984.577755988576},{"$f":"T230*Federal_Tax_Rate","v":34984.577755988576},{"$f":"U230*Federal_Tax_Rate","v":34984.577755988576},{"$f":"V230*Federal_Tax_Rate","v":17486.409117026891},{"$f":"W230*Federal_Tax_Rate","v":0},{"$f":"X230*Federal_Tax_Rate","v":0}]
[null,null,"Dep. Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E231:X231)","v":919821.36485562799},{"$f":"D232/D236","v":0.17062394773059408}]
[null,null,"ITC Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E213:X213)","v":1497479.9146339574},{"$f":"D233/D236","v":0.27777777777777773}]
[null,{"$f":"INDEX(T_Debt,MATCH(Label_Capacity_Payment_SOLAR_Commercial_Plus_Storage,List_Resources,0),1)","v":0.75900000000000001},"Debt",{"$f":"(D236-D232-D233)*$B234","v":2256982.44761323},{"$f":"D234/D236","v":0.41866309033914567}]
[null,{"$f":"1-B234","v":0.24099999999999999},"Equity",{"$f":"(D236-D232-D233)*$B235","v":716643.96557943139},{"$f":"D235/D236","v":0.13293518415248234}]
[null,null,"Total",{"$f":"-D216","v":5390927.6926822476}]
[null,null,"Check",{"$f":"SUM(D232:D235)-D236","v":0}]
[]
[]
[null,null,{"$f":"'Resource Options'!B17","v":"Low-Income Community Solar"}]
[null,null,"MWh",null,{"$f":"INDEX(T_PlantSize,MATCH($C240,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":13349.152310065476},{"$f":"E241","v":13349.152310065476},{"$f":"F241","v":13349.152310065476},{"$f":"G241","v":13349.152310065476},{"$f":"H241","v":13349.152310065476},{"$f":"I241","v":13349.152310065476},{"$f":"J241","v":13349.152310065476},{"$f":"K241","v":13349.152310065476},{"$f":"L241","v":13349.152310065476},{"$f":"M241","v":13349.152310065476},{"$f":"N241","v":13349.152310065476},{"$f":"O241","v":13349.152310065476},{"$f":"P241","v":13349.152310065476},{"$f":"Q241","v":13349.152310065476},{"$f":"R241","v":13349.152310065476},{"$f":"S241","v":13349.152310065476},{"$f":"T241","v":13349.152310065476},{"$f":"U241","v":13349.152310065476},{"$f":"V241","v":13349.152310065476},{"$f":"W241","v":13349.152310065476}]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"INDEX(Summary_PPA,MATCH(Label_SOLAR_Low_Income_Community,'PPA Summary'!$D$3:$D$40,0),MATCH($B$1,_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))","v":27.049822168762695},{"$f":"E242","v":27.049822168762695},27.049822168762695,27.049822168762695,27.049822168762695,27.049822168762695,27.049822168762695,27.049822168762695,27.049822168762695,27.049822168762695,27.049822168762695,27.049822168762695,27.049822168762695,27.049822168762695,27.049822168762695,27.049822168762695,27.049822168762695,27.049822168762695,27.049822168762695,27.049822168762695]
[null,null,"Revenue",null,{"$f":"E242*E241","v":361092.19609099883},{"$f":"F242*F241","v":361092.19609099883},361092.19609099883,361092.19609099883,361092.19609099883,361092.19609099883,361092.19609099883,361092.19609099883,361092.19609099883,361092.19609099883,361092.19609099883,361092.19609099883,361092.19609099883,361092.19609099883,361092.19609099883,361092.19609099883,361092.19609099883,361092.19609099883,361092.19609099883,361092.19609099883]
[]
[null,null,"Fixed O&M",null,{"$f":"INDEX(T_PlantSize,MATCH($C240,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C240,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":170739.57483958988},{"$f":"INDEX(T_PlantSize,MATCH($C240,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C240,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":170150.45729138865},{"$f":"INDEX(T_PlantSize,MATCH($C240,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C240,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":169465.67505214791},{"$f":"INDEX(T_PlantSize,MATCH($C240,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C240,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":168681.01618636059},{"$f":"INDEX(T_PlantSize,MATCH($C240,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C240,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":167792.14025315605},{"$f":"INDEX(T_PlantSize,MATCH($C240,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C240,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":166794.57406822531},{"$f":"INDEX(T_PlantSize,MATCH($C240,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C240,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":165683.70738201015},{"$f":"INDEX(T_PlantSize,MATCH($C240,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C240,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":164454.78846925384},{"$f":"INDEX(T_PlantSize,MATCH($C240,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C240,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":163102.91962513269},{"$f":"INDEX(T_PlantSize,MATCH($C240,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C240,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":161623.05256328915},{"$f":"INDEX(T_PlantSize,MATCH($C240,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C240,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":163779.44610150656},{"$f":"INDEX(T_PlantSize,MATCH($C240,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C240,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":165951.89337425452},{"$f":"INDEX(T_PlantSize,MATCH($C240,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C240,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":168140.04365926055},{"$f":"INDEX(T_PlantSize,MATCH($C240,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C240,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":170343.52273467422},{"$f":"INDEX(T_PlantSize,MATCH($C240,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C240,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":172561.93200821627},{"$f":"INDEX(T_PlantSize,MATCH($C240,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C240,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":174794.84761923732},{"$f":"INDEX(T_PlantSize,MATCH($C240,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C240,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":177041.81951291233},{"$f":"INDEX(T_PlantSize,MATCH($C240,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C240,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":179302.37048577514},{"$f":"INDEX(T_PlantSize,MATCH($C240,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C240,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":181575.99520177886},{"$f":"INDEX(T_PlantSize,MATCH($C240,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C240,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":183862.15917804034}]
[]
[null,null,"B&O Tax",null,{"$f":"E241*E242*INDEX(T_BAndOTaxRate,MATCH($C240,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":993.00353925024672},{"$f":"F241*F242*INDEX(T_BAndOTaxRate,MATCH($C240,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":993.00353925024672},{"$f":"G241*G242*INDEX(T_BAndOTaxRate,MATCH($C240,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":993.00353925024672},{"$f":"H241*H242*INDEX(T_BAndOTaxRate,MATCH($C240,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":993.00353925024672},{"$f":"I241*I242*INDEX(T_BAndOTaxRate,MATCH($C240,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":993.00353925024672},{"$f":"J241*J242*INDEX(T_BAndOTaxRate,MATCH($C240,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":993.00353925024672},{"$f":"K241*K242*INDEX(T_BAndOTaxRate,MATCH($C240,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":993.00353925024672},{"$f":"L241*L242*INDEX(T_BAndOTaxRate,MATCH($C240,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":993.00353925024672},{"$f":"M241*M242*INDEX(T_BAndOTaxRate,MATCH($C240,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":993.00353925024672},{"$f":"N241*N242*INDEX(T_BAndOTaxRate,MATCH($C240,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":993.00353925024672},{"$f":"O241*O242*INDEX(T_BAndOTaxRate,MATCH($C240,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":993.00353925024672},{"$f":"P241*P242*INDEX(T_BAndOTaxRate,MATCH($C240,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":993.00353925024672},{"$f":"Q241*Q242*INDEX(T_BAndOTaxRate,MATCH($C240,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":993.00353925024672},{"$f":"R241*R242*INDEX(T_BAndOTaxRate,MATCH($C240,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":993.00353925024672},{"$f":"S241*S242*INDEX(T_BAndOTaxRate,MATCH($C240,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":993.00353925024672},{"$f":"T241*T242*INDEX(T_BAndOTaxRate,MATCH($C240,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":993.00353925024672},{"$f":"U241*U242*INDEX(T_BAndOTaxRate,MATCH($C240,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":993.00353925024672},{"$f":"V241*V242*INDEX(T_BAndOTaxRate,MATCH($C240,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":993.00353925024672},{"$f":"W241*W242*INDEX(T_BAndOTaxRate,MATCH($C240,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":993.00353925024672},{"$f":"X241*X242*INDEX(T_BAndOTaxRate,MATCH($C240,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":993.00353925024672}]
[null,null,"Property Tax",null,{"$f":"D267*Property_Tax_Rate","v":19468.263254147299},{"$f":"E267*Property_Tax_Rate","v":18383.500970803198},{"$f":"F267*Property_Tax_Rate","v":17359.181121178255},{"$f":"G267*Property_Tax_Rate","v":16391.935881879279},{"$f":"H267*Property_Tax_Rate","v":15478.585083015927},{"$f":"I267*Property_Tax_Rate","v":14616.125752237593},{"$f":"J267*Property_Tax_Rate","v":13801.722241371559},{"$f":"K267*Property_Tax_Rate","v":13032.696903200118},{"$f":"L267*Property_Tax_Rate","v":12306.521287723204},{"$f":"M267*Property_Tax_Rate","v":11620.807828961055},{"$f":"N267*Property_Tax_Rate","v":10973.301994964208},{"$f":"O267*Property_Tax_Rate","v":10361.874875221209},{"$f":"P267*Property_Tax_Rate","v":9784.5161810923746},{"$f":"Q267*Property_Tax_Rate","v":9239.32763625605},{"$f":"R267*Property_Tax_Rate","v":8724.5167354360055},{"$f":"S267*Property_Tax_Rate","v":8238.3908508895602},{"$f":"T267*Property_Tax_Rate","v":7779.3516672793676},{"$f":"U267*Property_Tax_Rate","v":7345.8899266314429},{"$f":"V267*Property_Tax_Rate","v":6936.5804661016427},{"$f":"W267*Property_Tax_Rate","v":6550.0775322353884}]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E245:E248)","v":191200.84163298743},{"$f":"SUM(F245:F248)","v":189526.96180144208},187817.85971257641,186065.95560749009,184263.72887542221,182403.70335971314,180478.43316263193,178480.48891170419,176402.44445210614,174236.86393150044,175745.75163572101,177306.77178872595,178917.56337960315,180575.85391018051,182279.45228290252,184026.24200937711,185814.17471944194,187641.26395165682,189505.57920713074,191405.24024952596]
[]
[null,null,"EBITDA",null,{"$f":"E243-E249","v":169891.3544580114},{"$f":"F243-F249","v":171565.23428955674},173274.33637842242,175026.24048350874,176828.46721557662,178688.49273128569,180613.76292836689,182611.70717929464,184689.75163889269,186855.33215949839,185346.44445527781,183785.42430227288,182174.63271139568,180516.34218081832,178812.7438080963,177065.95408162172,175278.02137155688,173450.93213934201,171586.61688386809,169686.95584147287]
[null,null,"Before Tax Earnings",null,{"$f":"E251-E268-E259","v":-228372.04513167113},{"$f":"F251-F268-F259","v":-423344.24771499628},-207784.07749081741,-76794.98691630637,-72726.236220838051,26841.588968563636,126606.17389231376,131265.56435849529,136151.43457518605,141279.27126952459,142895.56382859216,144631.60885335621,146499.2210250253,148510.64646393424,150678.59843902031,153016.29432948324,155537.49394528748,158256.53931686448,161188.39606839098,164348.69649338123]
[null,null,"ITC",null,{"$f":"-$D256*INDEX(T_ITCSchedule,MATCH($C240,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0}]
[null,null,"Federal Tax",null,{"$f":"E252*Federal_Tax_Rate-E253","v":-47958.129477650931},-88902.292020149209,-43634.656273071654,-16126.947252424337,-15272.50960637599,5636.7336833983636,26587.29651738589,27565.768515284009,28591.801260789071,29668.646966600161,30008.068404004352,30372.637859204802,30764.836415255311,31187.235757426191,31642.505672194264,32133.421809191477,32662.873728510371,33233.873256541541,33849.563174362105,34513.226263610057]
[]
[null,{"$f":"IRR(D256:Y256,0.1)","v":7.5000004325811886E-2},"Free Cash Flow",{"$f":"-INDEX(T_CAPEX,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C240,List_Resources,0),1)/1000*1000000*(1+INDEX(T_AFUDC,MATCH($C240,List_Resources,0),1))","v":-1946826.3254147298},{"$f":"E251-E254","v":217849.48393566231},260467.52630970595,216908.99265149407,191153.18773593308,192100.97682195262,173051.75904788732,154026.466410981,155045.93866401064,156097.95037810362,157186.68519289824,155338.37605127346,153412.78644306806,151409.79629614035,149329.10642339214,147170.23813590204,144932.53227243025,142615.14764304651,140217.05888280045,137737.053709506,135173.7295778628,{"$f":"D256*-0.3","v":584047.89762441895}]
[null,{"$f":"IRR(D257:Y257,0.1)","v":0.11243963021006187},"ROE",{"$f":"-D273","v":-441194.18506697047},{"$f":"E256-E259-E261-E269-E253","v":45950.263895871089},46867.286379531215,47789.840604395096,48722.688418679529,49670.477504699062,50637.749278017858,51628.946188495618,52648.418441525268,53700.430155618247,54789.164970412858,52940.855828788095,51015.266220582693,49012.276073654983,46931.586200906764,44772.717913416665,42535.012049944897,40217.627420561141,37819.538660315098,35339.533487020628,32776.209355377432,{"$f":"Y256","v":584047.89762441895}]
[]
[null,null,"Interest",null,{"$f":"D262*Debt_Rate","v":67302.924269178417},{"$f":"E262*Debt_Rate","v":65372.721491746539},{"$f":"F262*Debt_Rate","v":63336.357561555902},{"$f":"G262*Debt_Rate","v":61187.993615204781},{"$f":"H262*Debt_Rate","v":58921.469651804349},{"$f":"I262*Debt_Rate","v":56530.286870416894},{"$f":"J262*Debt_Rate","v":54007.589036053127},{"$f":"K262*Debt_Rate","v":51346.142820799359},{"$f":"L262*Debt_Rate","v":48538.317063706621},{"$f":"M262*Debt_Rate","v":45576.060889973793},{"$f":"N262*Debt_Rate","v":42450.880626685663},{"$f":"O262*Debt_Rate","v":39153.815448916677},{"$f":"P262*Debt_Rate","v":35675.411686370397},{"$f":"Q262*Debt_Rate","v":32005.695716884078},{"$f":"R262*Debt_Rate","v":28134.145369076006},{"$f":"S262*Debt_Rate","v":24049.65975213849},{"$f":"T262*Debt_Rate","v":19740.527426269415},{"$f":"U262*Debt_Rate","v":15194.392822477537},{"$f":"V262*Debt_Rate","v":10398.220815477107},{"$f":"W262*Debt_Rate","v":5338.2593480916521}]
[null,null,"Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$D272)","v":102397.52022248537},102397.52022248537,102397.52022248537,102397.52022248537,102397.52022248537,102397.52022248537,102397.52022248537,102397.52022248537,102397.52022248537,102397.52022248537,102397.52022248537,102397.52022248537,102397.52022248537,102397.52022248537,102397.52022248537,102397.52022248537,102397.52022248537,102397.52022248537,102397.52022248537,102397.52022248537]
[null,null,"Sinking Fund",null,{"$f":"E260-E259","v":35094.595953306954},{"$f":"F260-F259","v":37024.798730738832},39061.162660929469,41209.52660728059,43476.050570681022,45867.233352068477,48389.931186432244,51051.377401686012,53859.20315877875,56821.459332511578,59946.639595799708,63243.704773568694,66722.108536114974,70391.824505601297,74263.374853409361,78347.860470346874,82656.992796215956,87203.127400007827,91999.299407008264,97059.260874393716]
[null,null,"Mortgage Balance",{"$f":"D272","v":1223689.5321668803},{"$f":"D262-E261","v":1188594.9362135734},{"$f":"E262-F261","v":1151570.1374828345},{"$f":"F262-G261","v":1112508.9748219051},{"$f":"G262-H261","v":1071299.4482146245},{"$f":"H262-I261","v":1027823.3976439436},{"$f":"I262-J261","v":981956.16429187509},{"$f":"J262-K261","v":933566.23310544284},{"$f":"K262-L261","v":882514.8557037568},{"$f":"L262-M261","v":828655.65254497807},{"$f":"M262-N261","v":771834.19321246655},{"$f":"N262-O261","v":711887.55361666682},{"$f":"O262-P261","v":648643.84884309815},{"$f":"P262-Q261","v":581921.74030698324},{"$f":"Q262-R261","v":511529.91580138193},{"$f":"R262-S261","v":437266.54094797256},{"$f":"S262-T261","v":358918.68047762569},{"$f":"T262-U261","v":276261.68768140976},{"$f":"U262-V261","v":189058.56028140194},{"$f":"V262-W261","v":97059.260874393673},{"$f":"W262-X261","v":0}]
[]
[null,null,"Book Depr",null,{"$f":"-$D256/20","v":97341.316270736483},97341.316270736483,97341.316270736483,97341.316270736483,97341.316270736483,97341.316270736483,97341.316270736483,97341.316270736483,97341.316270736483,97341.316270736483,97341.316270736483,97341.316270736483,97341.316270736483,97341.316270736483,97341.316270736483,97341.316270736483,97341.316270736483,97341.316270736483,97341.316270736483,97341.316270736483]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E264:E264)","v":97341.316270736483},{"$f":"SUM($E264:F264)","v":194682.63254147297},{"$f":"SUM($E264:G264)","v":292023.94881220942},{"$f":"SUM($E264:H264)","v":389365.26508294593},{"$f":"SUM($E264:I264)","v":486706.58135368244},{"$f":"SUM($E264:J264)","v":584047.89762441895},{"$f":"SUM($E264:K264)","v":681389.21389515547},{"$f":"SUM($E264:L264)","v":778730.53016589198},{"$f":"SUM($E264:M264)","v":876071.84643662849},{"$f":"SUM($E264:N264)","v":973413.162707365},{"$f":"SUM($E264:O264)","v":1070754.4789781014},{"$f":"SUM($E264:P264)","v":1168095.7952488379},{"$f":"SUM($E264:Q264)","v":1265437.1115195744},{"$f":"SUM($E264:R264)","v":1362778.4277903109},{"$f":"SUM($E264:S264)","v":1460119.7440610474},{"$f":"SUM($E264:T264)","v":1557461.060331784},{"$f":"SUM($E264:U264)","v":1654802.3766025205},{"$f":"SUM($E264:V264)","v":1752143.692873257},{"$f":"SUM($E264:W264)","v":1849485.0091439935},{"$f":"SUM($E264:X264)","v":1946826.32541473}]
[null,null,"End Year Book Value",null,{"$f":"-$D256-E265","v":1849485.0091439933},1752143.6928732567,1654802.3766025202,{"$f":"-$D256-H265","v":1557461.0603317837},{"$f":"-$D256-I265","v":1460119.7440610472},1362778.4277903107,1265437.1115195742,1168095.7952488377,1070754.4789781012,973413.16270736477,876071.84643662837,778730.53016589186,681389.21389515535,584047.89762441884,486706.58135368233,389365.26508294581,292023.9488122093,194682.63254147279,97341.316270736279,0]
[null,null,"Prop. Tax Value",{"$f":"-D256","v":1946826.3254147298},{"$f":"D267/(($D267/$Y267)^(1/21))","v":1838350.0970803197},{"$f":"E267/(($D267/$Y267)^(1/21))","v":1735918.1121178253},{"$f":"F267/(($D267/$Y267)^(1/21))","v":1639193.5881879278},{"$f":"G267/(($D267/$Y267)^(1/21))","v":1547858.5083015927},{"$f":"H267/(($D267/$Y267)^(1/21))","v":1461612.5752237593},{"$f":"I267/(($D267/$Y267)^(1/21))","v":1380172.2241371558},{"$f":"J267/(($D267/$Y267)^(1/21))","v":1303269.6903200117},{"$f":"K267/(($D267/$Y267)^(1/21))","v":1230652.1287723205},{"$f":"L267/(($D267/$Y267)^(1/21))","v":1162080.7828961054},{"$f":"M267/(($D267/$Y267)^(1/21))","v":1097330.1994964208},{"$f":"N267/(($D267/$Y267)^(1/21))","v":1036187.4875221208},{"$f":"O267/(($D267/$Y267)^(1/21))","v":978451.61810923752},{"$f":"P267/(($D267/$Y267)^(1/21))","v":923932.76362560503},{"$f":"Q267/(($D267/$Y267)^(1/21))","v":872451.67354360048},{"$f":"R267/(($D267/$Y267)^(1/21))","v":823839.08508895605},{"$f":"S267/(($D267/$Y267)^(1/21))","v":777935.16672793671},{"$f":"T267/(($D267/$Y267)^(1/21))","v":734588.99266314425},{"$f":"U267/(($D267/$Y267)^(1/21))","v":693658.04661016422},{"$f":"V267/(($D267/$Y267)^(1/21))","v":655007.75322353886},{"$f":"W267/(($D267/$Y267)^(1/21))","v":618511.03563146025},{"$f":"Y256","v":584047.89762441895}]
[null,null,"Tax Dep",null,{"$f":"-$D256*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C240,List_Resources,0),MATCH(E$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":330960.47532050411},{"$f":"-$D256*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C240,List_Resources,0),MATCH(F$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":529536.76051280648},{"$f":"-$D256*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C240,List_Resources,0),MATCH(G$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":317722.05630768393},{"$f":"-$D256*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C240,List_Resources,0),MATCH(H$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":190633.23378461032},{"$f":"-$D256*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C240,List_Resources,0),MATCH(I$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":190633.23378461032},{"$f":"-$D256*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C240,List_Resources,0),MATCH(J$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":95316.616892305159},{"$f":"-$D256*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C240,List_Resources,0),MATCH(K$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D256*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C240,List_Resources,0),MATCH(L$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D256*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C240,List_Resources,0),MATCH(M$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D256*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C240,List_Resources,0),MATCH(N$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D256*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C240,List_Resources,0),MATCH(O$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D256*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C240,List_Resources,0),MATCH(P$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D256*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C240,List_Resources,0),MATCH(Q$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D256*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C240,List_Resources,0),MATCH(R$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D256*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C240,List_Resources,0),MATCH(S$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D256*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C240,List_Resources,0),MATCH(T$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D256*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C240,List_Resources,0),MATCH(U$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D256*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C240,List_Resources,0),MATCH(V$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D256*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C240,List_Resources,0),MATCH(W$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D256*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C240,List_Resources,0),MATCH(X$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E268*Federal_Tax_Rate","v":69501.699817305853},111202.71970768935,66721.631824613622,40032.979094768169,40032.979094768169,20016.489547384084,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dep. Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E269:X269)","v":281942.60818087886},{"$f":"D270/D274","v":0.14482165383746648}]
[null,null,"ITC Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E253:X253)","v":0},{"$f":"D271/D274","v":0}]
[null,{"$f":"INDEX(T_Debt,MATCH(Label_SOLAR_Low_Income_Community,List_Resources,0),1)","v":0.73499999999999999},"Debt",{"$f":"(D274-D270-D271)*$B272","v":1223689.5321668803},{"$f":"D272/D274","v":0.62855608442946209}]
[null,{"$f":"1-B272","v":0.26500000000000001},"Equity",{"$f":"(D274-D270-D271)*$B273","v":441194.18506697047},{"$f":"D273/D274","v":0.22662226173307137}]
[null,null,"Total",{"$f":"-D256","v":1946826.3254147298}]
[null,null,"Check",{"$f":"SUM(D270:D273)-D274","v":0}]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"'Resource Options'!B18","v":"Solar Photovoltaic Fixed Array (5 MW AC)"}]
[null,null,"MWh",null,{"$f":"INDEX(T_PlantSize,MATCH($C283,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C283,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":13349.152310065476},{"$f":"E284","v":13349.152310065476},{"$f":"F284","v":13349.152310065476},{"$f":"G284","v":13349.152310065476},{"$f":"H284","v":13349.152310065476},{"$f":"I284","v":13349.152310065476},{"$f":"J284","v":13349.152310065476},{"$f":"K284","v":13349.152310065476},{"$f":"L284","v":13349.152310065476},{"$f":"M284","v":13349.152310065476},{"$f":"N284","v":13349.152310065476},{"$f":"O284","v":13349.152310065476},{"$f":"P284","v":13349.152310065476},{"$f":"Q284","v":13349.152310065476},{"$f":"R284","v":13349.152310065476},{"$f":"S284","v":13349.152310065476},{"$f":"T284","v":13349.152310065476},{"$f":"U284","v":13349.152310065476},{"$f":"V284","v":13349.152310065476},{"$f":"W284","v":13349.152310065476}]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"INDEX(Summary_PPA,MATCH(Label_SOLAR_PV_Fixed_Array,'PPA Summary'!$D$3:$D$40,0),MATCH($B$1,_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))","v":60.685885721678623},{"$f":"E285","v":60.685885721678623},{"$f":"F285","v":60.685885721678623},60.685885721678623,60.685885721678623,60.685885721678623,60.685885721678623,60.685885721678623,60.685885721678623,60.685885721678623,60.685885721678623,60.685885721678623,60.685885721678623,60.685885721678623,60.685885721678623,60.685885721678623,60.685885721678623,60.685885721678623,60.685885721678623,60.685885721678623]
[null,null,"Revenue",null,{"$f":"E285*E284","v":810105.13156991568},{"$f":"F285*F284","v":810105.13156991568},810105.13156991568,810105.13156991568,810105.13156991568,810105.13156991568,810105.13156991568,810105.13156991568,810105.13156991568,810105.13156991568,810105.13156991568,810105.13156991568,810105.13156991568,810105.13156991568,810105.13156991568,810105.13156991568,810105.13156991568,810105.13156991568,810105.13156991568,810105.13156991568]
[]
[null,null,"Fixed O&M",null,{"$f":"INDEX(T_PlantSize,MATCH($C283,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C283,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":170739.57483958988},{"$f":"INDEX(T_PlantSize,MATCH($C283,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C283,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":170150.45729138865},{"$f":"INDEX(T_PlantSize,MATCH($C283,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C283,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":169465.67505214791},{"$f":"INDEX(T_PlantSize,MATCH($C283,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C283,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":168681.01618636059},{"$f":"INDEX(T_PlantSize,MATCH($C283,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C283,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":167792.14025315605},{"$f":"INDEX(T_PlantSize,MATCH($C283,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C283,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":166794.57406822531},{"$f":"INDEX(T_PlantSize,MATCH($C283,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C283,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":165683.70738201015},{"$f":"INDEX(T_PlantSize,MATCH($C283,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C283,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":164454.78846925384},{"$f":"INDEX(T_PlantSize,MATCH($C283,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C283,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":163102.91962513269},{"$f":"INDEX(T_PlantSize,MATCH($C283,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C283,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":161623.05256328915},{"$f":"INDEX(T_PlantSize,MATCH($C283,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C283,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":163779.44610150656},{"$f":"INDEX(T_PlantSize,MATCH($C283,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C283,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":165951.89337425452},{"$f":"INDEX(T_PlantSize,MATCH($C283,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C283,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":168140.04365926055},{"$f":"INDEX(T_PlantSize,MATCH($C283,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C283,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":170343.52273467422},{"$f":"INDEX(T_PlantSize,MATCH($C283,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C283,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":172561.93200821627},{"$f":"INDEX(T_PlantSize,MATCH($C283,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C283,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":174794.84761923732},{"$f":"INDEX(T_PlantSize,MATCH($C283,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C283,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":177041.81951291233},{"$f":"INDEX(T_PlantSize,MATCH($C283,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C283,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":179302.37048577514},{"$f":"INDEX(T_PlantSize,MATCH($C283,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C283,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":181575.99520177886},{"$f":"INDEX(T_PlantSize,MATCH($C283,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C283,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":183862.15917804034}]
[]
[null,null,"B&O Tax",null,{"$f":"E284*E285*INDEX(T_BAndOTaxRate,MATCH($C283,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2227.7891118172679},{"$f":"F284*F285*INDEX(T_BAndOTaxRate,MATCH($C283,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2227.7891118172679},{"$f":"G284*G285*INDEX(T_BAndOTaxRate,MATCH($C283,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2227.7891118172679},{"$f":"H284*H285*INDEX(T_BAndOTaxRate,MATCH($C283,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2227.7891118172679},{"$f":"I284*I285*INDEX(T_BAndOTaxRate,MATCH($C283,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2227.7891118172679},{"$f":"J284*J285*INDEX(T_BAndOTaxRate,MATCH($C283,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2227.7891118172679},{"$f":"K284*K285*INDEX(T_BAndOTaxRate,MATCH($C283,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2227.7891118172679},{"$f":"L284*L285*INDEX(T_BAndOTaxRate,MATCH($C283,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2227.7891118172679},{"$f":"M284*M285*INDEX(T_BAndOTaxRate,MATCH($C283,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2227.7891118172679},{"$f":"N284*N285*INDEX(T_BAndOTaxRate,MATCH($C283,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2227.7891118172679},{"$f":"O284*O285*INDEX(T_BAndOTaxRate,MATCH($C283,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2227.7891118172679},{"$f":"P284*P285*INDEX(T_BAndOTaxRate,MATCH($C283,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2227.7891118172679},{"$f":"Q284*Q285*INDEX(T_BAndOTaxRate,MATCH($C283,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2227.7891118172679},{"$f":"R284*R285*INDEX(T_BAndOTaxRate,MATCH($C283,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2227.7891118172679},{"$f":"S284*S285*INDEX(T_BAndOTaxRate,MATCH($C283,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2227.7891118172679},{"$f":"T284*T285*INDEX(T_BAndOTaxRate,MATCH($C283,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2227.7891118172679},{"$f":"U284*U285*INDEX(T_BAndOTaxRate,MATCH($C283,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2227.7891118172679},{"$f":"V284*V285*INDEX(T_BAndOTaxRate,MATCH($C283,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2227.7891118172679},{"$f":"W284*W285*INDEX(T_BAndOTaxRate,MATCH($C283,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2227.7891118172679},{"$f":"X284*X285*INDEX(T_BAndOTaxRate,MATCH($C283,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2227.7891118172679}]
[null,null,"Property Tax",null,{"$f":"D310*Property_Tax_Rate","v":97341.316270736497},91917.504854015991,86795.905605891268,81959.679409396398,77392.925415079648,73080.628761187967,69008.611206857793,65163.484516000593,61532.606438616029,58104.039144805283,54866.509974821056,51809.374376106061,48922.580905461888,46196.638181280265,43622.583677180031,41191.95425444781,38896.758336396837,36729.449633157215,34682.902330508216,32750.387661176948]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E288:E291)","v":270308.68022214365},{"$f":"SUM(F288:F291)","v":264295.75125722191},{"$f":"SUM(G288:G291)","v":258489.36976985645},{"$f":"SUM(H288:H291)","v":252868.48470757424},{"$f":"SUM(I288:I291)","v":247412.85478005296},{"$f":"SUM(J288:J291)","v":242102.99194123055},{"$f":"SUM(K288:K291)","v":236920.10770068521},{"$f":"SUM(L288:L291)","v":231846.06209707167},{"$f":"SUM(M288:M291)","v":226863.31517556598},{"$f":"SUM(N288:N291)","v":221954.88081991169},{"$f":"SUM(O288:O291)","v":220873.74518814488},{"$f":"SUM(P288:P291)","v":219989.05686217785},{"$f":"SUM(Q288:Q291)","v":219290.4136765397},{"$f":"SUM(R288:R291)","v":218767.95002777173},{"$f":"SUM(S288:S291)","v":218412.30479721355},{"$f":"SUM(T288:T291)","v":218214.59098550238},{"$f":"SUM(U288:U291)","v":218166.36696112642},{"$f":"SUM(V288:V291)","v":218259.6092307496},{"$f":"SUM(W288:W291)","v":218486.68664410434},{"$f":"SUM(X288:X291)","v":218840.33595103453}]
[]
[null,null,"EBITDA",null,{"$f":"E286-E292","v":539796.45134777203},{"$f":"F286-F292","v":545809.38031269377},551615.76180005923,557236.64686234144,562692.27678986266,568002.13962868508,573185.02386923041,578259.06947284401,583241.81639434968,588150.25075000396,589231.38638177083,590116.07470773789,590814.71789337602,591337.18154214392,591692.82677270216,591890.54058441333,591938.76460878924,591845.52233916614,591618.44492581137,591264.79561888112]
[null,null,"Before Tax Earnings",null,{"$f":"E294-E311-E302","v":-1342214.3602049593},{"$f":"F294-F311-F302","v":-2322566.6715088924},{"$f":"G294-G311-G302","v":-1250812.1930901597},{"$f":"H294-H311-H302","v":-602494.51783193916},{"$f":"I294-I311-I302","v":-589387.31305691611},{"$f":"J294-J311-J302","v":-99421.954292453534},{"$f":"K294-K311-K302","v":390860.40850425826},{"$f":"L294-L311-L302","v":404919.24987771775},{"$f":"M294-M311-M302","v":419380.95633641083},{"$f":"N294-N311-N302","v":434289.69300379779},{"$f":"O294-O311-O302","v":445921.14757444267},{"$f":"P294-P311-P302","v":457936.42238092609},{"$f":"Q294-Q311-Q302","v":470377.83430350886},{"$f":"R294-R311-R302","v":483288.91896975343},{"$f":"S294-S311-S302","v":496714.55937374954},{"$f":"T294-T311-T302","v":510701.11809343769},{"$f":"U294-U311-U302","v":525296.57349572924},{"$f":"V294-V311-V302","v":540550.6603298072},{"$f":"W294-W311-W302","v":556515.01512085705},{"$f":"X294-X311-X302","v":573243.32678957365}]
[null,null,"ITC",null,{"$f":"-$D299*INDEX(T_ITCSchedule,MATCH($C283,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2920239.4881220949}]
[null,null,"Federal Tax",null,{"$f":"E295*Federal_Tax_Rate-E296","v":-3202104.5037651365},-487739.00101686741,-262670.56054893351,-126523.84874470721,-123771.33574195238,-20878.610401415241,82080.685785894239,85033.042474320726,88070.00083064627,91200.835530797529,93643.440990632953,96166.648699994475,98779.345203736855,101490.67298364821,104310.0574684874,107247.23479962192,110312.28043410314,113515.63866925951,116868.15317537998,120381.09862581047]
[]
[null,{"$f":"IRR(D299:Y299,0.1)","v":7.5000003213293809E-2},"Free Cash Flow",{"$f":"-INDEX(T_CAPEX,MATCH($C283,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C283,List_Resources,0),1)/1000*1000000*(1+INDEX(T_AFUDC,MATCH($C283,List_Resources,0),1))","v":-9734131.6270736493},{"$f":"E294-E297","v":3741900.9551129085},1033548.3813295611,814286.32234899281,683760.49560704862,686463.61253181507,588880.75003010035,491104.33808333619,493226.02699852327,495171.81556370342,496949.41521920642,495587.94539113785,493949.4260077434,492035.37268963916,489846.50855849573,487382.76930421474,484643.30578479142,481626.48417468608,478329.88366990665,474750.29175043141,470883.69699307065,{"$f":"D299*-0.3","v":2920239.4881220949}]
[null,{"$f":"IRR(D300:Y300,0.1)","v":0.10629601992816817},"ROE",{"$f":"-D316","v":-1489430.6805641535},{"$f":"E299-E302-E304-E312-E296","v":128468.42945120484},131850.24433803523,134993.62477284565,137911.06168012871,140614.17860489516,143113.76384010084,145419.79963025716,147541.48854544421,149487.27711062436,151264.87676612739,149903.40693805876,148264.88755466431,146350.8342365601,144161.97010541667,141698.23085113568,138958.76733171236,135941.94572160702,132645.34521682758,129065.75329735235,125199.15853999159,{"$f":"Y299","v":2920239.4881220949}]
[]
[null,null,"Interest",null,{"$f":"D305*Debt_Rate","v":227208.43495021094},220692.24925755319,213817.67335179925,206564.99577122889,198913.42092372713,190841.00945961277,182324.61536497212,173339.81959512626,163860.86005793884,153860.55774620615,143310.23880732813,132179.65232681183,120436.88358986714,108048.26257239049,94978.267398952623,81189.422490975659,66642.191113059976,51294.862009358927,35103.429804954314,18021.468829307458]
[null,null,"Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$D315)","v":345684.53845307906},345684.53845307906,345684.53845307906,345684.53845307906,345684.53845307906,345684.53845307906,345684.53845307906,345684.53845307906,345684.53845307906,345684.53845307906,345684.53845307906,345684.53845307906,345684.53845307906,345684.53845307906,345684.53845307906,345684.53845307906,345684.53845307906,345684.53845307906,345684.53845307906,345684.53845307906]
[null,null,"Sinking Fund",null,{"$f":"E303-E302","v":118476.10350286812},{"$f":"F303-F302","v":124992.28919552587},{"$f":"G303-G302","v":131866.86510127981},{"$f":"H303-H302","v":139119.54268185017},{"$f":"I303-I302","v":146771.11752935193},{"$f":"J303-J302","v":154843.52899346629},{"$f":"K303-K302","v":163359.92308810694},{"$f":"L303-L302","v":172344.7188579528},{"$f":"M303-M302","v":181823.67839514022},{"$f":"N303-N302","v":191823.98070687291},{"$f":"O303-O302","v":202374.29964575093},{"$f":"P303-P302","v":213504.88612626723},{"$f":"Q303-Q302","v":225247.65486321191},{"$f":"R303-R302","v":237636.27588068857},{"$f":"S303-S302","v":250706.27105412644},{"$f":"T303-T302","v":264495.11596210342},{"$f":"U303-U302","v":279042.34734001907},{"$f":"V303-V302","v":294389.67644372012},{"$f":"W303-W302","v":310581.10864812473},{"$f":"X303-X302","v":327663.06962377159}]
[null,null,"Mortgage Balance",{"$f":"D315","v":4131062.4536401988},{"$f":"D305-E304","v":4012586.3501373306},{"$f":"E305-F304","v":3887594.0609418047},{"$f":"F305-G304","v":3755727.195840525},{"$f":"G305-H304","v":3616607.6531586749},{"$f":"H305-I304","v":3469836.5356293232},{"$f":"I305-J304","v":3314993.0066358568},{"$f":"J305-K304","v":3151633.08354775},{"$f":"K305-L304","v":2979288.3646897972},{"$f":"L305-M304","v":2797464.6862946572},{"$f":"M305-N304","v":2605640.7055877843},{"$f":"N305-O304","v":2403266.4059420335},{"$f":"O305-P304","v":2189761.5198157663},{"$f":"P305-Q304","v":1964513.8649525545},{"$f":"Q305-R304","v":1726877.5890718659},{"$f":"R305-S304","v":1476171.3180177393},{"$f":"S305-T304","v":1211676.2020556359},{"$f":"T305-U304","v":932633.85471561679},{"$f":"U305-V304","v":638244.17827189667},{"$f":"V305-W304","v":327663.06962377194},{"$f":"W305-X304","v":0}]
[]
[null,null,"Book Depr",null,{"$f":"-$D299/25","v":389365.26508294599},389365.26508294599,389365.26508294599,389365.26508294599,389365.26508294599,389365.26508294599,389365.26508294599,389365.26508294599,389365.26508294599,389365.26508294599,389365.26508294599,389365.26508294599,389365.26508294599,389365.26508294599,389365.26508294599,389365.26508294599,389365.26508294599,389365.26508294599,389365.26508294599,389365.26508294599]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E307:E307)","v":389365.26508294599},{"$f":"SUM($E307:F307)","v":778730.53016589198},{"$f":"SUM($E307:G307)","v":1168095.7952488379},{"$f":"SUM($E307:H307)","v":1557461.060331784},{"$f":"SUM($E307:I307)","v":1946826.32541473},{"$f":"SUM($E307:J307)","v":2336191.5904976758},{"$f":"SUM($E307:K307)","v":2725556.8555806219},{"$f":"SUM($E307:L307)","v":3114922.1206635679},{"$f":"SUM($E307:M307)","v":3504287.385746514},{"$f":"SUM($E307:N307)","v":3893652.65082946},{"$f":"SUM($E307:O307)","v":4283017.9159124056},{"$f":"SUM($E307:P307)","v":4672383.1809953516},{"$f":"SUM($E307:Q307)","v":5061748.4460782977},{"$f":"SUM($E307:R307)","v":5451113.7111612437},{"$f":"SUM($E307:S307)","v":5840478.9762441898},{"$f":"SUM($E307:T307)","v":6229844.2413271358},{"$f":"SUM($E307:U307)","v":6619209.5064100819},{"$f":"SUM($E307:V307)","v":7008574.7714930279},{"$f":"SUM($E307:W307)","v":7397940.036575974},{"$f":"SUM($E307:X307)","v":7787305.30165892}]
[null,null,"End Year Book Value",null,{"$f":"-$D299-E308","v":9344766.3619907033},{"$f":"-$D299-F308","v":8955401.0969077572},{"$f":"-$D299-G308","v":8566035.8318248112},{"$f":"-$D299-H308","v":8176670.5667418651},{"$f":"-$D299-I308","v":7787305.3016589191},{"$f":"-$D299-J308","v":7397940.036575973},{"$f":"-$D299-K308","v":7008574.771493027},{"$f":"-$D299-L308","v":6619209.5064100809},{"$f":"-$D299-M308","v":6229844.2413271349},{"$f":"-$D299-N308","v":5840478.9762441888},{"$f":"-$D299-O308","v":5451113.7111612437},{"$f":"-$D299-P308","v":5061748.4460782977},{"$f":"-$D299-Q308","v":4672383.1809953516},{"$f":"-$D299-R308","v":4283017.9159124056},{"$f":"-$D299-S308","v":3893652.6508294595},{"$f":"-$D299-T308","v":3504287.3857465135},{"$f":"-$D299-U308","v":3114922.1206635674},{"$f":"-$D299-V308","v":2725556.8555806214},{"$f":"-$D299-W308","v":2336191.5904976754},{"$f":"-$D299-X308","v":1946826.3254147293}]
[null,null,"Prop. Tax Value",{"$f":"-D299","v":9734131.6270736493},{"$f":"D310/(($D310/$Y310)^(1/21))","v":9191750.4854015987},{"$f":"E310/(($D310/$Y310)^(1/21))","v":8679590.5605891272},8195967.9409396397,7739292.541507964,7308062.8761187969,6900861.1206857795,{"$f":"J310/(($D310/$Y310)^(1/21))","v":6516348.4516000589},{"$f":"K310/(($D310/$Y310)^(1/21))","v":6153260.643861603},5810403.9144805279,5486650.9974821052,5180937.4376106057,4892258.0905461889,4619663.8181280261,4362258.3677180028,4119195.4254447808,3889675.8336396837,3672944.9633157216,3468290.2330508218,{"$f":"V310/(($D310/$Y310)^(1/21))","v":3275038.7661176948},{"$f":"W310/(($D310/$Y310)^(1/21))","v":3092555.1781573016},{"$f":"Y299","v":2920239.4881220949}]
[null,null,"Tax Dep",null,{"$f":"-$D299*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C283,List_Resources,0),MATCH(E$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C283,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1654802.3766025205},{"$f":"-$D299*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C283,List_Resources,0),MATCH(F$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C283,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2647683.8025640328},{"$f":"-$D299*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C283,List_Resources,0),MATCH(G$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C283,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1588610.2815384197},{"$f":"-$D299*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C283,List_Resources,0),MATCH(H$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C283,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":953166.16892305168},{"$f":"-$D299*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C283,List_Resources,0),MATCH(I$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C283,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":953166.16892305168},{"$f":"-$D299*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C283,List_Resources,0),MATCH(J$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C283,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":476583.08446152584},{"$f":"-$D299*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C283,List_Resources,0),MATCH(K$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C283,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D299*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C283,List_Resources,0),MATCH(L$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C283,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D299*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C283,List_Resources,0),MATCH(M$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C283,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D299*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C283,List_Resources,0),MATCH(N$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C283,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D299*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C283,List_Resources,0),MATCH(O$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C283,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D299*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C283,List_Resources,0),MATCH(P$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C283,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D299*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C283,List_Resources,0),MATCH(Q$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C283,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D299*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C283,List_Resources,0),MATCH(R$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C283,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D299*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C283,List_Resources,0),MATCH(S$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C283,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D299*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C283,List_Resources,0),MATCH(T$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C283,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D299*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C283,List_Resources,0),MATCH(U$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C283,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D299*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C283,List_Resources,0),MATCH(V$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C283,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D299*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C283,List_Resources,0),MATCH(W$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C283,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D299*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C283,List_Resources,0),MATCH(X$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C283,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E311*Federal_Tax_Rate","v":347508.49908652931},556013.59853844682,333608.15912306809,200164.89547384085,200164.89547384085,100082.44773692043,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dep. Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E312:X312)","v":1409713.0409043944},{"$f":"D313/D317","v":0.14482165383746648}]
[null,null,"ITC Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E296:X296)","v":2703925.4519649027},{"$f":"D314/D317","v":0.27777777777777779}]
[null,{"$f":"INDEX(T_Debt,MATCH(Label_SOLAR_PV_Fixed_Array,List_Resources,0),1)","v":0.73499999999999999},"Debt",{"$f":"(D317-D313-D314)*$B315","v":4131062.4536401988},{"$f":"D315/D317","v":0.42438941776279543}]
[null,{"$f":"1-B315","v":0.26500000000000001},"Equity",{"$f":"(D317-D313-D314)*$B316","v":1489430.6805641535},{"$f":"D316/D317","v":0.15301115062196027}]
[null,null,"Total",{"$f":"-D299","v":9734131.6270736493}]
[null,null,"Check",{"$f":"SUM(D313:D316)-D317","v":0}]
[]
[]
[null,null,{"$f":"'Resource Options'!B19","v":"Solar Photovoltaic Fixed Array (5 MW AC) + Storage"}]
[null,null,"MWh",null,{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C321,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":13349.152310065476},{"$f":"E322","v":13349.152310065476},{"$f":"F322","v":13349.152310065476},{"$f":"G322","v":13349.152310065476},{"$f":"H322","v":13349.152310065476},{"$f":"I322","v":13349.152310065476},{"$f":"J322","v":13349.152310065476},{"$f":"K322","v":13349.152310065476},{"$f":"L322","v":13349.152310065476},{"$f":"M322","v":13349.152310065476},{"$f":"N322","v":13349.152310065476},{"$f":"O322","v":13349.152310065476},{"$f":"P322","v":13349.152310065476},{"$f":"Q322","v":13349.152310065476},{"$f":"R322","v":13349.152310065476},{"$f":"S322","v":13349.152310065476},{"$f":"T322","v":13349.152310065476},{"$f":"U322","v":13349.152310065476},{"$f":"V322","v":13349.152310065476},{"$f":"W322","v":13349.152310065476}]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"PPA_SOLAR_PV_Fixed_Array","v":60.685885721678623},{"$f":"E323","v":60.685885721678623},{"$f":"F323","v":60.685885721678623},{"$f":"G323","v":60.685885721678623},{"$f":"H323","v":60.685885721678623},{"$f":"I323","v":60.685885721678623},{"$f":"J323","v":60.685885721678623},{"$f":"K323","v":60.685885721678623},{"$f":"L323","v":60.685885721678623},{"$f":"M323","v":60.685885721678623},{"$f":"N323","v":60.685885721678623},{"$f":"O323","v":60.685885721678623},{"$f":"P323","v":60.685885721678623},{"$f":"Q323","v":60.685885721678623},{"$f":"R323","v":60.685885721678623},{"$f":"S323","v":60.685885721678623},{"$f":"T323","v":60.685885721678623},{"$f":"U323","v":60.685885721678623},{"$f":"V323","v":60.685885721678623},{"$f":"W323","v":60.685885721678623}]
[null,null,"Capacity Payment ($/kW-month)",null,{"$f":"INDEX(Summary_PPA,MATCH(Label_Capacity_Payment_SOLAR_PV_Fixed_Array_Plus_Storage,'PPA Summary'!$D$3:$D$40,0),MATCH($B$1,_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))","v":17.832468017360547},{"$f":"E324","v":17.832468017360547},17.832468017360547,17.832468017360547,17.832468017360547,17.832468017360547,17.832468017360547,17.832468017360547,17.832468017360547,17.832468017360547,17.832468017360547,17.832468017360547,17.832468017360547,17.832468017360547,17.832468017360547,17.832468017360547,17.832468017360547,17.832468017360547,17.832468017360547,17.832468017360547]
[null,null,"Revenue",null,{"$f":"E323*E322+E324*12*INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*1000","v":1880053.2126115486},1880053.2126115486,1880053.2126115486,1880053.2126115486,1880053.2126115486,1880053.2126115486,1880053.2126115486,1880053.2126115486,1880053.2126115486,1880053.2126115486,1880053.2126115486,1880053.2126115486,1880053.2126115486,1880053.2126115486,1880053.2126115486,1880053.2126115486,1880053.2126115486,1880053.2126115486,1880053.2126115486,1880053.2126115486]
[]
[null,null,"Solar Fixed O&M",null,{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C321,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":136591.6598716719},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C321,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":136120.36583311093},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C321,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":135572.54004171834},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C321,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":134944.81294908849},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C321,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":134233.71220252485},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C321,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":133435.65925458024},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C321,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":132546.96590560811},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C321,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":131563.83077540307},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C321,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":130482.33570010617},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C321,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":129298.44205063133},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C321,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":131023.55688120525},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C321,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":132761.51469940363},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C321,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":134512.03492740844},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C321,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":136274.81818773938},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C321,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":138049.54560657302},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C321,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":139835.87809538987},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C321,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":141633.45561032987},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C321,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":143441.89638862011},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C321,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":145260.79616142309},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C321,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":147089.72734243228}]
[null,null,"Storage Fixed O&M",null,{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C321,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":86458.357459101302},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C321,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":85424.861690251535},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C321,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":84302.490283015999},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C321,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":83087.766114853584},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C321,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":81777.094140915651},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C321,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":82305.056346021665},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C321,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":82816.141414388185},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C321,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":83309.341088920293},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C321,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":83783.610816659522},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C321,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":84237.868648275384},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C321,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":84670.994107941282},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C321,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":85081.82703296734},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C321,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":85469.166382566982},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C321,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":85831.769015140992},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C321,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":86168.34843347258},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C321,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":86477.573497242178},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C321,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":86758.06710228778},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C321,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":87008.404826062178},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C321,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":87227.113538766745},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C321,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":87412.669979680286}]
[]
[null,null,"B&O Tax",null,{"$f":"E322*E323*INDEX(T_BAndOTaxRate,MATCH($C321,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2227.7891118172679},{"$f":"F322*F323*INDEX(T_BAndOTaxRate,MATCH($C321,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2227.7891118172679},{"$f":"G322*G323*INDEX(T_BAndOTaxRate,MATCH($C321,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2227.7891118172679},{"$f":"H322*H323*INDEX(T_BAndOTaxRate,MATCH($C321,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2227.7891118172679},{"$f":"I322*I323*INDEX(T_BAndOTaxRate,MATCH($C321,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2227.7891118172679},{"$f":"J322*J323*INDEX(T_BAndOTaxRate,MATCH($C321,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2227.7891118172679},{"$f":"K322*K323*INDEX(T_BAndOTaxRate,MATCH($C321,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2227.7891118172679},{"$f":"L322*L323*INDEX(T_BAndOTaxRate,MATCH($C321,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2227.7891118172679},{"$f":"M322*M323*INDEX(T_BAndOTaxRate,MATCH($C321,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2227.7891118172679},{"$f":"N322*N323*INDEX(T_BAndOTaxRate,MATCH($C321,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2227.7891118172679},{"$f":"O322*O323*INDEX(T_BAndOTaxRate,MATCH($C321,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2227.7891118172679},{"$f":"P322*P323*INDEX(T_BAndOTaxRate,MATCH($C321,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2227.7891118172679},{"$f":"Q322*Q323*INDEX(T_BAndOTaxRate,MATCH($C321,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2227.7891118172679},{"$f":"R322*R323*INDEX(T_BAndOTaxRate,MATCH($C321,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2227.7891118172679},{"$f":"S322*S323*INDEX(T_BAndOTaxRate,MATCH($C321,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2227.7891118172679},{"$f":"T322*T323*INDEX(T_BAndOTaxRate,MATCH($C321,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2227.7891118172679},{"$f":"U322*U323*INDEX(T_BAndOTaxRate,MATCH($C321,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2227.7891118172679},{"$f":"V322*V323*INDEX(T_BAndOTaxRate,MATCH($C321,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2227.7891118172679},{"$f":"W322*W323*INDEX(T_BAndOTaxRate,MATCH($C321,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2227.7891118172679},{"$f":"X322*X323*INDEX(T_BAndOTaxRate,MATCH($C321,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2227.7891118172679}]
[null,null,"Property Tax",null,{"$f":"D353*Property_Tax_Rate","v":213179.52745153775},{"$f":"E353*Property_Tax_Rate","v":201301.2665126076},190084.85657137886,179493.41960796205,169492.13242803368,160048.11216894214,151130.30818535827,142709.39995900565,134757.70069681187,{"$f":"M353*Property_Tax_Rate","v":127249.06630052414},{"$f":"N353*Property_Tax_Rate","v":120158.80940849471},{"$f":"O353*Property_Tax_Rate","v":172152.03676686742},157332.02322154597,143787.81683836074,131409.58749401395,120096.95998625037,109758.20009020301,100309.4706845224,91674.151915207913,83782.219884342063]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E327:E331)","v":438457.33389412821},{"$f":"SUM(F327:F331)","v":425074.28314778733},{"$f":"SUM(G327:G331)","v":412187.67600793042},399753.78778372135,387730.72788329143,378016.61688136135,368721.20461717178,359810.36093514628,351251.43632539478,343013.16611124808,{"$f":"SUM(O327:O331)","v":338081.14950945845},{"$f":"SUM(P327:P331)","v":392223.16761105566},379541.01364333864,368122.19315305835,357855.27064587682,348638.20069069968,340377.51191463793,332987.56101102196,326389.850727215,320512.40631827188]
[null,null,"     Storage Reinvestment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(T_CAPEX2,MATCH($C321,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000000*(1+INDEX(T_AFUDC,MATCH($C321,List_Resources,0),1))*0.5*INDEX(T_StorageMWh,MATCH($C321,List_Resources,0),1)/1000","v":5672173.7404066315}]
[]
[null,null,"EBITDA",null,{"$f":"E325-E332","v":1441595.8787174204},{"$f":"F325-F332","v":1454978.9294637614},1467865.5366036182,1480299.4248278271,1492322.4847282572,1502036.5957301874,1511332.0079943768,1520242.8516764024,1528801.7762861538,1537040.0465003005,{"$f":"O325-O332","v":1541972.0631020903},{"$f":"P325-P332","v":1487830.0450004931},1500512.19896821,1511931.0194584902,1522197.9419656717,1531415.0119208489,1539675.7006969107,1547065.6516005266,1553663.3618843337,1559540.8062932766]
[null,null,"Before Tax Earnings",null,{"$f":"E335-E354-E343","v":-2680047.3333963044},{"$f":"F335-F354-F343","v":-4826824.8791052504},-2479489.5476469928,-1059536.1879629637,-1030756.018412262,40363.80967343325,1112037.2703088447,1140625.0054676309,1169943.0505853649,{"$f":"N335-N354-N343","v":1200082.1929354332},{"$f":"O335-O354-O343","v":188495.26563019084},{"$f":"P335-P354-P343","v":-402250.10795060045},{"$f":"Q335-Q354-Q343","v":51819.484539821686},393686.78978693334,655985.98430456175,717463.18555895507,780858.31285569002,1099620.932170368,1420620.3214481871,{"$f":"X335-X354-X343","v":1491238.904755498}]
[null,null,"ITC",null,{"$f":"-$D340*INDEX(T_ITCSchedule,MATCH($C321,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":6395385.8235461321}]
[null,null,"Federal Tax",null,{"$f":"E336*Federal_Tax_Rate-E337","v":-6958195.7635593563},{"$f":"F336*Federal_Tax_Rate-F337","v":-1013633.2246121025},{"$f":"G336*Federal_Tax_Rate-G337","v":-520692.80500586849},{"$f":"H336*Federal_Tax_Rate-H337","v":-222502.59947222238},{"$f":"I336*Federal_Tax_Rate-I337","v":-216458.763866575},{"$f":"J336*Federal_Tax_Rate-J337","v":8476.4000314209825},{"$f":"K336*Federal_Tax_Rate-K337","v":233527.8267648574},{"$f":"L336*Federal_Tax_Rate-L337","v":239531.25114820249},{"$f":"M336*Federal_Tax_Rate-M337","v":245688.04062292664},{"$f":"N336*Federal_Tax_Rate-N337","v":252017.26051644096},{"$f":"O336*Federal_Tax_Rate-O337","v":39584.005782340078},{"$f":"P336*Federal_Tax_Rate-P337","v":-84472.522669626094},{"$f":"Q336*Federal_Tax_Rate-Q337","v":10882.091753362554},{"$f":"R336*Federal_Tax_Rate-R337","v":82674.225855255994},{"$f":"S336*Federal_Tax_Rate-S337","v":137757.05670395796},{"$f":"T336*Federal_Tax_Rate-T337","v":150667.26896738057},{"$f":"U336*Federal_Tax_Rate-U337","v":163980.2456996949},{"$f":"V336*Federal_Tax_Rate-V337","v":230920.39575577728},{"$f":"W336*Federal_Tax_Rate-W337","v":298330.26750411926},{"$f":"X336*Federal_Tax_Rate-X337","v":313160.16999865457}]
[]
[null,{"$f":"IRR(D340:Y340,0.1)","v":7.5000000000402745E-2},"Free Cash Flow",{"$f":"SUM(D349:D350)","v":-21317952.745153774},{"$f":"E335-E338","v":8399791.642276777},2468612.1540758638,1988558.3416094866,1702802.0243000495,1708781.2485948321,1493560.1956987665,1277804.1812295194,{"$f":"L335-L338","v":1280711.6005281999},{"$f":"M335-M338","v":1283113.7356632273},1285022.7859838596,{"$f":"O335-O338-O333","v":-4169785.6830868814},{"$f":"P335-P338","v":1572302.5676701192},{"$f":"Q335-Q338","v":1489630.1072148476},1429256.7936032342,1384440.8852617138,1380747.7429534683,1375695.4549972159,1316145.2558447493,1255333.0943802143,1246380.636294622,{"$f":"D340*-0.3","v":6395385.8235461321}]
[null,{"$f":"IRR(D341:Y341,0.1)","v":0.12686085531815738},"ROE",{"$f":"-D359","v":-3261884.4784405557},{"$f":"E340-E343-E346-E355-E337","v":486298.50482929219},493874.29237331776,500893.06422821397,507380.29751154099,513359.52180632361,517321.13185483101,520747.78033015685,523655.19962883741,526057.33476386475,{"$f":"N340-N343-N346-N355-N337","v":527966.38508449704},{"$f":"O340-O343-O346-O355-O337+O333","v":22064.785033194348},{"$f":"P340-P343-P346-P355-P337","v":-29566.312395365734},{"$f":"Q340-Q343-Q346-Q355-Q337","v":-28893.553561224602},{"$f":"R340-R343-R346-R355-R337","v":-29732.866028278047},-32024.48783796998,-35717.630146215393,-40769.918102467855,-47146.891742866537,-54821.562389898114,-63774.020475490484,{"$f":"Y340","v":6395385.8235461321}]
[]
[null,null,"Interest",null,{"$f":"D347*Debt_Rate","v":497591.24543758284},483320.66188718501,468265.19624151522,452381.67998533364,435624.57033506205,417945.81965402554,399294.73768553202,379617.84620877134,358858.72570078884,336957.85356486728,543150.05691740813,500964.80392550945,456459.36201905628,409506.12080774817,359970.45132981811,307710.32003060193,252575.88150992888,194409.04887061878,133043.04043614661,{"$f":"W347*Debt_Rate","v":68301.901537778496}]
[null,null,"Initial Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$D358)","v":757056.40089936252},757056.40089936252,757056.40089936252,757056.40089936252,757056.40089936252,757056.40089936252,757056.40089936252,757056.40089936252,757056.40089936252,757056.40089936252,757056.40089936252,757056.40089936252,757056.40089936252,757056.40089936252,757056.40089936252,757056.40089936252,757056.40089936252,757056.40089936252,757056.40089936252,757056.40089936252]
[null,null,"Storage Refresh Mortgage Payment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-PMT(Debt_Rate,10,$O333)*$B358","v":553098.25587075006},553098.25587075006,553098.25587075006,553098.25587075006,553098.25587075006,553098.25587075006,553098.25587075006,553098.25587075006,553098.25587075006,553098.25587075006]
[null,null,"Sinking Fund",null,{"$f":"E345+E344-E343","v":259465.15546177968},{"$f":"F345+F344-F343","v":273735.73901217751},{"$f":"G345+G344-G343","v":288791.20465784729},{"$f":"H345+H344-H343","v":304674.72091402888},{"$f":"I345+I344-I343","v":321431.83056430047},{"$f":"J345+J344-J343","v":339110.58124533697},{"$f":"K345+K344-K343","v":357761.6632138305},{"$f":"L345+L344-L343","v":377438.55469059118},{"$f":"M345+M344-M343","v":398197.67519857368},{"$f":"N345+N344-N343","v":420098.54733449523},{"$f":"O345+O344-O343","v":767004.59985270433},{"$f":"P345+P344-P343","v":809189.85284460301},{"$f":"Q345+Q344-Q343","v":853695.29475105624},{"$f":"R345+R344-R343","v":900648.53596236429},{"$f":"S345+S344-S343","v":950184.20544029435},{"$f":"T345+T344-T343","v":1002444.3367395105},{"$f":"U345+U344-U343","v":1057578.7752601835},{"$f":"V345+V344-V343","v":1115745.6078994938},{"$f":"W345+W344-W343","v":1177111.6163339659},{"$f":"X345+X344-X343","v":1241852.7552323339}]
[null,null,"Mortgage Balance",{"$f":"D358","v":9047113.5534105971},{"$f":"D347-E346+(F333*$B358)","v":8787648.3979488183},{"$f":"E347-F346+(G333*$B358)","v":8513912.6589366402},8225121.4542787932,7920446.7333647646,7599014.9028004641,7259904.3215551274,6902142.6583412969,6524704.1036507059,6126506.4284521323,9875455.5803165119,9108450.9804638084,8299261.127619205,7445565.8328681486,6544917.2969057839,5594733.0914654899,4592288.7547259796,3534709.9794657961,2418964.3715663021,1241852.7552323362,2.3283064365386963E-9]
[]
[null,null,"Solar Depr",{"$f":"-INDEX(T_CAPEX,MATCH($C321,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000000*(1+INDEX(T_AFUDC,MATCH($C321,List_Resources,0),1))*INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)/1000","v":-9734131.6270736493},{"$f":"-$D349/25","v":389365.26508294599},389365.26508294599,389365.26508294599,389365.26508294599,389365.26508294599,389365.26508294599,389365.26508294599,389365.26508294599,389365.26508294599,389365.26508294599,389365.26508294599,389365.26508294599,389365.26508294599,389365.26508294599,389365.26508294599,389365.26508294599,389365.26508294599,389365.26508294599,389365.26508294599,389365.26508294599]
[null,null,"Storage Depr",{"$f":"-INDEX(T_CAPEX2,MATCH($C321,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000000*(1+INDEX(T_AFUDC,MATCH($C321,List_Resources,0),1))*INDEX(T_StorageMWh,MATCH($C321,List_Resources,0),1)/1000","v":-11583821.118080124},{"$f":"-$D350/10","v":1158382.1118080125},1158382.1118080125,1158382.1118080125,1158382.1118080125,1158382.1118080125,1158382.1118080125,1158382.1118080125,1158382.1118080125,1158382.1118080125,1158382.1118080125,{"$f":"$O333/10","v":567217.37404066313},567217.37404066313,567217.37404066313,567217.37404066313,567217.37404066313,567217.37404066313,567217.37404066313,567217.37404066313,567217.37404066313,567217.37404066313]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E349:E350)","v":1547747.3768909585},{"$f":"SUM($E349:F350)","v":3095494.7537819166},{"$f":"SUM($E349:G350)","v":4643242.1306728749},{"$f":"SUM($E349:H350)","v":6190989.5075638331},{"$f":"SUM($E349:I350)","v":7738736.8844547914},{"$f":"SUM($E349:J350)","v":9286484.2613457497},{"$f":"SUM($E349:K350)","v":10834231.638236711},{"$f":"SUM($E349:L350)","v":12381979.01512767},{"$f":"SUM($E349:M350)","v":13929726.392018629},{"$f":"SUM($E349:N350)","v":15477473.768909588},{"$f":"SUM($E349:O350)","v":16434056.408033198},{"$f":"SUM($E349:P350)","v":17390639.047156807},{"$f":"SUM($E349:Q350)","v":18347221.686280414},{"$f":"SUM($E349:R350)","v":19303804.325404026},{"$f":"SUM($E349:S350)","v":20260386.964527633},{"$f":"SUM($E349:T350)","v":21216969.603651244},{"$f":"SUM($E349:U350)","v":22173552.242774855},{"$f":"SUM($E349:V350)","v":23130134.881898463},{"$f":"SUM($E349:W350)","v":24086717.521022074},{"$f":"SUM($E349:X350)","v":25043300.160145681}]
[null,null,"End Year Book Value",null,{"$f":"-$D340-E351","v":19770205.368262816},{"$f":"-$D340-F351","v":18222457.991371855},16674710.614480898,{"$f":"-$D340-H351","v":15126963.23758994},{"$f":"-$D340-I351","v":13579215.860698983},12031468.483808024,10483721.106917063,8935973.7300261036,{"$f":"-$D340-M351","v":7388226.3531351443},{"$f":"-$D340-N351","v":5840478.9762441851},{"$f":"-$D340-O351+$O333","v":10556070.077527206},{"$f":"-$D340-P351+$O333","v":9599487.438403599},{"$f":"-$D340-Q351+$O333","v":8642904.7992799915},{"$f":"-$D340-R351+$O333","v":7686322.1601563795},{"$f":"-$D340-S351+$O333","v":6729739.521032772},{"$f":"-$D340-T351+$O333","v":5773156.8819091609},{"$f":"-$D340-U351+$O333","v":4816574.2427855497},{"$f":"-$D340-V351+$O333","v":3859991.6036619423},{"$f":"-$D340-W351+$O333","v":2903408.9645383311},{"$f":"-$D340-X351+$O333","v":1946826.3254147237}]
[null,null,"Prop. Tax Value",{"$f":"-D340","v":21317952.745153774},{"$f":"D353/(($D353/$Y353)^(1/21))","v":20130126.65126076},{"$f":"E353/(($D353/$Y353)^(1/21))","v":19008485.657137886},{"$f":"F353/(($D353/$Y353)^(1/21))","v":17949341.960796203},{"$f":"G353/(($D353/$Y353)^(1/21))","v":16949213.242803369},{"$f":"H353/(($D353/$Y353)^(1/21))","v":16004811.216894213},{"$f":"I353/(($D353/$Y353)^(1/21))","v":15113030.818535825},{"$f":"J353/(($D353/$Y353)^(1/21))","v":14270939.995900566},{"$f":"K353/(($D353/$Y353)^(1/21))","v":13475770.069681186},{"$f":"L353/(($D353/$Y353)^(1/21))","v":12724906.630052414},{"$f":"M353/(($D353/$Y353)^(1/21))","v":12015880.94084947},{"$f":"(N353+O333)/(($D353/($Y353+O333))^(1/21))","v":17215203.676686741},{"$f":"O353/(($O353/$Y353)^(1/11))","v":15733202.322154596},{"$f":"P353/(($O353/$Y353)^(1/11))","v":14378781.683836075},{"$f":"Q353/(($O353/$Y353)^(1/11))","v":13140958.749401394},12009695.998625036,10975820.009020301,10030947.068452239,9167415.1915207915,8378221.9884342058,7656967.8825507369,{"$f":"Y340","v":6395385.8235461321}]
[null,null,"Tax Dep",null,{"$f":"-$D340*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C321,List_Resources,0),MATCH(E$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C321,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":3624051.9666761416},{"$f":"-$D340*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C321,List_Resources,0),MATCH(F$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C321,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":5798483.1466818266},{"$f":"-$D340*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C321,List_Resources,0),MATCH(G$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C321,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":3479089.888009096},{"$f":"-$D340*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C321,List_Resources,0),MATCH(H$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C321,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2087453.9328054572},{"$f":"-$D340*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C321,List_Resources,0),MATCH(I$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C321,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2087453.9328054572},{"$f":"-$D340*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C321,List_Resources,0),MATCH(J$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C321,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1043726.9664027286},{"$f":"-$D340*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C321,List_Resources,0),MATCH(K$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C321,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D340*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C321,List_Resources,0),MATCH(L$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C321,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D340*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C321,List_Resources,0),MATCH(M$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C321,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D340*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C321,List_Resources,0),MATCH(N$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C321,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"$O333*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C321,List_Resources,0),MATCH(O$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":810326.74055449129},{"$f":"$O333*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C321,List_Resources,0),MATCH(P$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":1389115.3490255841},{"$f":"$O333*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C321,List_Resources,0),MATCH(Q$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":992233.35240933206},{"$f":"$O333*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C321,List_Resources,0),MATCH(R$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":708738.10886380868},{"$f":"$O333*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C321,List_Resources,0),MATCH(S$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":506241.50633129186},{"$f":"$O333*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C321,List_Resources,0),MATCH(T$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":506241.50633129186},{"$f":"$O333*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C321,List_Resources,0),MATCH(U$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":506241.50633129186},{"$f":"$O333*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C321,List_Resources,0),MATCH(V$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":253035.67055953981},{"$f":"$O333*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C321,List_Resources,0),MATCH(W$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"$O333*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C321,List_Resources,0),MATCH(X$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E354*Federal_Tax_Rate","v":761050.91300198971},{"$f":"F354*Federal_Tax_Rate","v":1217681.4608031835},{"$f":"G354*Federal_Tax_Rate","v":730608.87648191012},{"$f":"H354*Federal_Tax_Rate","v":438365.32588914601},{"$f":"I354*Federal_Tax_Rate","v":438365.32588914601},{"$f":"J354*Federal_Tax_Rate","v":219182.66294457301},{"$f":"K354*Federal_Tax_Rate","v":0},{"$f":"L354*Federal_Tax_Rate","v":0},{"$f":"M354*Federal_Tax_Rate","v":0},{"$f":"N354*Federal_Tax_Rate","v":0},{"$f":"O354*Federal_Tax_Rate","v":170168.61551644315},{"$f":"P354*Federal_Tax_Rate","v":291714.22329537262},{"$f":"Q354*Federal_Tax_Rate","v":208369.00400595972},{"$f":"R354*Federal_Tax_Rate","v":148835.00286139981},{"$f":"S354*Federal_Tax_Rate","v":106310.71632957128},{"$f":"T354*Federal_Tax_Rate","v":106310.71632957128},{"$f":"U354*Federal_Tax_Rate","v":106310.71632957128},{"$f":"V354*Federal_Tax_Rate","v":53137.490817503356},{"$f":"W354*Federal_Tax_Rate","v":0},{"$f":"X354*Federal_Tax_Rate","v":0}]
[null,null,"Dep. Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E355:N355)","v":3087301.1729821274},{"$f":"D356/D360","v":0.14482165383746645}]
[null,null,"ITC Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E337:X337)","v":5921653.5403204923},{"$f":"D357/D360","v":0.27777777777777779}]
[null,{"$f":"INDEX(T_Debt,MATCH(Label_Capacity_Payment_SOLAR_PV_Fixed_Array_Plus_Storage,List_Resources,0),1)","v":0.73499999999999999},"Debt",{"$f":"(D360-D356-D357)*$B358","v":9047113.5534105971},{"$f":"D358/D360","v":0.42438941776279548}]
[null,{"$f":"1-B358","v":0.26500000000000001},"Equity",{"$f":"(D360-D356-D357)*$B359","v":3261884.4784405557},{"$f":"D359/D360","v":0.15301115062196027}]
[null,null,"Total",{"$f":"-D340","v":21317952.745153774}]
[null,null,"Check",{"$f":"SUM(D356:D359)-D360","v":0}]
[]
[]
[null,null,{"$f":"'Resource Options'!B20","v":"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)"}]
[null,null,"MWh",null,{"$f":"INDEX(T_PlantSize,MATCH($C364,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C364,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"E365","v":266983.04620130954},{"$f":"F365","v":266983.04620130954},{"$f":"G365","v":266983.04620130954},{"$f":"H365","v":266983.04620130954},{"$f":"I365","v":266983.04620130954},{"$f":"J365","v":266983.04620130954},{"$f":"K365","v":266983.04620130954},{"$f":"L365","v":266983.04620130954},{"$f":"M365","v":266983.04620130954},{"$f":"N365","v":266983.04620130954},{"$f":"O365","v":266983.04620130954},{"$f":"P365","v":266983.04620130954},{"$f":"Q365","v":266983.04620130954},{"$f":"R365","v":266983.04620130954},{"$f":"S365","v":266983.04620130954},{"$f":"T365","v":266983.04620130954},{"$f":"U365","v":266983.04620130954},{"$f":"V365","v":266983.04620130954},{"$f":"W365","v":266983.04620130954}]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"INDEX(Summary_PPA,MATCH(Label_SOLAR_PV_Single_Axis_Tracking,'PPA Summary'!$D$3:$D$40,0),MATCH($B$1,_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))","v":45.108256086029627},{"$f":"E366","v":45.108256086029627},{"$f":"F366","v":45.108256086029627},45.108256086029627,45.108256086029627,45.108256086029627,45.108256086029627,45.108256086029627,45.108256086029627,45.108256086029627,45.108256086029627,45.108256086029627,45.108256086029627,45.108256086029627,45.108256086029627,45.108256086029627,45.108256086029627,45.108256086029627,45.108256086029627,45.108256086029627]
[null,null,"Revenue",null,{"$f":"E366*E365","v":12043139.618676949},{"$f":"F366*F365","v":12043139.618676949},12043139.618676949,12043139.618676949,12043139.618676949,12043139.618676949,12043139.618676949,12043139.618676949,12043139.618676949,12043139.618676949,12043139.618676949,12043139.618676949,12043139.618676949,12043139.618676949,12043139.618676949,12043139.618676949,12043139.618676949,12043139.618676949,12043139.618676949,12043139.618676949]
[]
[null,null,"Fixed O&M",null,{"$f":"INDEX(T_PlantSize,MATCH($C364,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C364,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2390354.0477542579},{"$f":"INDEX(T_PlantSize,MATCH($C364,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C364,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2382106.4020794411},{"$f":"INDEX(T_PlantSize,MATCH($C364,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C364,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2372519.4507300709},{"$f":"INDEX(T_PlantSize,MATCH($C364,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C364,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2361534.2266090475},{"$f":"INDEX(T_PlantSize,MATCH($C364,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C364,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2349089.9635441848},{"$f":"INDEX(T_PlantSize,MATCH($C364,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C364,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2335124.036955154},{"$f":"INDEX(T_PlantSize,MATCH($C364,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C364,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2319571.9033481418},{"$f":"INDEX(T_PlantSize,MATCH($C364,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C364,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2302367.0385695538},{"$f":"INDEX(T_PlantSize,MATCH($C364,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C364,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2283440.8747518575},{"$f":"INDEX(T_PlantSize,MATCH($C364,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C364,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2262722.7358860476},{"$f":"INDEX(T_PlantSize,MATCH($C364,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C364,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2292912.2454210925},{"$f":"INDEX(T_PlantSize,MATCH($C364,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C364,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2323326.5072395634},{"$f":"INDEX(T_PlantSize,MATCH($C364,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C364,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2353960.6112296474},{"$f":"INDEX(T_PlantSize,MATCH($C364,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C364,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2384809.3182854392},{"$f":"INDEX(T_PlantSize,MATCH($C364,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C364,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2415867.0481150276},{"$f":"INDEX(T_PlantSize,MATCH($C364,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C364,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2447127.8666693228},{"$f":"INDEX(T_PlantSize,MATCH($C364,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C364,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2478585.4731807727},{"$f":"INDEX(T_PlantSize,MATCH($C364,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C364,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2510233.1868008524},{"$f":"INDEX(T_PlantSize,MATCH($C364,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C364,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2542063.9328249041},{"$f":"INDEX(T_PlantSize,MATCH($C364,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C364,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2574070.2284925641}]
[]
[null,null,"B&O Tax",null,{"$f":"E365*E366*INDEX(T_BAndOTaxRate,MATCH($C364,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"F365*F366*INDEX(T_BAndOTaxRate,MATCH($C364,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"G365*G366*INDEX(T_BAndOTaxRate,MATCH($C364,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"H365*H366*INDEX(T_BAndOTaxRate,MATCH($C364,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"I365*I366*INDEX(T_BAndOTaxRate,MATCH($C364,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"J365*J366*INDEX(T_BAndOTaxRate,MATCH($C364,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"K365*K366*INDEX(T_BAndOTaxRate,MATCH($C364,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"L365*L366*INDEX(T_BAndOTaxRate,MATCH($C364,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"M365*M366*INDEX(T_BAndOTaxRate,MATCH($C364,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"N365*N366*INDEX(T_BAndOTaxRate,MATCH($C364,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"O365*O366*INDEX(T_BAndOTaxRate,MATCH($C364,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"P365*P366*INDEX(T_BAndOTaxRate,MATCH($C364,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"Q365*Q366*INDEX(T_BAndOTaxRate,MATCH($C364,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"R365*R366*INDEX(T_BAndOTaxRate,MATCH($C364,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"S365*S366*INDEX(T_BAndOTaxRate,MATCH($C364,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"T365*T366*INDEX(T_BAndOTaxRate,MATCH($C364,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"U365*U366*INDEX(T_BAndOTaxRate,MATCH($C364,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"V365*V366*INDEX(T_BAndOTaxRate,MATCH($C364,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"W365*W366*INDEX(T_BAndOTaxRate,MATCH($C364,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"X365*X366*INDEX(T_BAndOTaxRate,MATCH($C364,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611}]
[null,null,"Property Tax",null,{"$f":"D391*Property_Tax_Rate","v":1469403.1371935625},{"$f":"E391*Property_Tax_Rate","v":1387528.6997336354},{"$f":"F391*Property_Tax_Rate","v":1310216.2666275189},{"$f":"G391*Property_Tax_Rate","v":1237211.6451824766},{"$f":"H391*Property_Tax_Rate","v":1168274.8062005939},{"$f":"I391*Property_Tax_Rate","v":1103179.0947956452},{"$f":"J391*Property_Tax_Rate","v":1041710.4851828656},{"$f":"K391*Property_Tax_Rate","v":983666.87699148094},{"$f":"L391*Property_Tax_Rate","v":928857.43078636413},{"$f":"M391*Property_Tax_Rate","v":877101.94061410613},{"$f":"N391*Property_Tax_Rate","v":828230.24151051941},{"$f":"O391*Property_Tax_Rate","v":782081.65002153814},{"$f":"P391*Property_Tax_Rate","v":738504.43589802564},{"$f":"Q391*Property_Tax_Rate","v":697355.32322749344},{"$f":"R391*Property_Tax_Rate","v":658499.01936252124},{"$f":"S391*Property_Tax_Rate","v":621807.7700970599},{"$f":"T391*Property_Tax_Rate","v":587160.93962809653},{"$f":"U391*Property_Tax_Rate","v":554444.61392165441},{"$f":"V391*Property_Tax_Rate","v":523551.22617904883},{"$f":"W391*Property_Tax_Rate","v":494379.20317198354}]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E369:E372)","v":3892875.8188991821},{"$f":"SUM(F369:F372)","v":3802753.7357644383},3715854.3513089516,3631864.5057428861,3550483.4036961403,3471421.765702161,3394401.0224823691,3319152.5495123966,3245416.9394895835,3172943.3104515155,3154261.1208829735,3138526.7912124633,3125583.6810790347,3115283.2754642945,3107484.7014289107,3102054.2707177447,3098865.0467602313,3097796.4346738686,3098733.7929553147,3101568.0656159092]
[]
[null,null,"EBITDA",null,{"$f":"E367-E373","v":8150263.7997777667},{"$f":"F367-F373","v":8240385.882912511},8327285.2673679981,8411275.1129340641,8492656.214980809,8571717.8529747874,8648738.5961945802,8723987.0691645518,8797722.6791873649,8870196.3082254343,8888878.4977939762,8904612.8274644855,8917555.9375979155,8927856.3432126548,8935654.9172480386,8941085.3479592055,8944274.571916718,8945343.1840030812,8944405.8257216346,8941571.5530610401]
[null,null,"Before Tax Earnings",null,{"$f":"E375-E392-E383","v":-20259384.812700998},{"$f":"F375-F392-F383","v":-35058810.498147823},-18881030.717539996,-9095295.3443962261,-8898410.8927325569,-1503295.4611930433,5896481.1574338069,6107358.4424750609,6324182.4492330775,6547614.3368267855,6725557.4891715264,6909312.1345709264,7099516.6777983354,7296827.8953272225,7501922.8759320322,7715501.015573944,7938286.0724533927,8171028.2882723976,8414506.5819288883,8669530.8220628183]
[null,null,"ITC",null,{"$f":"-$D380*INDEX(T_ITCSchedule,MATCH($C364,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":44082094.11580687}]
[null,null,"Federal Tax",null,{"$f":"E376*Federal_Tax_Rate-E377","v":-48336564.926474079},-7362350.2046110425,-3965016.4506833991,-1910012.0223232075,-1868666.2874738369,-315692.0468505391,1238261.0430610995,1282545.2729197626,1328078.3143389462,1374999.0107336249,1412367.0727260206,1450955.5482598946,1490898.5023376504,1532333.8580187166,1575403.8039457267,1620255.2132705282,1667040.0752152123,1715915.9405372033,1767046.3822050665,1820601.4726331919]
[]
[null,{"$f":"IRR(D380:Y380,0.1)","v":7.5000020048173743E-2},"Free Cash Flow",{"$f":"-INDEX(T_CAPEX,MATCH($C364,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C364,List_Resources,0),1)/1000*1000000*(1+INDEX(T_AFUDC,MATCH($C364,List_Resources,0),1))","v":-146940313.71935624},{"$f":"E375-E378","v":56486828.726251848},15602736.087523554,12292301.718051396,10321287.135257272,10361322.502454646,8887409.8998253271,7410477.5531334803,7441441.7962447889,7469644.3648484182,7495197.2974918094,7476511.4250679556,7453657.2792045912,7426657.4352602651,7395522.485193938,7360251.1133023119,7320830.1346886773,7277234.496701506,7229427.2434658781,7177359.4435165683,7120970.0804278478,{"$f":"D380*-0.3","v":44082094.11580687}]
[null,{"$f":"IRR(D381:Y381,0.1)","v":0.10628726765253682},"ROE",{"$f":"-D397","v":-22483506.474950515},{"$f":"E380-E383-E385-E393-E377","v":1940729.5706071481},1991269.5278171077,2038127.4462048011,2081488.2361265882,2121523.6033239621,2158392.5302315764,2192241.7130766623,2223205.9561879709,2251408.5247916006,2276961.4574349914,2258275.5850111376,2235421.4391477732,2208421.5952034472,2177286.64513712,2142015.2732454943,2102594.2946318593,2058998.656644688,2011191.4034090601,1959123.6034597503,1902734.2403710298,{"$f":"Y380","v":44082094.11580687}]
[]
[null,null,"Interest",null,{"$f":"D386*Debt_Rate","v":3429795.2801882052},{"$f":"E386*Debt_Rate","v":3331431.0493954318},{"$f":"F386*Debt_Rate","v":3227656.7859090553},{"$f":"G386*Debt_Rate","v":3118174.9379309285},{"$f":"H386*Debt_Rate","v":3002671.5883140047},{"$f":"I386*Debt_Rate","v":2880815.5544681498},{"$f":"J386*Debt_Rate","v":2752257.4387607733},{"$f":"K386*Debt_Rate","v":2616628.6266894909},{"$f":"L386*Debt_Rate","v":2473540.2299542879},{"$f":"M386*Debt_Rate","v":2322581.9713986488},{"$f":"N386*Debt_Rate","v":2163321.0086224498},{"$f":"O386*Debt_Rate","v":1995300.6928935593},{"$f":"P386*Debt_Rate","v":1818039.2597995803},{"$f":"Q386*Debt_Rate","v":1631028.4478854323},{"$f":"R386*Debt_Rate","v":1433732.0413160059},{"$f":"S386*Debt_Rate","v":1225584.3323852613},{"$f":"T386*Debt_Rate","v":1005988.4994633256},{"$f":"U386*Debt_Rate","v":774314.89573068346},{"$f":"V386*Debt_Rate","v":529899.2437927461},{"$f":"W386*Debt_Rate","v":272040.73099822219}]
[null,null,"Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$D396)","v":5218235.840056818},5218235.840056818,5218235.840056818,5218235.840056818,5218235.840056818,5218235.840056818,5218235.840056818,5218235.840056818,5218235.840056818,5218235.840056818,5218235.840056818,5218235.840056818,5218235.840056818,5218235.840056818,5218235.840056818,5218235.840056818,5218235.840056818,5218235.840056818,5218235.840056818,5218235.840056818]
[null,null,"Sinking Fund",null,{"$f":"E384-E383","v":1788440.5598686128},{"$f":"F384-F383","v":1886804.7906613862},1990579.0541477627,2100060.9021258894,2215564.2517428133,2337420.2855886682,2465978.4012960447,2601607.2133673271,2744695.6101025301,2895653.8686581692,3054914.8314343682,3222935.1471632589,3400196.5802572379,3587207.3921713857,3784503.7987408121,3992651.5076715564,4212247.3405934926,4443920.9443261344,4688336.5962640718,4946195.1090585962]
[null,null,"Mortgage Balance",{"$f":"D396","v":62359914.185240097},{"$f":"D386-E385","v":60571473.625371486},{"$f":"E386-F385","v":58684668.834710099},{"$f":"F386-G385","v":56694089.780562334},{"$f":"G386-H385","v":54594028.878436446},{"$f":"H386-I385","v":52378464.626693636},{"$f":"I386-J385","v":50041044.341104969},{"$f":"J386-K385","v":47575065.939808927},{"$f":"K386-L385","v":44973458.726441599},{"$f":"L386-M385","v":42228763.116339073},{"$f":"M386-N385","v":39333109.247680902},{"$f":"N386-O385","v":36278194.416246533},{"$f":"O386-P385","v":33055259.269083276},{"$f":"P386-Q385","v":29655062.688826039},{"$f":"Q386-R385","v":26067855.296654653},{"$f":"R386-S385","v":22283351.497913841},{"$f":"S386-T385","v":18290699.990242284},{"$f":"T386-U385","v":14078452.649648791},{"$f":"U386-V385","v":9634531.7053226568},{"$f":"V386-W385","v":4946195.109058585},{"$f":"W386-X385","v":-1.1175870895385742E-8}]
[]
[null,null,"Book Depr",null,{"$f":"-$D380/25","v":5877612.5487742499},5877612.5487742499,5877612.5487742499,5877612.5487742499,5877612.5487742499,5877612.5487742499,5877612.5487742499,5877612.5487742499,5877612.5487742499,5877612.5487742499,5877612.5487742499,5877612.5487742499,5877612.5487742499,5877612.5487742499,5877612.5487742499,5877612.5487742499,5877612.5487742499,5877612.5487742499,5877612.5487742499,5877612.5487742499]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E388:E388)","v":5877612.5487742499},{"$f":"SUM($E388:F388)","v":11755225.0975485},{"$f":"SUM($E388:G388)","v":17632837.64632275},{"$f":"SUM($E388:H388)","v":23510450.195096999},{"$f":"SUM($E388:I388)","v":29388062.743871249},{"$f":"SUM($E388:J388)","v":35265675.292645499},{"$f":"SUM($E388:K388)","v":41143287.841419749},{"$f":"SUM($E388:L388)","v":47020900.390193999},{"$f":"SUM($E388:M388)","v":52898512.938968249},{"$f":"SUM($E388:N388)","v":58776125.487742499},{"$f":"SUM($E388:O388)","v":64653738.036516748},{"$f":"SUM($E388:P388)","v":70531350.585290998},{"$f":"SUM($E388:Q388)","v":76408963.134065241},{"$f":"SUM($E388:R388)","v":82286575.682839483},{"$f":"SUM($E388:S388)","v":88164188.231613725},{"$f":"SUM($E388:T388)","v":94041800.780387968},{"$f":"SUM($E388:U388)","v":99919413.32916221},{"$f":"SUM($E388:V388)","v":105797025.87793645},{"$f":"SUM($E388:W388)","v":111674638.4267107},{"$f":"SUM($E388:X388)","v":117552250.97548494}]
[null,null,"End Year Book Value",null,{"$f":"-$D380-E389","v":141062701.170582},135185088.62180775,129307476.07303348,{"$f":"-$D380-H389","v":123429863.52425924},{"$f":"-$D380-I389","v":117552250.975485},111674638.42671074,105797025.87793648,99919413.32916224,94041800.780387998,88164188.23161374,82286575.682839483,76408963.134065241,70531350.585290998,64653738.036516756,58776125.487742513,52898512.938968271,47020900.390194029,41143287.841419786,35265675.292645544,29388062.743871301]
[null,null,"Prop. Tax Value",{"$f":"-D380","v":146940313.71935624},{"$f":"D391/(($D391/$Y391)^(1/21))","v":138752869.97336355},{"$f":"E391/(($D391/$Y391)^(1/21))","v":131021626.6627519},{"$f":"F391/(($D391/$Y391)^(1/21))","v":123721164.51824766},{"$f":"G391/(($D391/$Y391)^(1/21))","v":116827480.6200594},{"$f":"H391/(($D391/$Y391)^(1/21))","v":110317909.47956452},{"$f":"I391/(($D391/$Y391)^(1/21))","v":104171048.51828656},{"$f":"J391/(($D391/$Y391)^(1/21))","v":98366687.699148089},{"$f":"K391/(($D391/$Y391)^(1/21))","v":92885743.078636408},{"$f":"L391/(($D391/$Y391)^(1/21))","v":87710194.061410606},{"$f":"M391/(($D391/$Y391)^(1/21))","v":82823024.151051939},{"$f":"N391/(($D391/$Y391)^(1/21))","v":78208165.002153814},{"$f":"O391/(($D391/$Y391)^(1/21))","v":73850443.589802563},{"$f":"P391/(($D391/$Y391)^(1/21))","v":69735532.322749346},{"$f":"Q391/(($D391/$Y391)^(1/21))","v":65849901.936252125},{"$f":"R391/(($D391/$Y391)^(1/21))","v":62180777.009705991},{"$f":"S391/(($D391/$Y391)^(1/21))","v":58716093.962809652},{"$f":"T391/(($D391/$Y391)^(1/21))","v":55444461.392165437},{"$f":"U391/(($D391/$Y391)^(1/21))","v":52355122.617904879},{"$f":"V391/(($D391/$Y391)^(1/21))","v":49437920.317198351},{"$f":"W391/(($D391/$Y391)^(1/21))","v":46683263.128368556},{"$f":"Y380","v":44082094.11580687}]
[null,null,"Tax Dep",null,{"$f":"-$D380*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C364,List_Resources,0),MATCH(E$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C364,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":24979853.33229056},{"$f":"-$D380*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C364,List_Resources,0),MATCH(F$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C364,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":39967765.331664898},{"$f":"-$D380*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C364,List_Resources,0),MATCH(G$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C364,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":23980659.198998939},{"$f":"-$D380*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C364,List_Resources,0),MATCH(H$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C364,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":14388395.519399362},{"$f":"-$D380*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C364,List_Resources,0),MATCH(I$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C364,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":14388395.519399362},{"$f":"-$D380*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C364,List_Resources,0),MATCH(J$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C364,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":7194197.7596996808},{"$f":"-$D380*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C364,List_Resources,0),MATCH(K$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C364,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D380*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C364,List_Resources,0),MATCH(L$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C364,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D380*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C364,List_Resources,0),MATCH(M$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C364,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D380*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C364,List_Resources,0),MATCH(N$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C364,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D380*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C364,List_Resources,0),MATCH(O$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C364,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D380*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C364,List_Resources,0),MATCH(P$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C364,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D380*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C364,List_Resources,0),MATCH(Q$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C364,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D380*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C364,List_Resources,0),MATCH(R$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C364,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D380*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C364,List_Resources,0),MATCH(S$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C364,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D380*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C364,List_Resources,0),MATCH(T$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C364,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D380*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C364,List_Resources,0),MATCH(U$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C364,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D380*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C364,List_Resources,0),MATCH(V$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C364,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D380*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C364,List_Resources,0),MATCH(W$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C364,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D380*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C364,List_Resources,0),MATCH(X$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C364,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E392*Federal_Tax_Rate","v":5245769.1997810174},8393230.7196496278,5035938.4317897772,3021563.0590738659,3021563.0590738659,1510781.5295369329,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dep. Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E393:X393)","v":21280139.248233337},{"$f":"D394/D398","v":0.14482165383746648}]
[null,null,"ITC Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E377:X377)","v":40816753.810932286},{"$f":"D395/D398","v":0.27777777777777773}]
[null,{"$f":"INDEX(T_Debt,MATCH(Label_SOLAR_PV_Single_Axis_Tracking,List_Resources,0),1)","v":0.73499999999999999},"Debt",{"$f":"(D398-D394-D395)*$B396","v":62359914.185240097},{"$f":"D396/D398","v":0.42438941776279543}]
[null,{"$f":"1-B396","v":0.26500000000000001},"Equity",{"$f":"(D398-D394-D395)*$B397","v":22483506.474950515},{"$f":"D397/D398","v":0.15301115062196027}]
[null,null,"Total",{"$f":"-D380","v":146940313.71935624}]
[null,null,"Check",{"$f":"SUM(D394:D397)-D398","v":0}]
[]
[]
[null,null,{"$f":"'Resource Options'!B21","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"}]
[null,null,"MWh",null,{"$f":"INDEX(T_PlantSize,MATCH($C402,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C402,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":280077.66178703611},{"$f":"E403","v":280077.66178703611},{"$f":"F403","v":280077.66178703611},{"$f":"G403","v":280077.66178703611},{"$f":"H403","v":280077.66178703611},{"$f":"I403","v":280077.66178703611},{"$f":"J403","v":280077.66178703611},{"$f":"K403","v":280077.66178703611},{"$f":"L403","v":280077.66178703611},{"$f":"M403","v":280077.66178703611},{"$f":"N403","v":280077.66178703611},{"$f":"O403","v":280077.66178703611},{"$f":"P403","v":280077.66178703611},{"$f":"Q403","v":280077.66178703611},{"$f":"R403","v":280077.66178703611},{"$f":"S403","v":280077.66178703611},{"$f":"T403","v":280077.66178703611},{"$f":"U403","v":280077.66178703611},{"$f":"V403","v":280077.66178703611},{"$f":"W403","v":280077.66178703611}]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"INDEX(Summary_PPA,MATCH(Label_SOLAR_Southern_NW_PV_Single_Axis_Tracking,'PPA Summary'!$D$3:$D$40,0),MATCH($B$1,_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))","v":42.881032228613051},{"$f":"E404","v":42.881032228613051},{"$f":"F404","v":42.881032228613051},42.881032228613051,42.881032228613051,42.881032228613051,42.881032228613051,42.881032228613051,42.881032228613051,42.881032228613051,42.881032228613051,42.881032228613051,42.881032228613051,42.881032228613051,42.881032228613051,42.881032228613051,42.881032228613051,42.881032228613051,42.881032228613051,42.881032228613051]
[null,null,"Revenue",null,{"$f":"E404*E403","v":12010019.241604481},{"$f":"F404*F403","v":12010019.241604481},12010019.241604481,12010019.241604481,12010019.241604481,12010019.241604481,12010019.241604481,12010019.241604481,12010019.241604481,12010019.241604481,12010019.241604481,12010019.241604481,12010019.241604481,12010019.241604481,12010019.241604481,12010019.241604481,12010019.241604481,12010019.241604481,12010019.241604481,12010019.241604481]
[]
[null,null,"Fixed O&M",null,{"$f":"INDEX(T_PlantSize,MATCH($C402,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C402,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2390354.0477542579},{"$f":"INDEX(T_PlantSize,MATCH($C402,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C402,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2382106.4020794411},{"$f":"INDEX(T_PlantSize,MATCH($C402,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C402,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2372519.4507300709},{"$f":"INDEX(T_PlantSize,MATCH($C402,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C402,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2361534.2266090475},{"$f":"INDEX(T_PlantSize,MATCH($C402,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C402,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2349089.9635441848},{"$f":"INDEX(T_PlantSize,MATCH($C402,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C402,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2335124.036955154},{"$f":"INDEX(T_PlantSize,MATCH($C402,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C402,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2319571.9033481418},{"$f":"INDEX(T_PlantSize,MATCH($C402,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C402,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2302367.0385695538},{"$f":"INDEX(T_PlantSize,MATCH($C402,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C402,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2283440.8747518575},{"$f":"INDEX(T_PlantSize,MATCH($C402,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C402,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2262722.7358860476},{"$f":"INDEX(T_PlantSize,MATCH($C402,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C402,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2292912.2454210925},{"$f":"INDEX(T_PlantSize,MATCH($C402,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C402,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2323326.5072395634},{"$f":"INDEX(T_PlantSize,MATCH($C402,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C402,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2353960.6112296474},{"$f":"INDEX(T_PlantSize,MATCH($C402,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C402,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2384809.3182854392},{"$f":"INDEX(T_PlantSize,MATCH($C402,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C402,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2415867.0481150276},{"$f":"INDEX(T_PlantSize,MATCH($C402,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C402,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2447127.8666693228},{"$f":"INDEX(T_PlantSize,MATCH($C402,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C402,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2478585.4731807727},{"$f":"INDEX(T_PlantSize,MATCH($C402,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C402,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2510233.1868008524},{"$f":"INDEX(T_PlantSize,MATCH($C402,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C402,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2542063.9328249041},{"$f":"INDEX(T_PlantSize,MATCH($C402,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C402,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2574070.2284925641}]
[]
[]
[null,null,"Property Tax",null,{"$f":"D429*Property_Tax_Rate","v":1469403.1371935625},{"$f":"E429*Property_Tax_Rate","v":1387528.6997336354},{"$f":"F429*Property_Tax_Rate","v":1310216.2666275189},{"$f":"G429*Property_Tax_Rate","v":1237211.6451824766},{"$f":"H429*Property_Tax_Rate","v":1168274.8062005939},{"$f":"I429*Property_Tax_Rate","v":1103179.0947956452},{"$f":"J429*Property_Tax_Rate","v":1041710.4851828656},{"$f":"K429*Property_Tax_Rate","v":983666.87699148094},{"$f":"L429*Property_Tax_Rate","v":928857.43078636413},{"$f":"M429*Property_Tax_Rate","v":877101.94061410613},{"$f":"N429*Property_Tax_Rate","v":828230.24151051941},{"$f":"O429*Property_Tax_Rate","v":782081.65002153814},{"$f":"P429*Property_Tax_Rate","v":738504.43589802564},{"$f":"Q429*Property_Tax_Rate","v":697355.32322749344},{"$f":"R429*Property_Tax_Rate","v":658499.01936252124},{"$f":"S429*Property_Tax_Rate","v":621807.7700970599},{"$f":"T429*Property_Tax_Rate","v":587160.93962809653},{"$f":"U429*Property_Tax_Rate","v":554444.61392165441},{"$f":"V429*Property_Tax_Rate","v":523551.22617904883},{"$f":"W429*Property_Tax_Rate","v":494379.20317198354}]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E407:E410)","v":3859757.1849478204},{"$f":"SUM(F407:F410)","v":3769635.1018130765},3682735.7173575899,3598745.8717915239,3517364.769744779,3438303.1317507992,3361282.3885310073,3286033.9155610348,3212298.3055382217,3139824.6765001537,3121142.4869316118,3105408.1572611015,3092465.0471276729,3082164.6415129327,3074366.067477549,3068935.6367663825,3065746.412808869,3064677.8007225068,3065615.159003953,3068449.4316645474]
[]
[null,null,"EBITDA",null,{"$f":"E405-E411","v":8150262.0566566605},{"$f":"F405-F411","v":8240384.1397914048},8327283.524246891,8411273.3698129579,8492654.471859701,8571716.1098536812,8648736.853073474,8723985.3260434456,8797720.9360662587,8870194.5651043281,8888876.75467287,8904611.0843433794,8917554.1944768075,8927854.6000915486,8935653.1741269324,8941083.6048380993,8944272.8287956119,8945341.440881975,8944404.0826005284,8941569.8099399339]
[null,null,"Before Tax Earnings",null,{"$f":"E413-E430-E421","v":-20259386.555822108},{"$f":"F413-F430-F421","v":-35058812.241268925},-18881032.460661106,-9095297.0875173323,-8898412.6358536649,-1503297.2043141495,5896479.4143127007,6107356.6993539548,6324180.7061119713,6547612.5937056793,6725555.7460504202,6909310.3914498203,7099514.9346772274,7296826.1522061164,7501921.1328109261,7715499.2724528378,7938284.3293322865,8171026.5451512914,8414504.8388077822,8669529.0789417122]
[null,null,"ITC",null,{"$f":"-$D418*INDEX(T_ITCSchedule,MATCH($C402,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":44082094.11580687}]
[null,null,"Federal Tax",null,{"$f":"E414*Federal_Tax_Rate-E415","v":-48336565.292529516},-7362350.5706664743,-3965016.8167388323,-1910012.3883786397,-1868666.6535292696,-315692.41290597135,1238260.677005667,1282544.9068643304,1328077.948283514,1374998.6446781927,1412366.7066705881,1450955.1822044621,1490898.1362822177,1532333.4919632843,1575403.4378902945,1620254.8472150958,1667039.7091597801,1715915.5744817711,1767046.0161496343,1820601.1065777594]
[]
[null,{"$f":"IRR(D418:Y418,0.1)","v":7.5000003524919423E-2},"Free Cash Flow",{"$f":"-INDEX(T_CAPEX,MATCH($C402,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C402,List_Resources,0),1)/1000*1000000*(1+INDEX(T_AFUDC,MATCH($C402,List_Resources,0),1))","v":-146940313.71935624},{"$f":"E413-E416","v":56486827.349186175},15602734.71045788,12292300.340985723,10321285.758191597,10361321.125388971,8887408.5227596518,7410476.1760678068,7441440.4191791154,7469642.9877827447,7495195.9204261359,7476510.0480022822,7453655.9021389168,7426656.0581945898,7395521.1081282645,7360249.7362366375,7320828.7576230038,7277233.1196358316,7229425.8664002037,7177358.0664508939,7120968.7033621743,{"$f":"D418*-0.3","v":44082094.11580687}]
[null,{"$f":"IRR(D419:Y419,0.1)","v":0.10628721567662258},"ROE",{"$f":"-D435","v":-22483506.474950515},{"$f":"E418-E421-E423-E431-E415","v":1940728.1935414746},1991268.1507514343,2038126.0691391276,2081486.8590609129,2121522.2262582867,2158391.1531659011,2192240.3360109888,2223204.5791222975,2251407.1477259272,2276960.0803693179,2258274.2079454642,2235420.0620820988,2208420.2181377718,2177285.2680714466,2142013.896179819,2102592.9175661858,2058997.2795790136,2011190.0263433857,1959122.2263940759,1902732.8633053564,{"$f":"Y418","v":44082094.11580687}]
[]
[null,null,"Interest",null,{"$f":"D424*Debt_Rate","v":3429795.2801882052},{"$f":"E424*Debt_Rate","v":3331431.0493954318},{"$f":"F424*Debt_Rate","v":3227656.7859090553},{"$f":"G424*Debt_Rate","v":3118174.9379309285},{"$f":"H424*Debt_Rate","v":3002671.5883140047},{"$f":"I424*Debt_Rate","v":2880815.5544681498},{"$f":"J424*Debt_Rate","v":2752257.4387607733},{"$f":"K424*Debt_Rate","v":2616628.6266894909},{"$f":"L424*Debt_Rate","v":2473540.2299542879},{"$f":"M424*Debt_Rate","v":2322581.9713986488},{"$f":"N424*Debt_Rate","v":2163321.0086224498},{"$f":"O424*Debt_Rate","v":1995300.6928935593},{"$f":"P424*Debt_Rate","v":1818039.2597995803},{"$f":"Q424*Debt_Rate","v":1631028.4478854323},{"$f":"R424*Debt_Rate","v":1433732.0413160059},{"$f":"S424*Debt_Rate","v":1225584.3323852613},{"$f":"T424*Debt_Rate","v":1005988.4994633256},{"$f":"U424*Debt_Rate","v":774314.89573068346},{"$f":"V424*Debt_Rate","v":529899.2437927461},{"$f":"W424*Debt_Rate","v":272040.73099822219}]
[null,null,"Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$D434)","v":5218235.840056818},5218235.840056818,5218235.840056818,5218235.840056818,5218235.840056818,5218235.840056818,5218235.840056818,5218235.840056818,5218235.840056818,5218235.840056818,5218235.840056818,5218235.840056818,5218235.840056818,5218235.840056818,5218235.840056818,5218235.840056818,5218235.840056818,5218235.840056818,5218235.840056818,5218235.840056818]
[null,null,"Sinking Fund",null,{"$f":"E422-E421","v":1788440.5598686128},{"$f":"F422-F421","v":1886804.7906613862},1990579.0541477627,2100060.9021258894,2215564.2517428133,2337420.2855886682,2465978.4012960447,2601607.2133673271,2744695.6101025301,2895653.8686581692,3054914.8314343682,3222935.1471632589,3400196.5802572379,3587207.3921713857,3784503.7987408121,3992651.5076715564,4212247.3405934926,4443920.9443261344,4688336.5962640718,4946195.1090585962]
[null,null,"Mortgage Balance",{"$f":"D434","v":62359914.185240097},{"$f":"D424-E423","v":60571473.625371486},{"$f":"E424-F423","v":58684668.834710099},{"$f":"F424-G423","v":56694089.780562334},{"$f":"G424-H423","v":54594028.878436446},{"$f":"H424-I423","v":52378464.626693636},{"$f":"I424-J423","v":50041044.341104969},{"$f":"J424-K423","v":47575065.939808927},{"$f":"K424-L423","v":44973458.726441599},{"$f":"L424-M423","v":42228763.116339073},{"$f":"M424-N423","v":39333109.247680902},{"$f":"N424-O423","v":36278194.416246533},{"$f":"O424-P423","v":33055259.269083276},{"$f":"P424-Q423","v":29655062.688826039},{"$f":"Q424-R423","v":26067855.296654653},{"$f":"R424-S423","v":22283351.497913841},{"$f":"S424-T423","v":18290699.990242284},{"$f":"T424-U423","v":14078452.649648791},{"$f":"U424-V423","v":9634531.7053226568},{"$f":"V424-W423","v":4946195.109058585},{"$f":"W424-X423","v":-1.1175870895385742E-8}]
[]
[null,null,"Book Depr",null,{"$f":"-$D418/25","v":5877612.5487742499},5877612.5487742499,5877612.5487742499,5877612.5487742499,5877612.5487742499,5877612.5487742499,5877612.5487742499,5877612.5487742499,5877612.5487742499,5877612.5487742499,5877612.5487742499,5877612.5487742499,5877612.5487742499,5877612.5487742499,5877612.5487742499,5877612.5487742499,5877612.5487742499,5877612.5487742499,5877612.5487742499,5877612.5487742499]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E426:E426)","v":5877612.5487742499},{"$f":"SUM($E426:F426)","v":11755225.0975485},{"$f":"SUM($E426:G426)","v":17632837.64632275},{"$f":"SUM($E426:H426)","v":23510450.195096999},{"$f":"SUM($E426:I426)","v":29388062.743871249},{"$f":"SUM($E426:J426)","v":35265675.292645499},{"$f":"SUM($E426:K426)","v":41143287.841419749},{"$f":"SUM($E426:L426)","v":47020900.390193999},{"$f":"SUM($E426:M426)","v":52898512.938968249},{"$f":"SUM($E426:N426)","v":58776125.487742499},{"$f":"SUM($E426:O426)","v":64653738.036516748},{"$f":"SUM($E426:P426)","v":70531350.585290998},{"$f":"SUM($E426:Q426)","v":76408963.134065241},{"$f":"SUM($E426:R426)","v":82286575.682839483},{"$f":"SUM($E426:S426)","v":88164188.231613725},{"$f":"SUM($E426:T426)","v":94041800.780387968},{"$f":"SUM($E426:U426)","v":99919413.32916221},{"$f":"SUM($E426:V426)","v":105797025.87793645},{"$f":"SUM($E426:W426)","v":111674638.4267107},{"$f":"SUM($E426:X426)","v":117552250.97548494}]
[null,null,"End Year Book Value",null,{"$f":"-$D418-E427","v":141062701.170582},135185088.62180775,129307476.07303348,{"$f":"-$D418-H427","v":123429863.52425924},{"$f":"-$D418-I427","v":117552250.975485},111674638.42671074,105797025.87793648,99919413.32916224,94041800.780387998,88164188.23161374,82286575.682839483,76408963.134065241,70531350.585290998,64653738.036516756,58776125.487742513,52898512.938968271,47020900.390194029,41143287.841419786,35265675.292645544,29388062.743871301]
[null,null,"Prop. Tax Value",{"$f":"-D418","v":146940313.71935624},{"$f":"D429/(($D429/$Y429)^(1/21))","v":138752869.97336355},{"$f":"E429/(($D429/$Y429)^(1/21))","v":131021626.6627519},{"$f":"F429/(($D429/$Y429)^(1/21))","v":123721164.51824766},{"$f":"G429/(($D429/$Y429)^(1/21))","v":116827480.6200594},{"$f":"H429/(($D429/$Y429)^(1/21))","v":110317909.47956452},{"$f":"I429/(($D429/$Y429)^(1/21))","v":104171048.51828656},{"$f":"J429/(($D429/$Y429)^(1/21))","v":98366687.699148089},{"$f":"K429/(($D429/$Y429)^(1/21))","v":92885743.078636408},{"$f":"L429/(($D429/$Y429)^(1/21))","v":87710194.061410606},{"$f":"M429/(($D429/$Y429)^(1/21))","v":82823024.151051939},{"$f":"N429/(($D429/$Y429)^(1/21))","v":78208165.002153814},{"$f":"O429/(($D429/$Y429)^(1/21))","v":73850443.589802563},{"$f":"P429/(($D429/$Y429)^(1/21))","v":69735532.322749346},{"$f":"Q429/(($D429/$Y429)^(1/21))","v":65849901.936252125},{"$f":"R429/(($D429/$Y429)^(1/21))","v":62180777.009705991},{"$f":"S429/(($D429/$Y429)^(1/21))","v":58716093.962809652},{"$f":"T429/(($D429/$Y429)^(1/21))","v":55444461.392165437},{"$f":"U429/(($D429/$Y429)^(1/21))","v":52355122.617904879},{"$f":"V429/(($D429/$Y429)^(1/21))","v":49437920.317198351},{"$f":"W429/(($D429/$Y429)^(1/21))","v":46683263.128368556},{"$f":"Y418","v":44082094.11580687}]
[null,null,"Tax Dep",null,{"$f":"-$D418*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C402,List_Resources,0),MATCH(E$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C402,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":24979853.33229056},{"$f":"-$D418*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C402,List_Resources,0),MATCH(F$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C402,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":39967765.331664898},{"$f":"-$D418*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C402,List_Resources,0),MATCH(G$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C402,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":23980659.198998939},{"$f":"-$D418*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C402,List_Resources,0),MATCH(H$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C402,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":14388395.519399362},{"$f":"-$D418*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C402,List_Resources,0),MATCH(I$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C402,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":14388395.519399362},{"$f":"-$D418*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C402,List_Resources,0),MATCH(J$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C402,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":7194197.7596996808},{"$f":"-$D418*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C402,List_Resources,0),MATCH(K$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C402,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D418*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C402,List_Resources,0),MATCH(L$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C402,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D418*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C402,List_Resources,0),MATCH(M$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C402,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D418*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C402,List_Resources,0),MATCH(N$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C402,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D418*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C402,List_Resources,0),MATCH(O$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C402,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D418*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C402,List_Resources,0),MATCH(P$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C402,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D418*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C402,List_Resources,0),MATCH(Q$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C402,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D418*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C402,List_Resources,0),MATCH(R$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C402,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D418*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C402,List_Resources,0),MATCH(S$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C402,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D418*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C402,List_Resources,0),MATCH(T$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C402,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D418*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C402,List_Resources,0),MATCH(U$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C402,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D418*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C402,List_Resources,0),MATCH(V$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C402,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D418*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C402,List_Resources,0),MATCH(W$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C402,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D418*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C402,List_Resources,0),MATCH(X$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C402,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E430*Federal_Tax_Rate","v":5245769.1997810174},8393230.7196496278,5035938.4317897772,3021563.0590738659,3021563.0590738659,1510781.5295369329,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dep. Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E431:X431)","v":21280139.248233337},{"$f":"D432/D436","v":0.14482165383746648}]
[null,null,"ITC Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E415:X415)","v":40816753.810932286},{"$f":"D433/D436","v":0.27777777777777773}]
[null,{"$f":"INDEX(T_Debt,MATCH(Label_SOLAR_Southern_NW_PV_Single_Axis_Tracking,List_Resources,0),1)","v":0.73499999999999999},"Debt",{"$f":"(D436-D432-D433)*$B434","v":62359914.185240097},{"$f":"D434/D436","v":0.42438941776279543}]
[null,{"$f":"1-B434","v":0.26500000000000001},"Equity",{"$f":"(D436-D432-D433)*$B435","v":22483506.474950515},{"$f":"D435/D436","v":0.15301115062196027}]
[null,null,"Total",{"$f":"-D418","v":146940313.71935624}]
[null,null,"Check",{"$f":"SUM(D432:D435)-D436","v":0}]
[]
[]
[null,null,{"$f":"'Resource Options'!B22","v":"100 MW/400 MWh Lithium-ion w/100 MW Solar"}]
[null,null,"MWh",null,{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C440,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"E441","v":266983.04620130954},{"$f":"F441","v":266983.04620130954},{"$f":"G441","v":266983.04620130954},{"$f":"H441","v":266983.04620130954},{"$f":"I441","v":266983.04620130954},{"$f":"J441","v":266983.04620130954},{"$f":"K441","v":266983.04620130954},{"$f":"L441","v":266983.04620130954},{"$f":"M441","v":266983.04620130954},{"$f":"N441","v":266983.04620130954},{"$f":"O441","v":266983.04620130954},{"$f":"P441","v":266983.04620130954},{"$f":"Q441","v":266983.04620130954},{"$f":"R441","v":266983.04620130954},{"$f":"S441","v":266983.04620130954},{"$f":"T441","v":266983.04620130954},{"$f":"U441","v":266983.04620130954},{"$f":"V441","v":266983.04620130954},{"$f":"W441","v":266983.04620130954}]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"PPA_SOLAR_PV_Single_Axis_Tracking","v":45.108256086029627},{"$f":"E442","v":45.108256086029627},{"$f":"F442","v":45.108256086029627},{"$f":"G442","v":45.108256086029627},{"$f":"H442","v":45.108256086029627},{"$f":"I442","v":45.108256086029627},{"$f":"J442","v":45.108256086029627},{"$f":"K442","v":45.108256086029627},{"$f":"L442","v":45.108256086029627},{"$f":"M442","v":45.108256086029627},{"$f":"N442","v":45.108256086029627},{"$f":"O442","v":45.108256086029627},{"$f":"P442","v":45.108256086029627},{"$f":"Q442","v":45.108256086029627},{"$f":"R442","v":45.108256086029627},{"$f":"S442","v":45.108256086029627},{"$f":"T442","v":45.108256086029627},{"$f":"U442","v":45.108256086029627},{"$f":"V442","v":45.108256086029627},{"$f":"W442","v":45.108256086029627}]
[null,null,"Capacity Payment ($/kW-month)",null,{"$f":"INDEX(Summary_PPA,MATCH(Label_Capacity_Payment_SOLAR_100MW_400MWh,'PPA Summary'!$D$3:$D$40,0),MATCH($B$1,_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))","v":15.181804461919034},{"$f":"E443","v":15.181804461919034},15.181804461919034,15.181804461919034,15.181804461919034,15.181804461919034,15.181804461919034,15.181804461919034,15.181804461919034,15.181804461919034,15.181804461919034,15.181804461919034,15.181804461919034,15.181804461919034,15.181804461919034,15.181804461919034,15.181804461919034,15.181804461919034,15.181804461919034,15.181804461919034]
[null,null,"Revenue",null,{"$f":"E442*E441+E443*12*INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*1000","v":30261304.972979791},30261304.972979791,30261304.972979791,30261304.972979791,30261304.972979791,30261304.972979791,30261304.972979791,30261304.972979791,30261304.972979791,30261304.972979791,30261304.972979791,30261304.972979791,30261304.972979791,30261304.972979791,30261304.972979791,30261304.972979791,30261304.972979791,30261304.972979791,30261304.972979791,30261304.972979791]
[]
[null,null,"Solar Fixed O&M",null,{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C440,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1912283.2382034063},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C440,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1905685.1216635529},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C440,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1898015.5605840569},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C440,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1889227.3812872381},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C440,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1879271.9708353479},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C440,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1868099.2295641233},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C440,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1855657.5226785135},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C440,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1841893.6308556432},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C440,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1826752.699801486},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C440,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1810178.1887088381},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C440,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1834329.7963368741},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C440,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1858661.2057916508},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C440,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1883168.488983718},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C440,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1907847.4546283514},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C440,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1932693.6384920222},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C440,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1957702.2933354583},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C440,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1982868.3785446184},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C440,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":2008186.5494406819},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C440,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":2033651.1462599235},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C440,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":2059256.1827940512}]
[null,null,"Storage Fixed O&M",null,{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C440,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3325321.440734664},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C440,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3285571.6034712135},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C440,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3242403.4724236927},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C440,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3195683.3121097535},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C440,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3145272.8515736787},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C440,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3165579.0902316021},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C440,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3185236.2082456998},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C440,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3204205.4264969341},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C440,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3222446.5698715202},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C440,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3239918.0249336693},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C440,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3256576.6964592803},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C440,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3272377.9628064362},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C440,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3287275.6300987299},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C440,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3301221.8851977298},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C440,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3314167.2474412527},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C440,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3326060.5191246998},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C440,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3336848.7347033764},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C440,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3346477.1086946987},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C440,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3354888.9822602603},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C440,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3362025.7684492427}]
[]
[null,null,"B&O Tax",null,{"$f":"E441*E442*INDEX(T_BAndOTaxRate,MATCH($C440,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"F441*F442*INDEX(T_BAndOTaxRate,MATCH($C440,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"G441*G442*INDEX(T_BAndOTaxRate,MATCH($C440,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"H441*H442*INDEX(T_BAndOTaxRate,MATCH($C440,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"I441*I442*INDEX(T_BAndOTaxRate,MATCH($C440,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"J441*J442*INDEX(T_BAndOTaxRate,MATCH($C440,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"K441*K442*INDEX(T_BAndOTaxRate,MATCH($C440,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"L441*L442*INDEX(T_BAndOTaxRate,MATCH($C440,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"M441*M442*INDEX(T_BAndOTaxRate,MATCH($C440,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"N441*N442*INDEX(T_BAndOTaxRate,MATCH($C440,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"O441*O442*INDEX(T_BAndOTaxRate,MATCH($C440,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"P441*P442*INDEX(T_BAndOTaxRate,MATCH($C440,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"Q441*Q442*INDEX(T_BAndOTaxRate,MATCH($C440,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"R441*R442*INDEX(T_BAndOTaxRate,MATCH($C440,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"S441*S442*INDEX(T_BAndOTaxRate,MATCH($C440,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"T441*T442*INDEX(T_BAndOTaxRate,MATCH($C440,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"U441*U442*INDEX(T_BAndOTaxRate,MATCH($C440,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"V441*V442*INDEX(T_BAndOTaxRate,MATCH($C440,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"W441*W442*INDEX(T_BAndOTaxRate,MATCH($C440,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"X441*X442*INDEX(T_BAndOTaxRate,MATCH($C440,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611}]
[null,null,"Property Tax",null,{"$f":"D472*Property_Tax_Rate","v":3224067.1885224213},{"$f":"E472*Property_Tax_Rate","v":3044423.7123982045},2874789.8845309713,2714607.9721246851,2563351.3189869807,2420522.6139557255,2285652.2558080209,2158296.8092756895,2038037.5470908396,{"$f":"M472*Property_Tax_Rate","v":1924479.073267947},{"$f":"N472*Property_Tax_Rate","v":1817248.0230960029},{"$f":"O472*Property_Tax_Rate","v":2604985.8937298851},2380614.1401791018,2175567.8977232641,1988182.6280540931,1816937.162307261,1660441.3524145044,1517424.7860652558,1386726.4736673355,1267285.4235868175]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E446:E450)","v":8494790.5014118534},{"$f":"SUM(F446:F450)","v":8268799.0714843329},{"$f":"SUM(G446:G450)","v":8048327.5514900815},7832637.2994730379,7621014.7753473688,7487319.5677028131,7359664.6206835955,7237514.5005796282,7120355.4507152075,7007693.920861816,{"$f":"SUM(O446:O450)","v":6941273.1498435186},{"$f":"SUM(P446:P450)","v":7769143.6962793339},7584176.8932129107,7417755.8715007063,7268162.1479387283,7133818.6087187808,7013277.0996138602,6905207.0781519972,6808385.2361388803,6721686.0087814732]
[null,null,"     Storage Reinvestment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(T_CAPEX2,MATCH($C440,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000000*(1+INDEX(T_AFUDC,MATCH($C440,List_Resources,0),1))*0.5*INDEX(T_StorageMWh,MATCH($C440,List_Resources,0),1)/1000","v":85919484.198946357}]
[]
[null,null,"EBITDA",null,{"$f":"E444-E451","v":21766514.471567936},{"$f":"F444-F451","v":21992505.901495457},22212977.421489708,22428667.673506752,22640290.197632425,22773985.405276977,22901640.352296196,23023790.472400162,23140949.522264585,23253611.052117974,{"$f":"O444-O451","v":23320031.823136274},{"$f":"P444-P451","v":22492161.276700459},22677128.079766881,22843549.101479083,22993142.825041063,23127486.364261009,23248027.873365931,23356097.894827794,23452919.736840911,23539618.964198317]
[null,null,"Before Tax Earnings",null,{"$f":"E454-E473-E462","v":-40568057.716621622},{"$f":"F454-F473-F462","v":-73011727.319476709},-37485710.162254401,-15983091.473023146,-15518039.137677936,668057.47580899857,16862819.093466613,17282556.983562998,17713671.130769424,{"$f":"N454-N473-N462","v":18157555.288318623},{"$f":"O454-O473-O462","v":2825663.2701521209},{"$f":"P454-P473-P462","v":-6131009.2945018886},{"$f":"Q454-Q473-Q462","v":739279.18562642392},5910535.8404849702,9877116.8525409065,10802353.487994958,11757287.213626863,16581086.798165657,21439476.227093715,{"$f":"X454-X473-X462","v":22505953.318075065}]
[null,null,"ITC",null,{"$f":"-$D459*INDEX(T_ITCSchedule,MATCH($C440,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":96722015.655672625}]
[null,null,"Federal Tax",null,{"$f":"E455*Federal_Tax_Rate-E456","v":-105241307.77616316},{"$f":"F455*Federal_Tax_Rate-F456","v":-15332462.737090109},{"$f":"G455*Federal_Tax_Rate-G456","v":-7871999.1340734242},-3356449.2093348606,-3258788.2189123663,140292.06991988971,3541192.0096279886,3629336.9665482296,3719870.9374615788,3813086.6105469107,{"$f":"O455*Federal_Tax_Rate-O456","v":593389.28673194535},{"$f":"P455*Federal_Tax_Rate-P456","v":-1287511.9518453965},155248.62898154903,1241212.5265018437,2074194.5390335904,2268494.2324789409,2469030.3148616413,3482028.2276147879,4502290.00768968,4726250.1967957634]
[]
[null,{"$f":"IRR(D459:Y459,0.1)","v":7.5000006022346133E-2},"Free Cash Flow",{"$f":"SUM(D468:D469)","v":-322406718.85224211},{"$f":"E454-E457","v":127007822.24773109},37324968.638585567,30084976.555563133,25785116.882841613,25899078.416544791,22633693.335357089,19360448.342668205,{"$f":"L454-L457","v":19394453.505851932},{"$f":"M454-M457","v":19421078.584803008},19440524.441571064,{"$f":"O454-O457-O452","v":-63192841.66254203},{"$f":"P454-P457","v":23779673.228545856},{"$f":"Q454-Q457","v":22521879.450785331},21602336.574977241,20918948.286007471,20858992.13178207,20778997.558504291,19874069.667213008,18950629.72915123,18813368.767402552,{"$f":"D459*-0.3","v":96722015.655672625}]
[null,{"$f":"IRR(D460:Y460,0.1)","v":0.12695590909692922},"ROE",{"$f":"-D478","v":-49331823.019832417},{"$f":"E459-E462-E465-E474-E456","v":7326378.7430689633},7459588.87178104,7585945.5010946374,7705895.0557747306,7819856.5894779125,7869328.4288414195,7910940.356703748,7944945.5198874753,7971570.598838551,{"$f":"N459-N462-N465-N474-N456","v":7991016.4556066087},{"$f":"O459-O462-O465-O474-O456+O452","v":321419.97401747108},{"$f":"P459-P462-P465-P474-P456","v":-466666.40904970467},{"$f":"Q459-Q462-Q465-Q474-Q456","v":-461985.06183617143},{"$f":"R459-R462-R465-R474-R456","v":-479734.21538896021},-518984.13131922949,-578940.28554463107,-658934.85882240999,-758419.13743909041,-876956.7555767186,-1014217.7173253968,{"$f":"Y459","v":96722015.655672625}]
[]
[null,null,"Interest",null,{"$f":"D466*Debt_Rate","v":7525429.9833083972},{"$f":"E466*Debt_Rate","v":7309605.6931623137},{"$f":"F466*Debt_Rate","v":7081911.0670581963},{"$f":"G466*Debt_Rate","v":6841693.2365183523},{"$f":"H466*Debt_Rate","v":6588263.4252988156},{"$f":"I466*Debt_Rate","v":6320894.9744622055},{"$f":"J466*Debt_Rate","v":6038821.2588295816},{"$f":"K466*Debt_Rate","v":5741233.4888371639},{"$f":"L466*Debt_Rate","v":5427278.3914951626},{"$f":"M466*Debt_Rate","v":5096055.7637993516},{"$f":"N466*Debt_Rate","v":8219911.0403226772},{"$f":"O466*Debt_Rate","v":7581488.8908803863},{"$f":"P466*Debt_Rate","v":6907953.5232187705},{"$f":"Q466*Debt_Rate","v":6197373.710335766},{"$f":"R466*Debt_Rate","v":5447712.0077441949},{"$f":"S466*Debt_Rate","v":4656818.9115100885},{"$f":"T466*Debt_Rate","v":3822426.6949831056},{"$f":"U466*Debt_Rate","v":2942142.9065471399},{"$f":"V466*Debt_Rate","v":2013443.5097471953},{"$f":"W466*Debt_Rate","v":1033665.646123254}]
[null,null,"Initial Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$D477)","v":11449507.985964457},11449507.985964457,11449507.985964457,11449507.985964457,11449507.985964457,11449507.985964457,11449507.985964457,11449507.985964457,11449507.985964457,11449507.985964457,11449507.985964457,11449507.985964457,11449507.985964457,11449507.985964457,11449507.985964457,11449507.985964457,11449507.985964457,11449507.985964457,11449507.985964457,11449507.985964457]
[null,null,"Storage Refresh Mortgage Payment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-PMT(Debt_Rate,10,$O452)*$B477","v":8378078.4987634933},8378078.4987634933,8378078.4987634933,8378078.4987634933,8378078.4987634933,8378078.4987634933,8378078.4987634933,8378078.4987634933,8378078.4987634933,8378078.4987634933]
[null,null,"Sinking Fund",null,{"$f":"E464+E463-E462","v":3924078.0026560593},{"$f":"F464+F463-F462","v":4139902.2928021429},4367596.9189062603,4607814.7494461043,4861244.560665641,5128613.011502251,5410686.727134875,5708274.4971272927,{"$f":"M464+M463-M462","v":6022229.594469294},{"$f":"N464+N463-N462","v":6353452.2221651049},{"$f":"O464+O463-O462","v":11607675.444405273},{"$f":"P464+P463-P462","v":12246097.593847562},{"$f":"Q464+Q463-Q462","v":12919632.961509179},13630212.774392184,14379874.476983754,15170767.573217861,16005159.789744843,16885443.578180809,17814142.974980753,18793920.838604696]
[null,null,"Mortgage Balance",{"$f":"D477","v":136825999.69651631},{"$f":"D466-E465+(F452*$B477)","v":132901921.69386025},{"$f":"E466-F465+(G452*$B477)","v":128762019.40105811},124394422.48215185,119786607.73270574,114925363.1720401,109796750.16053785,104386063.43340299,98677788.936275691,92655559.341806397,149452928.00586686,137845252.56146157,125599154.96761401,112679522.00610483,99049309.231712639,84669434.754728884,69498667.181511015,53493507.391766176,36608063.813585371,18793920.838604618,-7.8231096267700195E-8]
[]
[null,null,"Solar Depr",{"$f":"-INDEX(T_CAPEX,MATCH($C440,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000000*(1+INDEX(T_AFUDC,MATCH($C440,List_Resources,0),1))*INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)/1000","v":-146940313.71935624},{"$f":"-$D468/20","v":7347015.6859678123},7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123]
[null,null,"Storage Depr",{"$f":"-INDEX(T_CAPEX2,MATCH($C440,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000000*(1+INDEX(T_AFUDC,MATCH($C440,List_Resources,0),1))*INDEX(T_StorageMWh,MATCH($C440,List_Resources,0),1)/1000","v":-175466405.13288584},{"$f":"-$D469/10","v":17546640.513288584},17546640.513288584,17546640.513288584,17546640.513288584,17546640.513288584,17546640.513288584,17546640.513288584,17546640.513288584,17546640.513288584,17546640.513288584,{"$f":"$O452/10","v":8591948.4198946357},8591948.4198946357,8591948.4198946357,8591948.4198946357,8591948.4198946357,8591948.4198946357,8591948.4198946357,8591948.4198946357,8591948.4198946357,8591948.4198946357]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E468:E469)","v":24893656.199256398},{"$f":"SUM($E468:F469)","v":49787312.398512796},{"$f":"SUM($E468:G469)","v":74680968.597769201},{"$f":"SUM($E468:H469)","v":99574624.797025591},{"$f":"SUM($E468:I469)","v":124468280.996282},{"$f":"SUM($E468:J469)","v":149361937.19553837},{"$f":"SUM($E468:K469)","v":174255593.39479479},{"$f":"SUM($E468:L469)","v":199149249.59405118},{"$f":"SUM($E468:M469)","v":224042905.79330757},{"$f":"SUM($E468:N469)","v":248936561.99256399},{"$f":"SUM($E468:O469)","v":264875526.09842643},{"$f":"SUM($E468:P469)","v":280814490.2042889},{"$f":"SUM($E468:Q469)","v":296753454.31015134},{"$f":"SUM($E468:R469)","v":312692418.41601378},{"$f":"SUM($E468:S469)","v":328631382.52187622},{"$f":"SUM($E468:T469)","v":344570346.62773865},{"$f":"SUM($E468:U469)","v":360509310.73360109},{"$f":"SUM($E468:V469)","v":376448274.83946353},{"$f":"SUM($E468:W469)","v":392387238.94532597},{"$f":"SUM($E468:X469)","v":408326203.05118841}]
[null,null,"End Year Book Value",null,{"$f":"-$D459-E470","v":297513062.65298569},{"$f":"-$D459-F470","v":272619406.45372933},247725750.25447291,{"$f":"-$D459-H470","v":222832094.05521652},{"$f":"-$D459-I470","v":197938437.85596013},173044781.65670374,148151125.45744732,123257469.25819093,{"$f":"-$D459-M470","v":98363813.05893454},{"$f":"-$D459-N470","v":73470156.859678119},{"$f":"-$D459-O470+$O452","v":143450676.95276204},{"$f":"-$D459-P470+$O452","v":127511712.84689957},{"$f":"-$D459-Q470+$O452","v":111572748.74103713},{"$f":"-$D459-R470+$O452","v":95633784.635174692},{"$f":"-$D459-S470+$O452","v":79694820.529312253},{"$f":"-$D459-T470+$O452","v":63755856.423449814},{"$f":"-$D459-U470+$O452","v":47816892.317587376},{"$f":"-$D459-V470+$O452","v":31877928.211724937},{"$f":"-$D459-W470+$O452","v":15938964.105862498},{"$f":"-$D459-X470+$O452","v":0}]
[null,null,"Prop. Tax Value",{"$f":"-D459","v":322406718.85224211},{"$f":"D472/(($D472/$Y472)^(1/21))","v":304442371.23982042},{"$f":"E472/(($D472/$Y472)^(1/21))","v":287478988.45309711},{"$f":"F472/(($D472/$Y472)^(1/21))","v":271460797.2124685},{"$f":"G472/(($D472/$Y472)^(1/21))","v":256335131.89869806},{"$f":"H472/(($D472/$Y472)^(1/21))","v":242052261.39557254},{"$f":"I472/(($D472/$Y472)^(1/21))","v":228565225.58080208},{"$f":"J472/(($D472/$Y472)^(1/21))","v":215829680.92756897},{"$f":"K472/(($D472/$Y472)^(1/21))","v":203803754.70908394},{"$f":"L472/(($D472/$Y472)^(1/21))","v":192447907.32679468},{"$f":"M472/(($D472/$Y472)^(1/21))","v":181724802.30960029},{"$f":"(N472+O452)/(($D472/($Y472+O452))^(1/21))","v":260498589.37298852},{"$f":"O472/(($O472/$Y472)^(1/11))","v":238061414.01791018},{"$f":"P472/(($O472/$Y472)^(1/11))","v":217556789.77232638},{"$f":"Q472/(($O472/$Y472)^(1/11))","v":198818262.80540931},181693716.23072609,166044135.24145043,151742478.60652557,138672647.36673355,126728542.35868174,115813202.91581082,{"$f":"Y459","v":96722015.655672625}]
[null,null,"Tax Dep",null,{"$f":"-$D459*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C440,List_Resources,0),MATCH(E$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C440,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":54809142.204881161},{"$f":"-$D459*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C440,List_Resources,0),MATCH(F$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C440,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":87694627.527809858},{"$f":"-$D459*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C440,List_Resources,0),MATCH(G$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C440,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":52616776.516685911},{"$f":"-$D459*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C440,List_Resources,0),MATCH(H$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C440,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":31570065.910011545},{"$f":"-$D459*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C440,List_Resources,0),MATCH(I$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C440,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":31570065.910011545},{"$f":"-$D459*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C440,List_Resources,0),MATCH(J$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C440,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":15785032.955005772},{"$f":"-$D459*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C440,List_Resources,0),MATCH(K$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C440,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D459*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C440,List_Resources,0),MATCH(L$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C440,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D459*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C440,List_Resources,0),MATCH(M$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C440,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D459*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C440,List_Resources,0),MATCH(N$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C440,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"$O452*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C440,List_Resources,0),MATCH(O$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":12274457.512661476},{"$f":"$O452*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C440,List_Resources,0),MATCH(P$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":21041681.680321962},{"$f":"$O452*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C440,List_Resources,0),MATCH(Q$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":15029895.370921686},{"$f":"$O452*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C440,List_Resources,0),MATCH(R$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":10735639.550658347},{"$f":"$O452*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C440,List_Resources,0),MATCH(S$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":7668313.9647559617},{"$f":"$O452*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C440,List_Resources,0),MATCH(T$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":7668313.9647559617},{"$f":"$O452*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C440,List_Resources,0),MATCH(U$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":7668313.9647559617},{"$f":"$O452*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C440,List_Resources,0),MATCH(V$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":3832868.1901149969},{"$f":"$O452*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C440,List_Resources,0),MATCH(W$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"$O452*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C440,List_Resources,0),MATCH(X$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E473*Federal_Tax_Rate","v":11509919.863025043},{"$f":"F473*Federal_Tax_Rate","v":18415871.780840069},{"$f":"G473*Federal_Tax_Rate","v":11049523.068504041},{"$f":"H473*Federal_Tax_Rate","v":6629713.8411024241},{"$f":"I473*Federal_Tax_Rate","v":6629713.8411024241},{"$f":"J473*Federal_Tax_Rate","v":3314856.920551212},{"$f":"K473*Federal_Tax_Rate","v":0},{"$f":"L473*Federal_Tax_Rate","v":0},{"$f":"M473*Federal_Tax_Rate","v":0},{"$f":"N473*Federal_Tax_Rate","v":0},{"$f":"O473*Federal_Tax_Rate","v":2577636.0776589098},{"$f":"P473*Federal_Tax_Rate","v":4418753.1528676115},{"$f":"Q473*Federal_Tax_Rate","v":3156278.027893554},{"$f":"R473*Federal_Tax_Rate","v":2254484.3056382528},{"$f":"S473*Federal_Tax_Rate","v":1610345.932598752},{"$f":"T473*Federal_Tax_Rate","v":1610345.932598752},{"$f":"U473*Federal_Tax_Rate","v":1610345.932598752},{"$f":"V473*Federal_Tax_Rate","v":804902.31992414931},{"$f":"W473*Federal_Tax_Rate","v":0},{"$f":"X473*Federal_Tax_Rate","v":0}]
[null,null,"Dep. Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E474:N474)","v":46691474.23249279},{"$f":"D475/D479","v":0.14482165383746648}]
[null,null,"ITC Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E456:X456)","v":89557421.90340057},{"$f":"D476/D479","v":0.27777777777777773}]
[null,{"$f":"INDEX(T_Debt,MATCH(Label_Capacity_Payment_SOLAR_100MW_400MWh,List_Resources,0),1)","v":0.73499999999999999},"Debt",{"$f":"(D479-D475-D476)*$B477","v":136825999.69651631},{"$f":"D477/D479","v":0.42438941776279543}]
[null,{"$f":"1-B477","v":0.26500000000000001},"Equity",{"$f":"(D479-D475-D476)*$B478","v":49331823.019832417},{"$f":"D478/D479","v":0.15301115062196027}]
[null,null,"Total",{"$f":"-D459","v":322406718.85224211}]
[null,null,"Check",{"$f":"SUM(D475:D478)-D479","v":0}]
[]
[]
[null,null,{"$f":"'Resource Options'!B23","v":"100 MW/200 MWh Lithium-ion w/100 MW Solar"}]
[null,null,"MWh",null,{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C483,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"E484","v":266983.04620130954},{"$f":"F484","v":266983.04620130954},{"$f":"G484","v":266983.04620130954},{"$f":"H484","v":266983.04620130954},{"$f":"I484","v":266983.04620130954},{"$f":"J484","v":266983.04620130954},{"$f":"K484","v":266983.04620130954},{"$f":"L484","v":266983.04620130954},{"$f":"M484","v":266983.04620130954},{"$f":"N484","v":266983.04620130954},{"$f":"O484","v":266983.04620130954},{"$f":"P484","v":266983.04620130954},{"$f":"Q484","v":266983.04620130954},{"$f":"R484","v":266983.04620130954},{"$f":"S484","v":266983.04620130954},{"$f":"T484","v":266983.04620130954},{"$f":"U484","v":266983.04620130954},{"$f":"V484","v":266983.04620130954},{"$f":"W484","v":266983.04620130954}]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"PPA_SOLAR_PV_Single_Axis_Tracking","v":45.108256086029627},{"$f":"E485","v":45.108256086029627},{"$f":"F485","v":45.108256086029627},{"$f":"G485","v":45.108256086029627},{"$f":"H485","v":45.108256086029627},{"$f":"I485","v":45.108256086029627},{"$f":"J485","v":45.108256086029627},{"$f":"K485","v":45.108256086029627},{"$f":"L485","v":45.108256086029627},{"$f":"M485","v":45.108256086029627},{"$f":"N485","v":45.108256086029627},{"$f":"O485","v":45.108256086029627},{"$f":"P485","v":45.108256086029627},{"$f":"Q485","v":45.108256086029627},{"$f":"R485","v":45.108256086029627},{"$f":"S485","v":45.108256086029627},{"$f":"T485","v":45.108256086029627},{"$f":"U485","v":45.108256086029627},{"$f":"V485","v":45.108256086029627},{"$f":"W485","v":45.108256086029627}]
[null,null,"Capacity Payment ($/kW-month)",null,{"$f":"INDEX(Summary_PPA,MATCH(Label_Capacity_Payment_SOLAR_100MW_200MWh,'PPA Summary'!$D$3:$D$40,0),MATCH($B$1,_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))","v":10.170672884453658},{"$f":"E486","v":10.170672884453658},10.170672884453658,10.170672884453658,10.170672884453658,10.170672884453658,10.170672884453658,10.170672884453658,10.170672884453658,10.170672884453658,10.170672884453658,10.170672884453658,10.170672884453658,10.170672884453658,10.170672884453658,10.170672884453658,10.170672884453658,10.170672884453658,10.170672884453658,10.170672884453658]
[null,null,"Revenue",null,{"$f":"E485*E484+E486*12*INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*1000","v":24247947.080021337},24247947.080021337,24247947.080021337,24247947.080021337,24247947.080021337,24247947.080021337,24247947.080021337,24247947.080021337,24247947.080021337,24247947.080021337,24247947.080021337,24247947.080021337,24247947.080021337,24247947.080021337,24247947.080021337,24247947.080021337,24247947.080021337,24247947.080021337,24247947.080021337,24247947.080021337]
[]
[null,null,"Solar Fixed O&M",null,{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C483,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1912283.2382034063},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C483,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1905685.1216635529},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C483,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1898015.5605840569},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C483,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1889227.3812872381},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C483,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1879271.9708353479},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C483,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1868099.2295641233},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C483,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1855657.5226785135},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C483,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1841893.6308556432},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C483,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1826752.699801486},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C483,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1810178.1887088381},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C483,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1834329.7963368741},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C483,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1858661.2057916508},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C483,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1883168.488983718},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C483,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1907847.4546283514},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C483,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1932693.6384920222},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C483,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1957702.2933354583},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C483,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1982868.3785446184},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C483,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":2008186.5494406819},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C483,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":2033651.1462599235},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C483,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":2059256.1827940512}]
[null,null,"Storage Fixed O&M",null,{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C483,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3325321.440734664},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C483,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3285571.6034712135},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C483,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3242403.4724236927},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C483,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3195683.3121097535},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C483,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3145272.8515736787},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C483,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3165579.0902316021},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C483,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3185236.2082456998},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C483,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3204205.4264969341},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C483,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3222446.5698715202},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C483,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3239918.0249336693},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C483,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3256576.6964592803},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C483,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3272377.9628064362},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C483,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3287275.6300987299},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C483,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3301221.8851977298},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C483,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3314167.2474412527},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C483,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3326060.5191246998},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C483,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3336848.7347033764},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C483,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3346477.1086946987},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C483,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3354888.9822602603},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C483,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3362025.7684492427}]
[]
[null,null,"B&O Tax",null,{"$f":"E484*E485*INDEX(T_BAndOTaxRate,MATCH($C483,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"F484*F485*INDEX(T_BAndOTaxRate,MATCH($C483,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"G484*G485*INDEX(T_BAndOTaxRate,MATCH($C483,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"H484*H485*INDEX(T_BAndOTaxRate,MATCH($C483,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"I484*I485*INDEX(T_BAndOTaxRate,MATCH($C483,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"J484*J485*INDEX(T_BAndOTaxRate,MATCH($C483,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"K484*K485*INDEX(T_BAndOTaxRate,MATCH($C483,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"L484*L485*INDEX(T_BAndOTaxRate,MATCH($C483,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"M484*M485*INDEX(T_BAndOTaxRate,MATCH($C483,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"N484*N485*INDEX(T_BAndOTaxRate,MATCH($C483,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"O484*O485*INDEX(T_BAndOTaxRate,MATCH($C483,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"P484*P485*INDEX(T_BAndOTaxRate,MATCH($C483,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"Q484*Q485*INDEX(T_BAndOTaxRate,MATCH($C483,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"R484*R485*INDEX(T_BAndOTaxRate,MATCH($C483,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"S484*S485*INDEX(T_BAndOTaxRate,MATCH($C483,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"T484*T485*INDEX(T_BAndOTaxRate,MATCH($C483,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"U484*U485*INDEX(T_BAndOTaxRate,MATCH($C483,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"V484*V485*INDEX(T_BAndOTaxRate,MATCH($C483,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"W484*W485*INDEX(T_BAndOTaxRate,MATCH($C483,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"X484*X485*INDEX(T_BAndOTaxRate,MATCH($C483,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611}]
[null,null,"Property Tax",null,{"$f":"D515*Property_Tax_Rate","v":2529315.8464547545},{"$f":"E515*Property_Tax_Rate","v":2388383.5816152501},2255303.9949221434,2129639.5389185678,2010977.0460819225,1898926.3703856352,1793119.1045524576,1693207.3687817855,1598862.6669685144,{"$f":"M515*Property_Tax_Rate","v":1509774.8066528321},{"$f":"N515*Property_Tax_Rate","v":1425650.8791498875},{"$f":"O515*Property_Tax_Rate","v":1904617.2027929167},1751752.9181281209,1611157.4975121294,1481846.2437975463,1362913.4914790452,1253526.2636258923,1152918.4379080962,1060385.3808564025,975279.01277575828]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E489:E493)","v":7800039.1593441861},{"$f":"SUM(F489:F493)","v":7612758.9407013785},{"$f":"SUM(G489:G493)","v":7428841.6618812541},7247668.8662669202,7068640.5024423096,6965723.3241327219,6867131.4694280326,6772425.0600857241,6681180.5705928821,6592989.6542467009,{"$f":"SUM(O489:O493)","v":6549676.0058974037},{"$f":"SUM(P489:P493)","v":7068775.0053423652},6955315.6711619301,6853345.4712895714,6761825.7636821819,6679794.937890565,6606362.0108252484,6540700.7299948381,6482044.1433279468,6429679.597970414]
[null,null,"     Storage Reinvestment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(T_CAPEX2,MATCH($C483,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000000*(1+INDEX(T_AFUDC,MATCH($C483,List_Resources,0),1))*0.5*INDEX(T_StorageMWh,MATCH($C483,List_Resources,0),1)/1000","v":54035993.607072242}]
[]
[null,null,"EBITDA",null,{"$f":"E487-E494","v":16447907.920677152},{"$f":"F487-F494","v":16635188.139319958},16819105.418140084,17000278.213754416,17179306.577579029,17282223.755888615,17380815.610593304,17475522.019935612,17566766.509428456,17654957.425774634,{"$f":"O487-O494","v":17698271.074123934},{"$f":"P487-P494","v":17179172.074678972},17292631.408859406,17394601.608731765,17486121.316339154,17568152.14213077,17641585.06919609,17707246.350026499,17765902.936693389,17818267.482050922]
[null,null,"Before Tax Earnings",null,{"$f":"E497-E516-E505","v":-32454243.305836976},{"$f":"F497-F516-F505","v":-57896668.213281304},-30015165.609355778,-13134165.462044861,-12756318.649348099,-60117.623235922307,12643294.519767165,12971461.777888468,13309007.462843154,{"$f":"N497-N516-N505","v":13657046.140401572},{"$f":"O497-O516-O505","v":4070512.0885575535},{"$f":"P497-P516-P505","v":-1503544.778606928},{"$f":"Q497-Q516-Q505","v":2874926.068803519},6188354.4869303927,8747789.083260823,9398285.4714352824,10071449.566814501,13181993.984835776,16318712.029926736,{"$f":"X497-X516-X505","v":17075305.726995539}]
[null,null,"ITC",null,{"$f":"-$D502*INDEX(T_ITCSchedule,MATCH($C483,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":75879475.393642634}]
[null,null,"Federal Tax",null,{"$f":"E498*Federal_Tax_Rate-E499","v":-82694866.487868398},{"$f":"F498*Federal_Tax_Rate-F499","v":-12158300.324789073},{"$f":"G498*Federal_Tax_Rate-G499","v":-6303184.7779647131},-2758174.7470294209,-2678826.9163631005,-12624.700879543683,2655091.8491511047,2724006.973356578,2794891.5671970621,2867979.6894843299,{"$f":"O498*Federal_Tax_Rate-O499","v":854807.53859708621},{"$f":"P498*Federal_Tax_Rate-P499","v":-315744.40350745484},603734.47444873897,1299554.4422553824,1837035.7074847727,1973639.9490014091,2115004.4090310452,2768218.7368155126,3426929.5262846146,3585814.2026690631]
[]
[null,{"$f":"IRR(D502:Y502,0.1)","v":7.5000003975521645E-2},"Free Cash Flow",{"$f":"SUM(D511:D512)","v":-252931584.64547545},{"$f":"E497-E500","v":99142774.408545554},28793488.464109033,23122290.196104795,19758452.960783836,19858133.49394213,17294848.456768159,14725723.761442199,{"$f":"L497-L500","v":14751515.046579033},{"$f":"M497-M500","v":14771874.942231394},14786977.736290304,{"$f":"O497-O500-O495","v":-37192530.071545392},{"$f":"P497-P500","v":17494916.478186429},{"$f":"Q497-Q500","v":16688896.934410667},16095047.166476384,15649085.608854381,15594512.193129361,15526580.660165045,14939027.613210987,14338973.410408774,14232453.279381858,{"$f":"D502*-0.3","v":75879475.393642634}]
[null,{"$f":"IRR(D503:Y503,0.1)","v":0.12188611943841376},"ROE",{"$f":"-D521","v":-38701352.79523994},{"$f":"E502-E505-E508-E517-E499","v":5251377.6471606493},5363772.5532606822,5471555.1312362663,5575106.4035031963,5674786.9366614949,5712043.2801784417,5743459.9655434033,5769251.2506802361,5789611.1463325983,{"$f":"N502-N505-N508-N517-N499","v":5804713.940391507},{"$f":"O502-O505-O508-O517-O499+O495","v":970994.00420152396},{"$f":"P502-P505-P508-P517-P499","v":464542.06145131541},{"$f":"Q502-Q505-Q508-Q517-Q499","v":452511.19693979132},{"$f":"R502-R505-R508-R517-R499","v":425812.41070661694},384958.69715683511,330385.28143181442,262453.74846749916,181455.71998357901,87616.108891779557,-18904.022135136649,{"$f":"Y502","v":75879475.393642634}]
[]
[null,null,"Interest",null,{"$f":"D509*Debt_Rate","v":5903781.8367832992},{"$f":"E509*Debt_Rate","v":5734465.329031948},{"$f":"F509*Debt_Rate","v":5555836.4133542711},{"$f":"G509*Debt_Rate","v":5367382.907314322},{"$f":"H509*Debt_Rate","v":5168564.4584421748},{"$f":"I509*Debt_Rate","v":4958810.9948820602},{"$f":"J509*Debt_Rate","v":4737521.0908261398},{"$f":"K509*Debt_Rate","v":4504060.2420471441},{"$f":"L509*Debt_Rate","v":4257759.0465853037},{"$f":"M509*Debt_Rate","v":3997911.2853730614},{"$f":"N509*Debt_Rate","v":5908176.9388600411},{"$f":"O509*Debt_Rate","v":5449302.0189139089},{"$f":"P509*Debt_Rate","v":4965188.9783707391},{"$f":"Q509*Debt_Rate","v":4454449.7205976956},{"$f":"R509*Debt_Rate","v":3915619.8036471345},{"$f":"S509*Debt_Rate","v":3347154.2412642916},{"$f":"T509*Debt_Rate","v":2747423.072950393},{"$f":"U509*Debt_Rate","v":2114706.6903792298},{"$f":"V509*Debt_Rate","v":1447190.9067666531},{"$f":"W509*Debt_Rate","v":742961.75505538413}]
[null,null,"Initial Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$D520)","v":8982263.795898797},8982263.795898797,8982263.795898797,8982263.795898797,8982263.795898797,8982263.795898797,8982263.795898797,8982263.795898797,8982263.795898797,8982263.795898797,8982263.795898797,8982263.795898797,8982263.795898797,8982263.795898797,8982263.795898797,8982263.795898797,8982263.795898797,8982263.795898797,8982263.795898797,8982263.795898797]
[null,null,"Storage Refresh Mortgage Payment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-PMT(Debt_Rate,10,$O495)*$B520","v":5269093.5056181969},5269093.5056181969,5269093.5056181969,5269093.5056181969,5269093.5056181969,5269093.5056181969,5269093.5056181969,5269093.5056181969,5269093.5056181969,5269093.5056181969]
[null,null,"Sinking Fund",null,{"$f":"E507+E506-E505","v":3078481.9591154978},{"$f":"F507+F506-F505","v":3247798.466866849},3426427.3825445259,3614880.888584475,3813699.3374566222,4023452.8010167368,4244742.7050726572,4478203.5538516529,{"$f":"M507+M506-M505","v":4724504.7493134933},{"$f":"N507+N506-N505","v":4984352.5105257351},{"$f":"O507+O506-O505","v":8343180.3626569537},{"$f":"P507+P506-P505","v":8802055.282603085},{"$f":"Q507+Q506-Q505","v":9286168.3231462557},9796907.5809192993,10335737.49786986,10904203.060252704,11503934.228566602,12136650.611137765,12804166.394750342,13508395.54646161]
[null,null,"Mortgage Balance",{"$f":"D520","v":107341487.94151454},{"$f":"D509-E508+(F495*$B520)","v":104263005.98239905},{"$f":"E509-F508+(G495*$B520)","v":101015207.5155322},97588780.132987663,93973899.244403183,90160199.906946555,86136747.105929822,81892004.400857165,77413800.847005516,72689296.097692028,107421398.88836439,99078218.525707439,90276163.243104354,80989994.9199581,71193087.339038804,60857349.84116894,49953146.780916236,38449212.552349634,26312561.941211872,13508395.54646153,-8.0093741416931152E-8]
[]
[null,null,"Solar Depr",{"$f":"-INDEX(T_CAPEX,MATCH($C483,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000000*(1+INDEX(T_AFUDC,MATCH($C483,List_Resources,0),1))*INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)/1000","v":-146940313.71935624},{"$f":"-$D511/20","v":7347015.6859678123},7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123]
[null,null,"Storage Depr",{"$f":"-INDEX(T_CAPEX2,MATCH($C483,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000000*(1+INDEX(T_AFUDC,MATCH($C483,List_Resources,0),1))*INDEX(T_StorageMWh,MATCH($C483,List_Resources,0),1)/1000","v":-105991270.92611919},{"$f":"-$D512/10","v":10599127.09261192},10599127.09261192,10599127.09261192,10599127.09261192,10599127.09261192,10599127.09261192,10599127.09261192,10599127.09261192,10599127.09261192,10599127.09261192,{"$f":"$O495/10","v":5403599.3607072243},5403599.3607072243,5403599.3607072243,5403599.3607072243,5403599.3607072243,5403599.3607072243,5403599.3607072243,5403599.3607072243,5403599.3607072243,5403599.3607072243]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E511:E512)","v":17946142.778579734},{"$f":"SUM($E511:F512)","v":35892285.557159469},{"$f":"SUM($E511:G512)","v":53838428.335739195},{"$f":"SUM($E511:H512)","v":71784571.114318937},{"$f":"SUM($E511:I512)","v":89730713.892898679},{"$f":"SUM($E511:J512)","v":107676856.67147841},{"$f":"SUM($E511:K512)","v":125622999.45005815},{"$f":"SUM($E511:L512)","v":143569142.22863787},{"$f":"SUM($E511:M512)","v":161515285.00721759},{"$f":"SUM($E511:N512)","v":179461427.7857973},{"$f":"SUM($E511:O512)","v":192212042.83247232},{"$f":"SUM($E511:P512)","v":204962657.87914735},{"$f":"SUM($E511:Q512)","v":217713272.92582238},{"$f":"SUM($E511:R512)","v":230463887.9724974},{"$f":"SUM($E511:S512)","v":243214503.01917246},{"$f":"SUM($E511:T512)","v":255965118.06584749},{"$f":"SUM($E511:U512)","v":268715733.11252254},{"$f":"SUM($E511:V512)","v":281466348.15919757},{"$f":"SUM($E511:W512)","v":294216963.2058726},{"$f":"SUM($E511:X512)","v":306967578.25254762}]
[null,null,"End Year Book Value",null,{"$f":"-$D502-E513","v":234985441.86689571},{"$f":"-$D502-F513","v":217039299.08831596},199093156.30973625,{"$f":"-$D502-H513","v":181147013.53115651},{"$f":"-$D502-I513","v":163200870.75257677},145254727.97399706,127308585.1954173,109362442.41683757,{"$f":"-$D502-M513","v":91416299.638257861},{"$f":"-$D502-N513","v":73470156.859678149},{"$f":"-$D502-O513+$O495","v":114755535.42007536},{"$f":"-$D502-P513+$O495","v":102004920.37340033},89254305.326725304,76503690.280050278,63753075.233375229,51002460.186700203,38251845.140025146,25501230.09335012,12750615.046675093,6.7055225372314453E-8]
[null,null,"Prop. Tax Value",{"$f":"-D502","v":252931584.64547545},{"$f":"D515/(($D515/$Y515)^(1/21))","v":238838358.16152501},{"$f":"E515/(($D515/$Y515)^(1/21))","v":225530399.49221432},{"$f":"F515/(($D515/$Y515)^(1/21))","v":212963953.89185679},{"$f":"G515/(($D515/$Y515)^(1/21))","v":201097704.60819224},{"$f":"H515/(($D515/$Y515)^(1/21))","v":189892637.03856352},{"$f":"I515/(($D515/$Y515)^(1/21))","v":179311910.45524576},{"$f":"J515/(($D515/$Y515)^(1/21))","v":169320736.87817854},{"$f":"K515/(($D515/$Y515)^(1/21))","v":159886266.69685143},{"$f":"L515/(($D515/$Y515)^(1/21))","v":150977480.6652832},{"$f":"M515/(($D515/$Y515)^(1/21))","v":142565087.91498876},{"$f":"(N515+O495)/(($D515/($Y515+O495))^(1/21))","v":190461720.27929166},{"$f":"O515/(($O515/$Y515)^(1/11))","v":175175291.81281209},{"$f":"P515/(($O515/$Y515)^(1/11))","v":161115749.75121292},{"$f":"Q515/(($O515/$Y515)^(1/11))","v":148184624.37975463},{"$f":"R515/(($O515/$Y515)^(1/11))","v":136291349.14790452},{"$f":"S515/(($O515/$Y515)^(1/11))","v":125352626.36258924},{"$f":"T515/(($O515/$Y515)^(1/11))","v":115291843.79080963},{"$f":"U515/(($O515/$Y515)^(1/11))","v":106038538.08564024},{"$f":"V515/(($O515/$Y515)^(1/11))","v":97527901.277575821},{"$f":"W515/(($O515/$Y515)^(1/11))","v":89700326.874806762},{"$f":"Y502","v":75879475.393642634}]
[null,null,"Tax Dep",null,{"$f":"-$D502*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C483,List_Resources,0),MATCH(E$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C483,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":42998369.389730826},{"$f":"-$D502*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C483,List_Resources,0),MATCH(F$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C483,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":68797391.023569316},{"$f":"-$D502*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C483,List_Resources,0),MATCH(G$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C483,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":41278434.614141591},{"$f":"-$D502*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C483,List_Resources,0),MATCH(H$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C483,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":24767060.768484954},{"$f":"-$D502*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C483,List_Resources,0),MATCH(I$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C483,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":24767060.768484954},{"$f":"-$D502*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C483,List_Resources,0),MATCH(J$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C483,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":12383530.384242477},{"$f":"-$D502*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C483,List_Resources,0),MATCH(K$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C483,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D502*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C483,List_Resources,0),MATCH(L$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C483,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D502*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C483,List_Resources,0),MATCH(M$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C483,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D502*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C483,List_Resources,0),MATCH(N$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C483,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"$O495*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C483,List_Resources,0),MATCH(O$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":7719582.0467063393},{"$f":"$O495*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C483,List_Resources,0),MATCH(P$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":13233414.834371991},{"$f":"$O495*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C483,List_Resources,0),MATCH(Q$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":9452516.3616851475},{"$f":"$O495*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C483,List_Resources,0),MATCH(R$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":6751797.4012036771},{"$f":"$O495*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C483,List_Resources,0),MATCH(S$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":4822712.4294311972},{"$f":"$O495*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C483,List_Resources,0),MATCH(T$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":4822712.4294311972},{"$f":"$O495*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C483,List_Resources,0),MATCH(U$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":4822712.4294311972},{"$f":"$O495*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C483,List_Resources,0),MATCH(V$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":2410545.6748114927},{"$f":"$O495*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C483,List_Resources,0),MATCH(W$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"$O495*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C483,List_Resources,0),MATCH(X$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E516*Federal_Tax_Rate","v":9029657.5718434732},{"$f":"F516*Federal_Tax_Rate","v":14447452.114949556},{"$f":"G516*Federal_Tax_Rate","v":8668471.2689697333},5201082.7613818403,5201082.7613818403,2600541.3806909202,0,0,0,{"$f":"N516*Federal_Tax_Rate","v":0},{"$f":"O516*Federal_Tax_Rate","v":1621112.2298083312},{"$f":"P516*Federal_Tax_Rate","v":2779017.1152181183},1985028.4359538809,1417877.454252772,1012769.6101805514,1012769.6101805514,1012769.6101805514,506214.59171041346,0,0]
[null,null,"Dep. Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E517:N517)","v":36629970.396088906},{"$f":"D518/D522","v":0.14482165383746651}]
[null,null,"ITC Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E499:X499)","v":70258773.512632057},{"$f":"D519/D522","v":0.27777777777777773}]
[null,{"$f":"INDEX(T_Debt,MATCH(Label_Capacity_Payment_SOLAR_100MW_200MWh,List_Resources,0),1)","v":0.73499999999999999},"Debt",{"$f":"(D522-D518-D519)*$B520","v":107341487.94151454},{"$f":"D520/D522","v":0.42438941776279543}]
[null,{"$f":"1-B520","v":0.26500000000000001},"Equity",{"$f":"(D522-D518-D519)*$B521","v":38701352.79523994},{"$f":"D521/D522","v":0.15301115062196027}]
[null,null,"Total",{"$f":"-D502","v":252931584.64547545}]
[null,null,"Check",{"$f":"SUM(D518:D521)-D522","v":0}]
[]
[]
[null,null,{"$f":"'Resource Options'!B24","v":"50 MW/200 MWh Lithium-ion w/100 MW Solar"}]
[null,null,"MWh",null,{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C526,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"E527","v":266983.04620130954},{"$f":"F527","v":266983.04620130954},{"$f":"G527","v":266983.04620130954},{"$f":"H527","v":266983.04620130954},{"$f":"I527","v":266983.04620130954},{"$f":"J527","v":266983.04620130954},{"$f":"K527","v":266983.04620130954},{"$f":"L527","v":266983.04620130954},{"$f":"M527","v":266983.04620130954},{"$f":"N527","v":266983.04620130954},{"$f":"O527","v":266983.04620130954},{"$f":"P527","v":266983.04620130954},{"$f":"Q527","v":266983.04620130954},{"$f":"R527","v":266983.04620130954},{"$f":"S527","v":266983.04620130954},{"$f":"T527","v":266983.04620130954},{"$f":"U527","v":266983.04620130954},{"$f":"V527","v":266983.04620130954},{"$f":"W527","v":266983.04620130954}]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"PPA_SOLAR_PV_Single_Axis_Tracking","v":45.108256086029627},{"$f":"E528","v":45.108256086029627},{"$f":"F528","v":45.108256086029627},{"$f":"G528","v":45.108256086029627},{"$f":"H528","v":45.108256086029627},{"$f":"I528","v":45.108256086029627},{"$f":"J528","v":45.108256086029627},{"$f":"K528","v":45.108256086029627},{"$f":"L528","v":45.108256086029627},{"$f":"M528","v":45.108256086029627},{"$f":"N528","v":45.108256086029627},{"$f":"O528","v":45.108256086029627},{"$f":"P528","v":45.108256086029627},{"$f":"Q528","v":45.108256086029627},{"$f":"R528","v":45.108256086029627},{"$f":"S528","v":45.108256086029627},{"$f":"T528","v":45.108256086029627},{"$f":"U528","v":45.108256086029627},{"$f":"V528","v":45.108256086029627},{"$f":"W528","v":45.108256086029627}]
[null,null,"Capacity Payment ($/kW-month)",null,{"$f":"INDEX(Summary_PPA,MATCH(Label_Capacity_Payment_SOLAR_50MW_200MWh,'PPA Summary'!$D$3:$D$40,0),MATCH($B$1,_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))","v":6.2455094788300238},{"$f":"E529","v":6.2455094788300238},6.2455094788300238,6.2455094788300238,6.2455094788300238,6.2455094788300238,6.2455094788300238,6.2455094788300238,6.2455094788300238,6.2455094788300238,6.2455094788300238,6.2455094788300238,6.2455094788300238,6.2455094788300238,6.2455094788300238,6.2455094788300238,6.2455094788300238,6.2455094788300238,6.2455094788300238,6.2455094788300238]
[null,null,"Revenue",null,{"$f":"E528*E527+E529*12*INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*1000","v":19537750.993272979},19537750.993272979,19537750.993272979,19537750.993272979,19537750.993272979,19537750.993272979,19537750.993272979,19537750.993272979,19537750.993272979,19537750.993272979,19537750.993272979,19537750.993272979,19537750.993272979,19537750.993272979,19537750.993272979,19537750.993272979,19537750.993272979,19537750.993272979,19537750.993272979,19537750.993272979]
[]
[null,null,"Solar Fixed O&M",null,{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C526,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1912283.2382034063},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C526,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1905685.1216635529},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C526,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1898015.5605840569},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C526,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1889227.3812872381},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C526,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1879271.9708353479},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C526,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1868099.2295641233},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C526,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1855657.5226785135},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C526,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1841893.6308556432},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C526,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1826752.699801486},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C526,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1810178.1887088381},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C526,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1834329.7963368741},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C526,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1858661.2057916508},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C526,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1883168.488983718},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C526,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1907847.4546283514},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C526,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1932693.6384920222},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C526,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1957702.2933354583},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C526,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1982868.3785446184},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C526,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":2008186.5494406819},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C526,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":2033651.1462599235},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C526,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":2059256.1827940512}]
[null,null,"Storage Fixed O&M",null,{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C526,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3325321.440734664},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C526,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3285571.6034712135},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C526,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3242403.4724236927},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C526,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3195683.3121097535},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C526,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3145272.8515736787},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C526,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3165579.0902316021},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C526,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3185236.2082456998},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C526,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3204205.4264969341},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C526,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3222446.5698715202},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C526,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3239918.0249336693},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C526,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3256576.6964592803},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C526,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3272377.9628064362},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C526,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3287275.6300987299},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C526,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3301221.8851977298},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C526,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3314167.2474412527},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C526,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3326060.5191246998},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C526,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3336848.7347033764},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C526,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3346477.1086946987},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C526,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3354888.9822602603},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C526,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3362025.7684492427}]
[]
[null,null,"B&O Tax",null,{"$f":"E527*E528*INDEX(T_BAndOTaxRate,MATCH($C526,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"F527*F528*INDEX(T_BAndOTaxRate,MATCH($C526,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"G527*G528*INDEX(T_BAndOTaxRate,MATCH($C526,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"H527*H528*INDEX(T_BAndOTaxRate,MATCH($C526,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"I527*I528*INDEX(T_BAndOTaxRate,MATCH($C526,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"J527*J528*INDEX(T_BAndOTaxRate,MATCH($C526,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"K527*K528*INDEX(T_BAndOTaxRate,MATCH($C526,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"L527*L528*INDEX(T_BAndOTaxRate,MATCH($C526,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"M527*M528*INDEX(T_BAndOTaxRate,MATCH($C526,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"N527*N528*INDEX(T_BAndOTaxRate,MATCH($C526,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"O527*O528*INDEX(T_BAndOTaxRate,MATCH($C526,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"P527*P528*INDEX(T_BAndOTaxRate,MATCH($C526,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"Q527*Q528*INDEX(T_BAndOTaxRate,MATCH($C526,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"R527*R528*INDEX(T_BAndOTaxRate,MATCH($C526,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"S527*S528*INDEX(T_BAndOTaxRate,MATCH($C526,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"T527*T528*INDEX(T_BAndOTaxRate,MATCH($C526,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"U527*U528*INDEX(T_BAndOTaxRate,MATCH($C526,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"V527*V528*INDEX(T_BAndOTaxRate,MATCH($C526,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"W527*W528*INDEX(T_BAndOTaxRate,MATCH($C526,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611},{"$f":"X527*X528*INDEX(T_BAndOTaxRate,MATCH($C526,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33118.633951361611}]
[null,null,"Property Tax",null,{"$f":"D558*Property_Tax_Rate","v":1999359.4918241585},{"$f":"E558*Property_Tax_Rate","v":1887956.140674443},1782760.1307748312,1683425.5920505223,1589625.9261412583,1501052.7325906402,1417414.7948676615,1338437.1228866333,1263860.0488774392,{"$f":"M558*Property_Tax_Rate","v":1193438.373633469},{"$f":"N558*Property_Tax_Rate","v":1126940.5603302035},{"$f":"O558*Property_Tax_Rate","v":1342843.5303976198},1247975.395780429,1159809.4291835737,1077872.1412066976,1001723.493149512,930954.5338135187,865185.2032570733,804062.29170900187,747257.54267925443]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E532:E536)","v":7270082.8047135901},{"$f":"SUM(F532:F536)","v":7112331.4997605709},{"$f":"SUM(G532:G536)","v":6956297.797733942},6801454.919398875,6647289.3825016459,6567849.6863377271,6491427.1597432364,6417654.8141905721,6346177.9525018074,6276653.2212273385,{"$f":"SUM(O532:O536)","v":6250965.6870777197},{"$f":"SUM(P532:P536)","v":6507001.3329470688},6451538.1488142386,6401997.4029610157,6357851.6610913333,6318604.9395610318,6283790.2810128741,6252967.4953438155,6225721.0541805467,6201658.1278739106]
[null,null,"     Storage Reinvestment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(T_CAPEX2,MATCH($C526,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000000*(1+INDEX(T_AFUDC,MATCH($C526,List_Resources,0),1))*0.5*INDEX(T_StorageMWh,MATCH($C526,List_Resources,0),1)/1000","v":27017996.803536121}]
[]
[null,null,"EBITDA",null,{"$f":"E530-E537","v":12267668.188559389},{"$f":"F530-F537","v":12425419.493512407},12581453.195539037,12736296.073874105,12890461.610771332,12969901.306935251,13046323.833529742,13120096.179082407,13191573.040771171,13261097.77204564,{"$f":"O530-O537","v":13286785.306195259},{"$f":"P530-P537","v":13030749.660325911},13086212.84445874,13135753.590311963,13179899.332181646,13219146.053711947,13253960.712260105,13284783.497929163,13312029.939092431,13336092.865399068]
[null,null,"Before Tax Earnings",null,{"$f":"E540-E559-E548","v":-26388231.730937056},{"$f":"F540-F559-F548","v":-46490106.873318397},-24439840.310662892,-11084210.992690679,-10772884.556548918,-738776.03971093521,9301434.568736285,9559751.7447140887,9825923.4025013745,{"$f":"N540-N559-N548","v":10100851.143659784},{"$f":"O540-O559-O548","v":5391245.3091008421},{"$f":"P540-P559-P548","v":2691740.8872361798},{"$f":"Q540-Q559-Q548","v":4968340.5445310054},6717115.8054685593,8093867.1949844761,8521420.5521715712,8965898.7113376465,10634999.867468458,12323484.86381273,{"$f":"X540-X559-X548","v":12828591.622372264}]
[null,null,"ITC",null,{"$f":"-$D545*INDEX(T_ITCSchedule,MATCH($C526,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":59980784.754724748}]
[null,null,"Federal Tax",null,{"$f":"E541*Federal_Tax_Rate-E542","v":-65522313.418221533},{"$f":"F541*Federal_Tax_Rate-F542","v":-9762922.4433968626},{"$f":"G541*Federal_Tax_Rate-G542","v":-5132366.4652392073},-2327684.3084650426,-2262305.7568752728,-155142.96833929638,1953301.2594346197,2007547.8663899587,2063443.9145252886,2121178.7401685542,{"$f":"O541*Federal_Tax_Rate-O542","v":1132161.5149111769},{"$f":"P541*Federal_Tax_Rate-P542","v":565265.58631959779},1043351.5143515111,1410594.3191483973,1699712.11094674,1789498.3159560298,1882838.7293809056,2233349.9721683762,2587931.8214006731,2694004.2406981755]
[]
[null,{"$f":"IRR(D545:Y545,0.1)","v":7.5000002036707869E-2},"Free Cash Flow",{"$f":"SUM(D554:D555)","v":-199935949.18241584},{"$f":"E540-E543","v":77789981.606780916},22188341.93690927,17713819.660778243,15063980.382339148,15152767.367646605,13125044.275274547,11093022.574095123,{"$f":"L540-L543","v":11112548.312692448},{"$f":"M540-M543","v":11128129.126245882},11139919.031877086,{"$f":"O540-O543-O538","v":-14863373.012252038},{"$f":"P540-P543","v":12465484.074006313},{"$f":"Q540-Q543","v":12042861.330107229},11725159.271163566,11480187.221234906,11429647.737755917,11371121.982879199,11051433.525760787,10724098.117691759,10642088.624700893,{"$f":"D545*-0.3","v":59980784.754724748}]
[null,{"$f":"IRR(D546:Y546,0.1)","v":0.11536325593903185},"ROE",{"$f":"-D564","v":-30592429.635095231},{"$f":"E545-E548-E551-E560-E542","v":3571233.6482661217},3667750.7016318683,3761364.992420679,3852407.6541334852,3941194.639440943,3969133.0021828115,3992772.7561173146,4012298.4947146405,4027879.3082680735,{"$f":"N545-N548-N551-N560-N542","v":4039669.2138992767},{"$f":"O545-O548-O551-O560-O542+O538","v":1609271.1055930108},{"$f":"P545-P548-P551-P560-P542","v":1341178.9456103479},{"$f":"Q545-Q548-Q551-Q560-Q542","v":1315550.5413433821},{"$f":"R545-R548-R551-R560-R542","v":1281423.9732502736},1239005.8453577254,1188466.361878735,1129940.607002018,1063529.6591186735,989301.54690485261,907292.05391398631,{"$f":"Y545","v":59980784.754724748}]
[]
[null,null,"Interest",null,{"$f":"D552*Debt_Rate","v":4666788.5584857538},{"$f":"E552*Debt_Rate","v":4532948.1892136903},{"$f":"F552*Debt_Rate","v":4391746.5996316634},{"$f":"G552*Debt_Rate","v":4242778.9226226257},{"$f":"H552*Debt_Rate","v":4085618.0233780905},{"$f":"I552*Debt_Rate","v":3919813.2746751066},{"$f":"J552*Debt_Rate","v":3744889.2647934579},{"$f":"K552*Debt_Rate","v":3560344.4343683184},{"$f":"L552*Debt_Rate","v":3365649.6382697965},{"$f":"M552*Debt_Rate","v":3160246.6283858563},{"$f":"N552*Debt_Rate","v":4035748.9737412469},{"$f":"O552*Debt_Rate","v":3722301.3559037354},{"$f":"P552*Debt_Rate","v":3391614.119085161},{"$f":"Q552*Debt_Rate","v":3042739.0842415649},{"$f":"R552*Debt_Rate","v":2674675.9224815713},{"$f":"S552*Debt_Rate","v":2286369.2868247782},{"$f":"T552*Debt_Rate","v":1876705.7862068608},{"$f":"U552*Debt_Rate","v":1444510.7930549583},{"$f":"V552*Debt_Rate","v":988545.07527970127},{"$f":"W552*Debt_Rate","v":507501.24302680499}]
[null,null,"Initial Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$D563)","v":7100249.8179778084},7100249.8179778084,7100249.8179778084,7100249.8179778084,7100249.8179778084,7100249.8179778084,7100249.8179778084,7100249.8179778084,7100249.8179778084,7100249.8179778084,7100249.8179778084,7100249.8179778084,7100249.8179778084,7100249.8179778084,7100249.8179778084,7100249.8179778084,7100249.8179778084,7100249.8179778084,7100249.8179778084,7100249.8179778084]
[null,null,"Storage Refresh Mortgage Payment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-PMT(Debt_Rate,10,$O538)*$B563","v":2634546.7528090985},2634546.7528090985,2634546.7528090985,2634546.7528090985,2634546.7528090985,2634546.7528090985,2634546.7528090985,2634546.7528090985,2634546.7528090985,2634546.7528090985]
[null,null,"Sinking Fund",null,{"$f":"E550+E549-E548","v":2433461.2594920546},{"$f":"F550+F549-F548","v":2567301.6287641181},2708503.218346145,2857470.8953551827,3014631.7945997179,3180436.5433027018,3355360.5531843505,3539905.38360949,{"$f":"M550+M549-M548","v":3734600.1797080119},{"$f":"N550+N549-N548","v":3940003.1895919521},{"$f":"O550+O549-O548","v":5699047.59704566},{"$f":"P550+P549-P548","v":6012495.214883171},{"$f":"Q550+Q549-Q548","v":6343182.4517017454},6692057.4865453411,7060120.6483053351,7448427.2839621287,7858090.7845800454,8290285.7777319476,8746251.4955072049,9227295.3277601022]
[null,null,"Mortgage Balance",{"$f":"D563","v":84850701.063377336},{"$f":"D552-E551+(F538*$B563)","v":82417239.803885281},{"$f":"E552-F551+(G538*$B563)","v":79849938.175121158},77141434.95677501,74283964.06141983,71269332.266820118,68088895.723517418,64733535.170333065,61193629.786723576,57459029.607015565,73377254.068022668,67678206.470977008,61665711.256093837,55322528.804392092,48630471.317846753,41570350.669541419,34121923.385579288,26263832.600999244,17973546.823267296,9227295.3277600911,-1.1175870895385742E-8]
[]
[null,null,"Solar Depr",{"$f":"-INDEX(T_CAPEX,MATCH($C526,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000000*(1+INDEX(T_AFUDC,MATCH($C526,List_Resources,0),1))*INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)/1000","v":-146940313.71935624},{"$f":"-$D554/20","v":7347015.6859678123},7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123]
[null,null,"Storage Depr",{"$f":"-INDEX(T_CAPEX2,MATCH($C526,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000000*(1+INDEX(T_AFUDC,MATCH($C526,List_Resources,0),1))*INDEX(T_StorageMWh,MATCH($C526,List_Resources,0),1)/1000","v":-52995635.463059597},{"$f":"-$D555/10","v":5299563.54630596},5299563.54630596,5299563.54630596,5299563.54630596,5299563.54630596,5299563.54630596,5299563.54630596,5299563.54630596,5299563.54630596,5299563.54630596,{"$f":"$O538/10","v":2701799.6803536122},2701799.6803536122,2701799.6803536122,2701799.6803536122,2701799.6803536122,2701799.6803536122,2701799.6803536122,2701799.6803536122,2701799.6803536122,2701799.6803536122]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E554:E555)","v":12646579.232273772},{"$f":"SUM($E554:F555)","v":25293158.464547545},{"$f":"SUM($E554:G555)","v":37939737.696821325},{"$f":"SUM($E554:H555)","v":50586316.929095097},{"$f":"SUM($E554:I555)","v":63232896.161368869},{"$f":"SUM($E554:J555)","v":75879475.393642634},{"$f":"SUM($E554:K555)","v":88526054.625916377},{"$f":"SUM($E554:L555)","v":101172633.85819013},{"$f":"SUM($E554:M555)","v":113819213.09046389},{"$f":"SUM($E554:N555)","v":126465792.32273766},{"$f":"SUM($E554:O555)","v":136514607.68905911},{"$f":"SUM($E554:P555)","v":146563423.05538052},{"$f":"SUM($E554:Q555)","v":156612238.42170197},{"$f":"SUM($E554:R555)","v":166661053.78802338},{"$f":"SUM($E554:S555)","v":176709869.15434483},{"$f":"SUM($E554:T555)","v":186758684.52066624},{"$f":"SUM($E554:U555)","v":196807499.88698769},{"$f":"SUM($E554:V555)","v":206856315.2533091},{"$f":"SUM($E554:W555)","v":216905130.61963052},{"$f":"SUM($E554:X555)","v":226953945.98595193}]
[null,null,"End Year Book Value",null,{"$f":"-$D545-E556","v":187289369.95014209},{"$f":"-$D545-F556","v":174642790.7178683},161996211.48559451,{"$f":"-$D545-H556","v":149349632.25332075},{"$f":"-$D545-I556","v":136703053.02104697},124056473.78877321,111409894.55649947,98763315.324225709,{"$f":"-$D545-M556","v":86116736.091951951},{"$f":"-$D545-N556","v":73470156.859678179},{"$f":"-$D545-O556+$O538","v":90439338.296892852},{"$f":"-$D545-P556+$O538","v":80390522.930571437},70341707.564249992,60292892.197928578,50244076.831607133,40195261.465285718,30146446.098964278,20097630.732642863,10048815.366321448,3.3527612686157227E-8]
[null,null,"Prop. Tax Value",{"$f":"-D545","v":199935949.18241584},{"$f":"D558/(($D558/$Y558)^(1/21))","v":188795614.06744429},{"$f":"E558/(($D558/$Y558)^(1/21))","v":178276013.07748312},{"$f":"F558/(($D558/$Y558)^(1/21))","v":168342559.20505223},{"$f":"G558/(($D558/$Y558)^(1/21))","v":158962592.61412582},{"$f":"H558/(($D558/$Y558)^(1/21))","v":150105273.25906402},{"$f":"I558/(($D558/$Y558)^(1/21))","v":141741479.48676616},{"$f":"J558/(($D558/$Y558)^(1/21))","v":133843712.28866331},{"$f":"K558/(($D558/$Y558)^(1/21))","v":126386004.88774392},{"$f":"L558/(($D558/$Y558)^(1/21))","v":119343837.3633469},{"$f":"M558/(($D558/$Y558)^(1/21))","v":112694056.03302035},{"$f":"(N558+O538)/(($D558/($Y558+O538))^(1/21))","v":134284353.03976199},{"$f":"O558/(($O558/$Y558)^(1/11))","v":124797539.57804289},{"$f":"P558/(($O558/$Y558)^(1/11))","v":115980942.91835736},{"$f":"Q558/(($O558/$Y558)^(1/11))","v":107787214.12066975},{"$f":"R558/(($O558/$Y558)^(1/11))","v":100172349.3149512},{"$f":"S558/(($O558/$Y558)^(1/11))","v":93095453.381351873},{"$f":"T558/(($O558/$Y558)^(1/11))","v":86518520.325707331},{"$f":"U558/(($O558/$Y558)^(1/11))","v":80406229.170900181},{"$f":"V558/(($O558/$Y558)^(1/11))","v":74725754.267925441},{"$f":"W558/(($O558/$Y558)^(1/11))","v":69446589.007947922},{"$f":"Y545","v":59980784.754724748}]
[null,null,"Tax Dep",null,{"$f":"-$D545*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C526,List_Resources,0),MATCH(E$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C526,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33989111.361010693},{"$f":"-$D545*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C526,List_Resources,0),MATCH(F$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C526,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":54382578.17761711},{"$f":"-$D545*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C526,List_Resources,0),MATCH(G$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C526,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":32629546.906570267},{"$f":"-$D545*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C526,List_Resources,0),MATCH(H$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C526,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":19577728.143942159},{"$f":"-$D545*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C526,List_Resources,0),MATCH(I$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C526,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":19577728.143942159},{"$f":"-$D545*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C526,List_Resources,0),MATCH(J$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C526,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":9788864.0719710793},{"$f":"-$D545*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C526,List_Resources,0),MATCH(K$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C526,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D545*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C526,List_Resources,0),MATCH(L$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C526,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D545*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C526,List_Resources,0),MATCH(M$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C526,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D545*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C526,List_Resources,0),MATCH(N$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C526,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"$O538*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C526,List_Resources,0),MATCH(O$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":3859791.0233531697},{"$f":"$O538*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C526,List_Resources,0),MATCH(P$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":6616707.4171859957},{"$f":"$O538*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C526,List_Resources,0),MATCH(Q$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":4726258.1808425738},{"$f":"$O538*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C526,List_Resources,0),MATCH(R$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":3375898.7006018385},{"$f":"$O538*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C526,List_Resources,0),MATCH(S$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":2411356.2147155986},{"$f":"$O538*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C526,List_Resources,0),MATCH(T$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":2411356.2147155986},{"$f":"$O538*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C526,List_Resources,0),MATCH(U$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":2411356.2147155986},{"$f":"$O538*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C526,List_Resources,0),MATCH(V$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":1205272.8374057463},{"$f":"$O538*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C526,List_Resources,0),MATCH(W$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"$O538*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C526,List_Resources,0),MATCH(X$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E559*Federal_Tax_Rate","v":7137713.3858122453},{"$f":"F559*Federal_Tax_Rate","v":11420341.417299593},{"$f":"G559*Federal_Tax_Rate","v":6852204.8503797557},4111322.9102278533,4111322.9102278533,2055661.4551139267,0,0,0,{"$f":"N559*Federal_Tax_Rate","v":0},{"$f":"O559*Federal_Tax_Rate","v":810556.11490416562},{"$f":"P559*Federal_Tax_Rate","v":1389508.5576090591},992514.21797694045,708938.72712638602,506384.80509027571,506384.80509027571,506384.80509027571,253107.29585520673,0,0]
[null,null,"Dep. Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E560:N560)","v":28955054.822161112},{"$f":"D561/D565","v":0.14482165383746645}]
[null,null,"ITC Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E542:X542)","v":55537763.661782168},{"$f":"D562/D565","v":0.27777777777777773}]
[null,{"$f":"INDEX(T_Debt,MATCH(Label_Capacity_Payment_SOLAR_50MW_200MWh,List_Resources,0),1)","v":0.73499999999999999},"Debt",{"$f":"(D565-D561-D562)*$B563","v":84850701.063377336},{"$f":"D563/D565","v":0.42438941776279554}]
[null,{"$f":"1-B563","v":0.26500000000000001},"Equity",{"$f":"(D565-D561-D562)*$B564","v":30592429.635095231},{"$f":"D564/D565","v":0.1530111506219603}]
[null,null,"Total",{"$f":"-D545","v":199935949.18241584}]
[null,null,"Check",{"$f":"SUM(D561:D564)-D565","v":0}]

{"sheet":"Solar PPA (PTC)","index":6,"n_rows":566,"n_cols":25,"rows_kept":566,"cut":false,"hidden":false,"merged":[[117,2,117,7],[0,0,1,0],[0,1,1,1],[4,2,4,7],[40,2,40,7],[81,2,81,7],[439,2,439,7],[482,2,482,7],[525,2,525,7],[158,2,158,7],[196,2,196,7],[282,2,282,7],[320,2,320,7],[363,2,363,7],[401,2,401,7],[239,2,239,7]]}
["Start Year:",2026," (PTC)",null,{"$f":"_xlfn.SEQUENCE(1,20,B1,1)","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,null,null,null,{"$f":"_xlfn.SEQUENCE(1,20,1,1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[]
[null,null,{"$f":"'Resource Options'!B11","v":"New Construction Residential Solar"}]
[null,null,"MWh",null,{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415}]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"INDEX(Summary_PPA,MATCH(Label_SOLAR_New_Residential_PTC&$C$1,'PPA Summary'!$D$3:$D$40,0),MATCH($B$1,_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))","v":250.10264669030767},{"$f":"E7","v":250.10264669030767},{"$f":"F7","v":250.10264669030767},250.10264669030767,250.10264669030767,250.10264669030767,250.10264669030767,250.10264669030767,250.10264669030767,250.10264669030767,250.10264669030767,250.10264669030767,250.10264669030767,250.10264669030767,250.10264669030767,250.10264669030767,250.10264669030767,250.10264669030767,250.10264669030767,250.10264669030767]
[null,null,"Revenue",null,{"$f":"E7*E6","v":2157.5768631334868},{"$f":"F7*F6","v":2157.5768631334868},2157.5768631334868,2157.5768631334868,2157.5768631334868,2157.5768631334868,2157.5768631334868,2157.5768631334868,2157.5768631334868,2157.5768631334868,2157.5768631334868,2157.5768631334868,2157.5768631334868,2157.5768631334868,2157.5768631334868,2157.5768631334868,2157.5768631334868,2157.5768631334868,2157.5768631334868,2157.5768631334868]
[]
[null,null,"Fixed O&M",null,{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":197.38940933943707},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":194.30184849620326},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":190.97958979684248},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":187.41372702074668},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":183.59507401709715},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":179.5141566616918},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":175.16120459453586},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":170.52614273242509},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":165.59858255059956},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":160.36781312739794},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":161.29241155501714},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":162.17891043723384},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":163.02515989516792},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":163.82893331493614},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":164.58792499888949},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":165.29974775035424},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":165.96193039008298},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":166.57191520257183},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":167.12705531035431},{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":167.62461197433109}]
[]
[]
[null,null,"Total Operating Costs",null,{"$f":"E10+E11+E12","v":197.38940933943707},{"$f":"F10+F11+F12","v":194.30184849620326},190.97958979684248,187.41372702074668,183.59507401709715,179.5141566616918,175.16120459453586,170.52614273242509,165.59858255059956,160.36781312739794,161.29241155501714,162.17891043723384,163.02515989516792,163.82893331493614,164.58792499888949,165.29974775035424,165.96193039008298,166.57191520257183,167.12705531035431,167.62461197433109]
[]
[null,null,"EBITDA",null,{"$f":"E8-E13","v":1960.1874537940498},{"$f":"F8-F13","v":1963.2750146372834},1966.5972733366443,{"$f":"H8-H13","v":1970.1631361127402},1973.9817891163896,1978.0627064717951,1982.415658538951,1987.0507204010617,1991.9782805828872,1997.2090500060888,1996.2844515784695,1995.397952696253,1994.5517032383189,1993.7479298185506,1992.9889381345972,1992.2771153831325,1991.6149327434039,1991.004947930915,1990.4498078231325,1989.9522511591556]
[null,null,"Before Tax Earnings",null,{"$f":"E15-E31-E23","v":-2934.3930269586772},{"$f":"F15-F31-F23","v":-5374.2979350064898},-2717.3279044090614,-1110.7611328535991,-1080.4934695113852,134.93922135096932,1352.1786507499694,1387.8712348794252,1425.5644810532999,1465.3630491981135,1500.9074784217948,1538.4958037117003,1578.2404937553549,1620.2601615097628,1664.6799002645653,1711.631638125988,1761.2545119328556,1813.6952616715257,1869.1086465152162,1927.657883675043]
[null,null,"PTC",null,{"$f":"INDEX(T_PTCValue,MATCH($C5,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*E6","v":250.32450610653083},{"$f":"INDEX(T_PTCValue,MATCH($C5,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*F6","v":255.88721728123014},{"$f":"INDEX(T_PTCValue,MATCH($C5,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*G6","v":261.5735430236536},{"$f":"INDEX(T_PTCValue,MATCH($C5,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*H6","v":267.38623029672522},{"$f":"INDEX(T_PTCValue,MATCH($C5,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*I6","v":273.32808710637903},{"$f":"INDEX(T_PTCValue,MATCH($C5,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*J6","v":279.40198385805695},{"$f":"INDEX(T_PTCValue,MATCH($C5,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*K6","v":285.61085474335073},{"$f":"INDEX(T_PTCValue,MATCH($C5,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*L6","v":291.95769915745745},{"$f":"INDEX(T_PTCValue,MATCH($C5,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*M6","v":298.44558314813446},{"$f":"INDEX(T_PTCValue,MATCH($C5,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*N6","v":305.0776408968523}]
[null,null,"Federal Tax",null,{"$f":"E16*Federal_Tax_Rate-E17","v":-866.5470417678531},-1384.4897836325929,-832.21240294955646,-500.646068195981,-500.23171570376991,-251.0647473743534,-1.6533380858571718,-0.50473983277817069,0.92295787305852173,2.6485994347515316,315.19057046857688,323.08411877945707,331.43050368862453,340.25463391705017,349.58277905555872,359.4426440064575,369.86344750589967,380.87600495102038,392.51281576819537,404.80815557175902]
[]
[null,{"$f":"IRR(D20:Y20,0.1)","v":7.4999995856378954E-2},"Free Cash Flow",{"$f":"-INDEX(T_CAPEX,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)/1000*1000000*(1+INDEX(T_AFUDC,MATCH($C5,List_Resources,0),1))","v":-24171.733406857915},{"$f":"E15-E18","v":2826.7344955619028},3347.7647982698763,2798.8096762862006,2470.8092043087213,2474.2135048201594,2229.1274538461485,1984.0689966248083,1987.5554602338398,1991.0553227098287,1994.5604505713372,1681.0938811098927,1672.3138339167958,1663.1211995496942,1653.4932959015005,1643.4061590790384,1632.8344713766751,1621.7514852375043,1610.1289429798946,1597.936992054937,1585.1440955873966,{"$f":"D20*-0.3","v":7251.5200220573743}]
[null,{"$f":"IRR(D21:Y21,0.1)","v":0.11478505976015674},"ROE",{"$f":"-D36","v":-4558.9677136969358},{"$f":"E20-E23-E25-E32-E17","v":518.55987599892251},516.26893795730018,513.90325511109108,511.45555478847359,508.91799849025836,506.28214496051953,503.53891104983586,500.67853024476074,497.69050873007268,494.56357884286325,486.17465027827097,477.39460308517414,468.20196871807252,458.57406506987877,448.4869282474167,437.91524054505339,426.83225440588262,415.20971214827307,403.01776122331535,390.22486475577489,{"$f":"Y20","v":7251.5200220573743}]
[]
[null,null,"Interest",null,{"$f":"D26*Debt_Rate","v":785.38580158688126},762.86146297842049,739.09828574649441,714.0281337668124,687.57912342824795,659.6754175210624,630.2370077889816,599.17948552163637,566.41379952958721,531.84600080797532,495.37697315667475,456.9021489845527,416.31120948296393,373.48776830878779,328.30903787003194,280.64547725714448,230.36042081054825,177.3096862593892,121.34116130791641,62.294367484112612]
[null,null,"Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$D35)","v":1194.9192308316217},{"$f":"-PMT(Debt_Rate,20,$D35)","v":1194.9192308316217},1194.9192308316217,1194.9192308316217,1194.9192308316217,1194.9192308316217,1194.9192308316217,1194.9192308316217,1194.9192308316217,1194.9192308316217,1194.9192308316217,1194.9192308316217,1194.9192308316217,1194.9192308316217,1194.9192308316217,1194.9192308316217,1194.9192308316217,1194.9192308316217,1194.9192308316217,1194.9192308316217]
[null,null,"Sinking Fund",null,{"$f":"E24-E23","v":409.53342924474043},{"$f":"F24-F23","v":432.0577678532012},455.82094508512728,480.89109706480929,507.34010740337374,535.24381331055929,564.68222304264009,595.73974530998532,628.50543130203448,663.07323002364637,699.542257674947,738.01708184706899,778.60802134865776,821.43146252283395,866.61019296158975,914.27375357447727,964.55881002107344,1017.6095445722325,1073.5780695237054,1132.6248633475091]
[null,null,"Mortgage Balance",{"$f":"D35","v":14279.741847034204},{"$f":"D26-E25","v":13870.208417789463},{"$f":"E26-F25","v":13438.150649936262},{"$f":"F26-G25","v":12982.329704851134},12501.438607786326,11994.098500382952,11458.854687072393,10894.172464029753,10298.432718719767,9669.9272874177332,9006.8540573940863,8307.3117997191403,7569.2947178720715,6790.686696523414,5969.2552340005805,5102.6450410389907,4188.3712874645134,3223.81247744344,2206.2029328712074,1132.624863347502,-7.0485839387401938E-12]
[]
[null,null,"Book Depr",null,{"$f":"-$D20/20","v":1208.5866703428958},{"$f":"-$D20/20","v":1208.5866703428958},{"$f":"-$D20/20","v":1208.5866703428958},1208.5866703428958,1208.5866703428958,1208.5866703428958,1208.5866703428958,1208.5866703428958,1208.5866703428958,1208.5866703428958,1208.5866703428958,1208.5866703428958,1208.5866703428958,1208.5866703428958,1208.5866703428958,1208.5866703428958,1208.5866703428958,1208.5866703428958,1208.5866703428958,1208.5866703428958]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E28:E28)","v":1208.5866703428958},{"$f":"SUM($E28:F28)","v":2417.1733406857916},{"$f":"SUM($E28:G28)","v":3625.7600110286876},{"$f":"SUM($E28:H28)","v":4834.3466813715831},{"$f":"SUM($E28:I28)","v":6042.9333517144787},{"$f":"SUM($E28:J28)","v":7251.5200220573743},{"$f":"SUM($E28:K28)","v":8460.1066924002698},{"$f":"SUM($E28:L28)","v":9668.6933627431663},{"$f":"SUM($E28:M28)","v":10877.280033086063},{"$f":"SUM($E28:N28)","v":12085.866703428959},{"$f":"SUM($E28:O28)","v":13294.453373771856},{"$f":"SUM($E28:P28)","v":14503.040044114752},{"$f":"SUM($E28:Q28)","v":15711.626714457649},{"$f":"SUM($E28:R28)","v":16920.213384800543},{"$f":"SUM($E28:S28)","v":18128.800055143438},{"$f":"SUM($E28:T28)","v":19337.386725486333},{"$f":"SUM($E28:U28)","v":20545.973395829227},{"$f":"SUM($E28:V28)","v":21754.560066172122},{"$f":"SUM($E28:W28)","v":22963.146736515017},{"$f":"SUM($E28:X28)","v":24171.733406857911}]
[null,null,"End Year Book Value",null,{"$f":"-$D20-E29","v":22963.14673651502},21754.560066172122,20545.973395829227,{"$f":"-$D20-H29","v":19337.386725486333},{"$f":"-$D20-I29","v":18128.800055143438},16920.21338480054,15711.626714457645,14503.040044114749,13294.453373771852,12085.866703428956,10877.280033086059,9668.6933627431627,8460.1066924002662,7251.5200220573715,6042.9333517144769,4834.3466813715822,3625.7600110286876,2417.1733406857929,1208.5866703428983,0]
[null,null,"Tax Dep",null,{"$f":"-$D20*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(E$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":4109.1946791658456},{"$f":"-$D20*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(F$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":6574.7114866653528},{"$f":"-$D20*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(G$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":3944.8268919992115},{"$f":"-$D20*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(H$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2366.8961351995267},{"$f":"-$D20*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(I$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2366.8961351995267},{"$f":"-$D20*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(J$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1183.4480675997634},{"$f":"-$D20*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(K$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D20*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(L$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D20*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(M$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D20*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(N$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D20*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(O$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D20*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(P$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D20*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(Q$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D20*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(R$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D20*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(S$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D20*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(T$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D20*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(U$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D20*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(V$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D20*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(W$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D20*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(X$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E31*Federal_Tax_Rate","v":862.93088262482752},{"$f":"F31*Federal_Tax_Rate","v":1380.6894121997241},828.41364731983435,497.04818839190057,497.04818839190057,248.52409419595028,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dep. Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E32:X32)","v":3500.590408099501},{"$f":"D33/D37","v":0.14482165383746648}]
[null,null,"PTC Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E17:X17)","v":1832.4334380272755},{"$f":"D34/D37","v":7.580893795177239E-2}]
[null,{"$f":"INDEX(T_Debt,MATCH(Label_SOLAR_New_Residential_PTC,List_Resources,0),1)","v":0.75800000000000001},"Debt",{"$f":"(D37-D33-D34)*$B35","v":14279.741847034204},{"$f":"D35/D37","v":0.59076201142375695}]
[null,{"$f":"1-B35","v":0.24199999999999999},"Equity",{"$f":"(D37-D33-D34)*$B36","v":4558.9677136969358},{"$f":"D36/D37","v":0.18860739678700422}]
[null,null,"Total",{"$f":"-D20","v":24171.733406857915}]
[null,null,"Check",{"$f":"SUM(D33:D36)-D37","v":0}]
[]
[]
[null,null,{"$f":"'Resource Options'!B12","v":"New Construction Residential Solar + Storage"}]
[null,null,"MWh",null,{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C41,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C41,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C41,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C41,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C41,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C41,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C41,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C41,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C41,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C41,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C41,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C41,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C41,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C41,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C41,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C41,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C41,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C41,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C41,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C41,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415}]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"PPA_SOLAR_New_Residential_PTC","v":250.10264669030767},{"$f":"E43","v":250.10264669030767},{"$f":"F43","v":250.10264669030767},{"$f":"G43","v":250.10264669030767},{"$f":"H43","v":250.10264669030767},{"$f":"I43","v":250.10264669030767},{"$f":"J43","v":250.10264669030767},{"$f":"K43","v":250.10264669030767},{"$f":"L43","v":250.10264669030767},{"$f":"M43","v":250.10264669030767},{"$f":"N43","v":250.10264669030767},{"$f":"O43","v":250.10264669030767},{"$f":"P43","v":250.10264669030767},{"$f":"Q43","v":250.10264669030767},{"$f":"R43","v":250.10264669030767},{"$f":"S43","v":250.10264669030767},{"$f":"T43","v":250.10264669030767},{"$f":"U43","v":250.10264669030767},{"$f":"V43","v":250.10264669030767},{"$f":"W43","v":250.10264669030767}]
[null,null,"Capacity Payment ($/kW-month)",null,{"$f":"INDEX(Summary_PPA,MATCH(Label_Capacity_Payment_SOLAR_New_Residential_Plus_Storage_PTC&$C$1,'PPA Summary'!$D$3:$D$40,0),MATCH($B$1,_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))","v":33.915060255291607},{"$f":"E44","v":33.915060255291607},33.915060255291607,33.915060255291607,33.915060255291607,33.915060255291607,33.915060255291607,33.915060255291607,33.915060255291607,33.915060255291607,33.915060255291607,33.915060255291607,33.915060255291607,33.915060255291607,33.915060255291607,33.915060255291607,33.915060255291607,33.915060255291607,33.915060255291607,33.915060255291607]
[null,null,"Revenue",null,{"$f":"E43*E42+E44*12*INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*1000","v":4634.8508296069613},4634.8508296069613,4634.8508296069613,4634.8508296069613,4634.8508296069613,4634.8508296069613,4634.8508296069613,4634.8508296069613,4634.8508296069613,4634.8508296069613,4634.8508296069613,4634.8508296069613,4634.8508296069613,4634.8508296069613,4634.8508296069613,4634.8508296069613,4634.8508296069613,4634.8508296069613,4634.8508296069613,4634.8508296069613]
[]
[null,null,"Solar Fixed O&M",null,{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C41,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":157.91152747154968},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C41,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":155.44147879696263},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C41,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":152.78367183747397},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C41,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":149.93098161659734},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C41,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":146.87605921367773},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C41,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":143.61132532935343},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C41,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":140.12896367562868},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C41,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":136.42091418594006},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C41,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":132.47886604047966},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C41,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":128.29425050191836},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C41,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":129.03392924401371},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C41,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":129.74312834978707},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C41,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":130.42012791613433},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C41,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":131.06314665194893},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C41,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":131.6703399991116},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C41,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":132.23979820028339},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C41,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":132.76954431206639},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C41,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":133.25753216205746},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C41,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":133.70164424828346},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C41,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":134.09968957946487}]
[null,null,"Storage Fixed O&M",null,{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C41,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":445.78693596807591},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C41,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":442.75968064549255},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C41,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":441.01724776543983},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C41,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":439.23979742559004},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C41,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":438.24402832248808},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C41,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":442.38290353087189},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C41,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":446.48931443322192},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C41,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":450.55977433780629},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C41,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":454.59065762180137},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C41,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":458.57819527842753},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C41,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":462.51847033478583},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C41,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":466.40741313685515},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C41,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":470.2407964979991},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C41,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":474.01423070725309},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C41,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":477.72315839355036},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C41,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":481.36284924195229},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C41,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":484.92839455783871},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C41,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":488.41470167491292},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C41,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":491.81648820276382},{"$f":"INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C41,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":495.1282761096117}]
[]
[]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E47:E50)","v":603.69846343962558},598.20115944245515,593.80091960291384,589.17077904218741,585.12008753616578,585.99422886022535,586.61827810885063,586.98068852374638,587.06952366228097,586.87244578034586,591.55239957879951,596.15054148664217,600.66092441413343,605.07737735920205,609.39349839266197,613.60264744223571,617.6979388699051,621.67223383697035,625.51813245104722,629.22796568907654]
[null,null,"     Storage Reinvestment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(T_CAPEX2,MATCH($C41,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000000*(1+INDEX(T_AFUDC,MATCH($C41,List_Resources,0),1))*0.5*INDEX(T_StorageMWh,MATCH($C41,List_Resources,0),1)/1000","v":10832.892938791025}]
[]
[null,null,"EBITDA",null,{"$f":"E45-E51","v":4031.1523661673355},4036.649670164506,4041.0499100040474,4045.6800505647739,4049.7307420707957,4048.8566007467361,4048.2325514981108,4047.870141083215,4047.7813059446803,4047.9783838266153,4043.2984300281619,4038.7002881203189,4034.1899051928276,4029.7734522477595,4025.4573312142993,4021.2481821647257,4017.1528907370562,4013.1785957699908,4009.332697155914,4005.6228639178848]
[null,null,"Before Tax Earnings",null,{"$f":"E54-E72-E62","v":-4439.9094488118681},-8633.4950752135628,-4064.5564975053417,-1301.8553197883491,-1250.475296354675,833.48984087380722,2920.4513546628259,2975.6650040484878,3034.2089119995417,3096.2635338409923,1157.6328970659449,151.57192706889145,1014.680536659811,1667.3638274342368,2171.8156854594645,2296.3520911166511,2428.0833599046132,3050.9864267526709,3681.5742393220648,3837.3575729131594]
[null,null,"PTC",null,{"$f":"INDEX(T_PTCSchedule,MATCH($C41,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C41,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*E42","v":250.32450610653083},{"$f":"INDEX(T_PTCSchedule,MATCH($C41,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C41,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*F42","v":255.88721728123014},{"$f":"INDEX(T_PTCSchedule,MATCH($C41,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C41,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*G42","v":261.5735430236536},{"$f":"INDEX(T_PTCSchedule,MATCH($C41,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C41,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*H42","v":267.38623029672522},{"$f":"INDEX(T_PTCSchedule,MATCH($C41,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C41,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*I42","v":273.32808710637903},{"$f":"INDEX(T_PTCSchedule,MATCH($C41,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C41,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*J42","v":279.40198385805695},{"$f":"INDEX(T_PTCSchedule,MATCH($C41,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C41,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*K42","v":285.61085474335073},{"$f":"INDEX(T_PTCSchedule,MATCH($C41,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C41,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*L42","v":291.95769915745745},{"$f":"INDEX(T_PTCSchedule,MATCH($C41,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C41,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*M42","v":298.44558314813446},{"$f":"INDEX(T_PTCSchedule,MATCH($C41,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C41,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*N42","v":305.0776408968523}]
[null,null,"Federal Tax",null,{"$f":"E55*Federal_Tax_Rate-E56","v":-1182.7054903570231},{"$f":"F55*Federal_Tax_Rate-F56","v":-2068.9211830760783},{"$f":"G55*Federal_Tax_Rate-G56","v":-1115.1304074997754},-540.77584745227853,-535.92789934086079,-104.36911727455745,327.68392973584264,332.93195169272497,338.73828837176927,345.13770120975602,{"$f":"O55*Federal_Tax_Rate-O56","v":243.10290838384842},{"$f":"P55*Federal_Tax_Rate-P56","v":31.830104684467205},213.08291269856031,350.14640376118973,456.08129394648751,482.23393913449672,509.89750557996877,640.70714961806084,773.13059025763357,805.84509031176344]
[]
[null,{"$f":"IRR(D59:Y59,0.1)","v":7.5000000914143827E-2},"Free Cash Flow",{"$f":"SUM(D68:D69)","v":-41562.639570442581},{"$f":"E54-E57","v":5213.8578565243588},6105.5708532405843,5156.1803175038231,4586.4558980170523,4585.6586414116564,4153.2257180212937,3720.5486217622683,{"$f":"L54-L57","v":3714.9381893904902},{"$f":"M54-M57","v":3709.0430175729111},3702.8406826168593,{"$f":"O54-O57-O52","v":-7032.6974171467118},{"$f":"P54-P57","v":4006.8701834358517},{"$f":"Q54-Q57","v":3821.1069924942672},3679.6270484865699,3569.3760372678116,3539.014243030229,3507.2553851570874,3372.4714461519297,3236.2021068982804,3199.7777736061216,{"$f":"D59*-0.3","v":12468.791871132775}]
[null,{"$f":"IRR(D60:Y60,0.1)","v":0.13378000741551888},"ROE",{"$f":"-D77","v":-8158.0706955375335},{"$f":"E59-E62-E65-E73-E56","v":1341.4921063621466},1337.3706523047929,1331.9169797310799,1326.1537863145211,1319.4146728994706,1308.2382877648929,1296.6827556280359,1284.7254788421512,1272.3424230338951,1259.5080303291256,{"$f":"O59-O62-O65-O73-O56+O52","v":247.56801538144828},{"$f":"P59-P62-P65-P73-P56","v":222.11111412339756},195.52320215652668,167.74313585579227,138.7063229991503,108.34452876156763,76.58567088842608,43.353603448670995,8.5678885349097982,-27.856444757248937,{"$f":"Y59","v":12468.791871132775}]
[]
[null,null,"Interest",null,{"$f":"D66*Debt_Rate","v":1405.4130880039661},{"$f":"E66*Debt_Rate","v":1365.1067822176858},{"$f":"F66*Debt_Rate","v":1322.5836296131602},{"$f":"G66*Debt_Rate","v":1277.7217036153854},{"$f":"H66*Debt_Rate","v":1230.3923716877332},{"$f":"I66*Debt_Rate","v":1180.4599265040601},{"$f":"J66*Debt_Rate","v":1127.7811968352851},{"$f":"K66*Debt_Rate","v":1072.2051370347272},{"$f":"L66*Debt_Rate","v":1013.5723939451386},{"$f":"M66*Debt_Rate","v":951.71484998562289},{"$f":"N66*Debt_Rate","v":1338.0784477265313},{"$f":"O66*Debt_Rate","v":1234.1528803415054},{"$f":"P66*Debt_Rate","v":1124.5114067503027},{"$f":"Q66*Debt_Rate","v":1008.839652111584},{"$f":"R66*Debt_Rate","v":886.80595096773573},{"$f":"S66*Debt_Rate","v":758.06039626097584},{"$f":"T66*Debt_Rate","v":622.23383604534411},{"$f":"U66*Debt_Rate","v":478.93681501785267},{"$f":"V66*Debt_Rate","v":327.75845783384915},{"$f":"W66*Debt_Rate","v":168.26529100472547}]
[null,null,"Initial Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$D76)","v":2138.2550113908815},2138.2550113908815,2138.2550113908815,2138.2550113908815,2138.2550113908815,2138.2550113908815,2138.2550113908815,2138.2550113908815,2138.2550113908815,2138.2550113908815,2138.2550113908815,2138.2550113908815,2138.2550113908815,2138.2550113908815,2138.2550113908815,2138.2550113908815,2138.2550113908815,2138.2550113908815,2138.2550113908815,2138.2550113908815]
[null,null,"Storage Refresh Mortgage Payment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-PMT(Debt_Rate,10,$O52)*$B76","v":1089.3792069724889},1089.3792069724889,1089.3792069724889,1089.3792069724889,1089.3792069724889,1089.3792069724889,1089.3792069724889,1089.3792069724889,1089.3792069724889,1089.3792069724889]
[null,null,"Sinking Fund",null,{"$f":"E64+E63-E62","v":732.84192338691537},{"$f":"F64+F63-F62","v":773.14822917319566},815.67138177772131,860.53330777549604,907.86263970314826,957.79508488682131,1010.4738145555964,1066.0498743561543,{"$f":"M64+M63-M62","v":1124.6826174457428},{"$f":"N64+N63-N62","v":1186.5401614052585},{"$f":"O64+O63-O62","v":1889.5557706368393},{"$f":"P64+P63-P62","v":1993.4813380218652},{"$f":"Q64+Q63-Q62","v":2103.1228116130678},2218.7945662517868,2340.8282673956346,2469.5738221023948,2605.4003823180265,2748.6974033455181,2899.8757605295214,3059.3689273586451]
[null,null,"Mortgage Balance",{"$f":"D76","v":25552.965236435746},{"$f":"D66-E65+(F52*$B$76)","v":24820.123313048833},{"$f":"E66-F65+(G52*$B$76)","v":24046.975083875637},{"$f":"F66-G65+(H52*$B$76)","v":23231.303702097917},{"$f":"G66-H65+(I52*$B$76)","v":22370.770394322422},{"$f":"H66-I65+(J52*$B$76)","v":21462.907754619275},{"$f":"I66-J65+(K52*$B$76)","v":20505.112669732454},{"$f":"J66-K65+(L52*$B$76)","v":19494.638855176858},{"$f":"K66-L65+(M52*$B$76)","v":18428.588980820703},{"$f":"L66-M65+(N52*$B$76)","v":17303.906363374961},{"$f":"M66-N65+(O52*$B$76)","v":24328.699049573297},{"$f":"N66-O65+(P52*$B$76)","v":22439.143278936459},{"$f":"O66-P65+(Q52*$B$76)","v":20445.661940914593},{"$f":"P66-Q65+(R52*$B$76)","v":18342.539129301527},{"$f":"Q66-R65+(S52*$B$76)","v":16123.74456304974},{"$f":"R66-S65+(T52*$B$76)","v":13782.916295654106},{"$f":"S66-T65+(U52*$B$76)","v":11313.342473551711},{"$f":"T66-U65+(V52*$B$76)","v":8707.9420912336846},{"$f":"U66-V65+(W52*$B$76)","v":5959.2446878881665},{"$f":"V66-W65+(X52*$B$76)","v":3059.3689273586451},{"$f":"W66-X65+(Y52*$B$76)","v":0}]
[]
[null,null,"Solar Depr",{"$f":"-INDEX(T_CAPEX,MATCH($C41,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C41,List_Resources,0),1)/1000*1000000*(1+INDEX(T_AFUDC,MATCH($C41,List_Resources,0),1))","v":-24171.733406857915},{"$f":"-$D68/20","v":1208.5866703428958},1208.5866703428958,1208.5866703428958,1208.5866703428958,1208.5866703428958,1208.5866703428958,1208.5866703428958,1208.5866703428958,1208.5866703428958,1208.5866703428958,1208.5866703428958,1208.5866703428958,1208.5866703428958,1208.5866703428958,1208.5866703428958,1208.5866703428958,1208.5866703428958,1208.5866703428958,1208.5866703428958,1208.5866703428958]
[null,null,"Storage Depr",{"$f":"-INDEX(T_CAPEX2,MATCH($C41,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000000*(1+INDEX(T_AFUDC,MATCH($C41,List_Resources,0),1))*INDEX(T_StorageMWh,MATCH($C41,List_Resources,0),1)/1000","v":-17390.90616358467},{"$f":"-$D69/10","v":1739.0906163584671},1739.0906163584671,1739.0906163584671,1739.0906163584671,1739.0906163584671,1739.0906163584671,1739.0906163584671,1739.0906163584671,1739.0906163584671,1739.0906163584671,{"$f":"$O52/10","v":1083.2892938791024},{"$f":"$O52/10","v":1083.2892938791024},1083.2892938791024,1083.2892938791024,1083.2892938791024,1083.2892938791024,1083.2892938791024,1083.2892938791024,1083.2892938791024,1083.2892938791024]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E68:E69)","v":2947.6772867013628},{"$f":"SUM($E68:F69)","v":5895.3545734027257},{"$f":"SUM($E68:G69)","v":8843.031860104089},{"$f":"SUM($E68:H69)","v":11790.709146805453},{"$f":"SUM($E68:I69)","v":14738.386433506816},{"$f":"SUM($E68:J69)","v":17686.063720208178},{"$f":"SUM($E68:K69)","v":20633.741006909539},{"$f":"SUM($E68:L69)","v":23581.418293610899},{"$f":"SUM($E68:M69)","v":26529.095580312263},{"$f":"SUM($E68:N69)","v":29476.772867013624},{"$f":"SUM($E68:O69)","v":31768.64883123562},{"$f":"SUM($E68:P69)","v":34060.524795457619},{"$f":"SUM($E68:Q69)","v":36352.400759679622},{"$f":"SUM($E68:R69)","v":38644.276723901625},{"$f":"SUM($E68:S69)","v":40936.15268812362},{"$f":"SUM($E68:T69)","v":43228.028652345623},{"$f":"SUM($E68:U69)","v":45519.904616567619},{"$f":"SUM($E68:V69)","v":47811.780580789622},{"$f":"SUM($E68:W69)","v":50103.656545011618},{"$f":"SUM($E68:X69)","v":52395.532509233621}]
[null,null,"End Year Book Value",null,{"$f":"-$D59-E70","v":38614.962283741217},{"$f":"-$D59-F70","v":35667.284997039853},32719.607710338492,{"$f":"-$D59-H70","v":29771.930423637128},{"$f":"-$D59-I70","v":26824.253136935768},23876.575850234403,20928.898563533043,17981.221276831682,{"$f":"-$D59-M70","v":15033.543990130318},{"$f":"-$D59-N70","v":12085.866703428957},{"$f":"-$D59-O70+$O52","v":20626.883677997987},{"$f":"-$D59-P70+$O52","v":18335.007713775987},16043.131749553984,13751.255785331981,11459.379821109986,9167.5038568879827,6875.627892665987,4583.7519284439841,2291.8759642219884,-1.4551915228366852E-11]
[null,null,"Tax Dep",null,{"$f":"-$D59*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C41,List_Resources,0),MATCH(E$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C41,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":7065.6487269752379},{"$f":"-$D59*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C41,List_Resources,0),MATCH(F$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C41,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":11305.037963160383},{"$f":"-$D59*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C41,List_Resources,0),MATCH(G$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C41,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":6783.0227778962289},{"$f":"-$D59*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C41,List_Resources,0),MATCH(H$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C41,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":4069.8136667377375},{"$f":"-$D59*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C41,List_Resources,0),MATCH(I$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C41,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":4069.8136667377375},{"$f":"-$D59*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C41,List_Resources,0),MATCH(J$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C41,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2034.9068333688688},{"$f":"-$D59*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C41,List_Resources,0),MATCH(K$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C41,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D59*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C41,List_Resources,0),MATCH(L$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C41,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D59*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C41,List_Resources,0),MATCH(M$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C41,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D59*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C41,List_Resources,0),MATCH(N$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C41,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"$O52*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C41,List_Resources,0),MATCH(O$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":1547.5870852356857},{"$f":"$O52*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C41,List_Resources,0),MATCH(P$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":2652.9754807099221},{"$f":"$O52*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C41,List_Resources,0),MATCH(Q$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":1894.9979617827139},{"$f":"$O52*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C41,List_Resources,0),MATCH(R$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":1353.5699727019387},{"$f":"$O52*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C41,List_Resources,0),MATCH(S$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":966.83569478709887},{"$f":"$O52*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C41,List_Resources,0),MATCH(T$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":966.83569478709887},{"$f":"$O52*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C41,List_Resources,0),MATCH(U$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":966.83569478709887},{"$f":"$O52*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C41,List_Resources,0),MATCH(V$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":483.25535399946756},{"$f":"$O52*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C41,List_Resources,0),MATCH(W$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"$O52*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C41,List_Resources,0),MATCH(X$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E72*Federal_Tax_Rate","v":1483.7862326647999},{"$f":"F72*Federal_Tax_Rate","v":2374.0579722636803},{"$f":"G72*Federal_Tax_Rate","v":1424.4347833582081},854.66087001492485,854.66087001492485,427.33043500746243,0,0,0,{"$f":"N72*Federal_Tax_Rate","v":0},{"$f":"O72*Federal_Tax_Rate","v":324.99328789949396},{"$f":"P72*Federal_Tax_Rate","v":557.12485094908357},397.94957197436992,284.24969426740711,203.03549590529076,203.03549590529076,203.03549590529076,101.48362433988818,0,0]
[null,null,"Dep. Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E73:N73)","v":6019.1702004420222},{"$f":"D74/D78","v":0.14482165383746648}]
[null,null,"PTC Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E56:X56)","v":1832.4334380272755},{"$f":"D75/D78","v":4.4088476019949828E-2}]
[null,{"$f":"INDEX(T_Debt,MATCH(Label_Capacity_Payment_SOLAR_New_Residential_Plus_Storage_PTC,List_Resources,0),1)","v":0.75800000000000001},"Debt",{"$f":"(D78-D74-D75)*$B76","v":25552.965236435746},{"$f":"D76/D78","v":0.61480612156807835}]
[null,{"$f":"1-B76","v":0.24199999999999999},"Equity",{"$f":"(D78-D74-D75)*$B77","v":8158.0706955375335},{"$f":"D77/D78","v":0.19628374857450523}]
[null,null,"Total",{"$f":"-D59","v":41562.639570442581}]
[null,null,"Check",{"$f":"SUM(D74:D77)-D78","v":0}]
[]
[]
[null,null,{"$f":"'Resource Options'!B13","v":"Residential Solar"}]
[null,null,"MWh",null,{"$f":"INDEX(T_PlantSize,MATCH($C82,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C82,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C82,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C82,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C82,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C82,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C82,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C82,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C82,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C82,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C82,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C82,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C82,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C82,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C82,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C82,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C82,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C82,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C82,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C82,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415}]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"INDEX(Summary_PPA,MATCH(Label_SOLAR_Existing_Residential_PTC&$C$1,'PPA Summary'!$D$3:$D$40,0),MATCH($B$1,_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))","v":272.26881445278906},{"$f":"E84","v":272.26881445278906},{"$f":"F84","v":272.26881445278906},{"$f":"G84","v":272.26881445278906},{"$f":"H84","v":272.26881445278906},{"$f":"I84","v":272.26881445278906},{"$f":"J84","v":272.26881445278906},{"$f":"K84","v":272.26881445278906},{"$f":"L84","v":272.26881445278906},{"$f":"M84","v":272.26881445278906},{"$f":"N84","v":272.26881445278906},{"$f":"O84","v":272.26881445278906},{"$f":"P84","v":272.26881445278906},{"$f":"Q84","v":272.26881445278906},{"$f":"R84","v":272.26881445278906},{"$f":"S84","v":272.26881445278906},{"$f":"T84","v":272.26881445278906},{"$f":"U84","v":272.26881445278906},{"$f":"V84","v":272.26881445278906},{"$f":"W84","v":272.26881445278906}]
[null,null,"Revenue",null,{"$f":"E84*E83","v":2348.7991926112127},{"$f":"F84*F83","v":2348.7991926112127},{"$f":"G84*G83","v":2348.7991926112127},{"$f":"H84*H83","v":2348.7991926112127},{"$f":"I84*I83","v":2348.7991926112127},{"$f":"J84*J83","v":2348.7991926112127},{"$f":"K84*K83","v":2348.7991926112127},{"$f":"L84*L83","v":2348.7991926112127},{"$f":"M84*M83","v":2348.7991926112127},{"$f":"N84*N83","v":2348.7991926112127},{"$f":"O84*O83","v":2348.7991926112127},{"$f":"P84*P83","v":2348.7991926112127},{"$f":"Q84*Q83","v":2348.7991926112127},{"$f":"R84*R83","v":2348.7991926112127},{"$f":"S84*S83","v":2348.7991926112127},{"$f":"T84*T83","v":2348.7991926112127},{"$f":"U84*U83","v":2348.7991926112127},{"$f":"V84*V83","v":2348.7991926112127},{"$f":"W84*W83","v":2348.7991926112127},{"$f":"X84*X83","v":2348.7991926112127}]
[]
[null,null,"Fixed O&M",null,{"$f":"INDEX(T_PlantSize,MATCH($C82,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C82,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":197.38940933943707},{"$f":"INDEX(T_PlantSize,MATCH($C82,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C82,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":194.30184849620326},{"$f":"INDEX(T_PlantSize,MATCH($C82,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C82,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":190.97958979684248},{"$f":"INDEX(T_PlantSize,MATCH($C82,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C82,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":187.41372702074668},{"$f":"INDEX(T_PlantSize,MATCH($C82,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C82,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":183.59507401709715},{"$f":"INDEX(T_PlantSize,MATCH($C82,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C82,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":179.5141566616918},{"$f":"INDEX(T_PlantSize,MATCH($C82,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C82,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":175.16120459453586},{"$f":"INDEX(T_PlantSize,MATCH($C82,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C82,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":170.52614273242509},{"$f":"INDEX(T_PlantSize,MATCH($C82,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C82,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":165.59858255059956},{"$f":"INDEX(T_PlantSize,MATCH($C82,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C82,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":160.36781312739794},{"$f":"INDEX(T_PlantSize,MATCH($C82,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C82,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":161.29241155501714},{"$f":"INDEX(T_PlantSize,MATCH($C82,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C82,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":162.17891043723384},{"$f":"INDEX(T_PlantSize,MATCH($C82,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C82,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":163.02515989516792},{"$f":"INDEX(T_PlantSize,MATCH($C82,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C82,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":163.82893331493614},{"$f":"INDEX(T_PlantSize,MATCH($C82,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C82,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":164.58792499888949},{"$f":"INDEX(T_PlantSize,MATCH($C82,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C82,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":165.29974775035424},{"$f":"INDEX(T_PlantSize,MATCH($C82,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C82,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":165.96193039008298},{"$f":"INDEX(T_PlantSize,MATCH($C82,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C82,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":166.57191520257183},{"$f":"INDEX(T_PlantSize,MATCH($C82,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C82,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":167.12705531035431},{"$f":"INDEX(T_PlantSize,MATCH($C82,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C82,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":167.62461197433109}]
[]
[]
[null,null,"Total Operating Costs",null,{"$f":"E87+E88+E89","v":197.38940933943707},{"$f":"F87+F88+F89","v":194.30184849620326},{"$f":"G87+G88+G89","v":190.97958979684248},{"$f":"H87+H88+H89","v":187.41372702074668},{"$f":"I87+I88+I89","v":183.59507401709715},{"$f":"J87+J88+J89","v":179.5141566616918},{"$f":"K87+K88+K89","v":175.16120459453586},{"$f":"L87+L88+L89","v":170.52614273242509},{"$f":"M87+M88+M89","v":165.59858255059956},{"$f":"N87+N88+N89","v":160.36781312739794},{"$f":"O87+O88+O89","v":161.29241155501714},{"$f":"P87+P88+P89","v":162.17891043723384},{"$f":"Q87+Q88+Q89","v":163.02515989516792},{"$f":"R87+R88+R89","v":163.82893331493614},{"$f":"S87+S88+S89","v":164.58792499888949},{"$f":"T87+T88+T89","v":165.29974775035424},{"$f":"U87+U88+U89","v":165.96193039008298},{"$f":"V87+V88+V89","v":166.57191520257183},{"$f":"W87+W88+W89","v":167.12705531035431},{"$f":"X87+X88+X89","v":167.62461197433109}]
[]
[null,null,"EBITDA",null,{"$f":"E85-E90","v":2151.4097832717757},{"$f":"F85-F90","v":2154.4973441150096},2157.8196028143702,2161.3854655904661,2165.2041185941157,2169.285035949521,2173.6379880166769,2178.2730498787878,2183.2006100606131,2188.4313794838149,2187.5067810561955,2186.6202821739789,2185.7740327160445,2184.9702592962767,2184.2112676123234,2183.4994448608586,2182.8372622211295,2182.2272774086409,2181.6721373008586,2181.1745806368817]
[null,null,"Before Tax Earnings",null,{"$f":"E92-E108-E100","v":-3175.429361027394},{"$f":"F92-F108-F100","v":-5827.5778808882123},{"$f":"G92-G108-G100","v":-2939.6548758336671},{"$f":"H92-H108-H100","v":-1193.4846719279553},{"$f":"I92-I108-I100","v":-1160.6933829713294},{"$f":"J92-J108-J100","v":160.31026053159997},{"$f":"K92-K108-K100","v":1483.2670759474515},{"$f":"L92-L108-L100","v":1521.9230056883596},{"$f":"M92-M108-M100","v":1562.7425814823159},{"$f":"N92-N108-N100","v":1605.8394273763158},{"$f":"O92-O108-O100","v":1644.8635396253885},{"$f":"P92-P108-P100","v":1686.1229305070819},{"$f":"Q92-Q108-Q100","v":1729.7405947500729},{"$f":"R92-R108-R100","v":1775.846250284781},{"$f":"S92-S108-S100","v":1824.5767061478},{"$f":"T92-T108-T100","v":1876.0762505583912},{"$f":"U92-U108-U100","v":1930.4970602746307},{"$f":"V92-V108-V100","v":1987.9996323976893},{"$f":"W92-W108-W100","v":2048.7532398569092},{"$f":"X92-X108-X100","v":2112.9364118761196}]
[null,null,"PTC",null,{"$f":"INDEX(T_PTCValue,MATCH($C82,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*E83","v":250.32450610653083},{"$f":"INDEX(T_PTCValue,MATCH($C82,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*F83","v":255.88721728123014},{"$f":"INDEX(T_PTCValue,MATCH($C82,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*G83","v":261.5735430236536},{"$f":"INDEX(T_PTCValue,MATCH($C82,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*H83","v":267.38623029672522},{"$f":"INDEX(T_PTCValue,MATCH($C82,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*I83","v":273.32808710637903},{"$f":"INDEX(T_PTCValue,MATCH($C82,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*J83","v":279.40198385805695},{"$f":"INDEX(T_PTCValue,MATCH($C82,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*K83","v":285.61085474335073},{"$f":"INDEX(T_PTCValue,MATCH($C82,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*L83","v":291.95769915745745},{"$f":"INDEX(T_PTCValue,MATCH($C82,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*M83","v":298.44558314813446},{"$f":"INDEX(T_PTCValue,MATCH($C82,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*N83","v":305.0776408968523}]
[null,null,"Federal Tax",null,{"$f":"E93*Federal_Tax_Rate-E94","v":-917.16467192228356},-1479.6785722677546,-878.90106694872361,-518.0180114015958,-517.07369753035823,-245.73682914642097,25.875231205614057,27.646132037098027,29.7303589631519,32.148638852174031,345.42134332133156,354.0858154064872,363.24552489751528,372.92771255980398,383.16110829103798,393.97601261726214,405.40438265767244,417.47992280351474,430.2381803699509,443.71664649398508]
[]
[null,{"$f":"IRR(D97:Y97,0.1)","v":7.5000000197281258E-2},"Free Cash Flow",{"$f":"-INDEX(T_CAPEX,MATCH($C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C82,List_Resources,0),1)/1000*1000000*(1+INDEX(T_AFUDC,MATCH($C82,List_Resources,0),1))","v":-26273.623268323823},{"$f":"E92-E95","v":3068.5744551940593},3634.1759163827642,3036.7206697630936,2679.4034769920618,2682.2778161244742,2415.0218650959418,2147.7627568110629,2150.6269178416896,2153.4702510974612,2156.282740631641,1842.0854377348639,1832.5344667674917,1822.5285078185293,1812.0425467364728,1801.0501593212853,1789.5234322435965,1777.4328795634572,1764.7473546051262,1751.4339569309077,1737.4579341428966,{"$f":"D97*-0.3","v":7882.0869804971462}]
[null,{"$f":"IRR(D98:Y98,0.1)","v":0.11499596834185466},"ROE",{"$f":"-D113","v":-4993.9604620186346},{"$f":"E97-E100-E102-E109-E94","v":571.34945217919426},568.60719178570355,565.76536385827239,562.81533047496646,559.74781279772549,556.55285001311302,553.21975583853873,549.73707245505875,546.0925217201534,542.27295350561531,533.15329150569039,523.60232053831817,513.59636158935587,503.11040050729935,492.11801309211182,480.59128601442296,468.50073333428372,455.81520837595281,442.50181070173426,428.52578791372321,{"$f":"Y97","v":7882.0869804971462}]
[]
[null,null,"Interest",null,{"$f":"D103*Debt_Rate","v":860.32318868411937},{"$f":"E103*Debt_Rate","v":835.64969601914152},{"$f":"F103*Debt_Rate","v":809.61916125758978},{"$f":"G103*Debt_Rate","v":782.15694708415265},{"$f":"H103*Debt_Rate","v":753.18431113117651},{"$f":"I103*Debt_Rate","v":722.6181802007867},{"$f":"J103*Debt_Rate","v":690.37091206922537},{"$f":"K103*Debt_Rate","v":656.35004419042821},{"$f":"L103*Debt_Rate","v":620.45802857829733},{"$f":"M103*Debt_Rate","v":582.59195210749908},{"$f":"N103*Debt_Rate","v":542.64324143080705},{"$f":"O103*Debt_Rate","v":500.49735166689686},{"$f":"P103*Debt_Rate","v":456.0334379659717},{"$f":"Q103*Debt_Rate","v":409.12400901149562},{"$f":"R103*Debt_Rate","v":359.63456146452336},{"$f":"S103*Debt_Rate","v":307.42319430246755},{"$f":"T103*Debt_Rate","v":252.34020194649875},{"$f":"U103*Debt_Rate","v":194.22764501095165},{"$f":"V103*Debt_Rate","v":132.91889744394948},{"$f":"W103*Debt_Rate","v":68.23816876076215}]
[null,null,"Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$D112)","v":1308.9321462291734},{"$f":"-PMT(Debt_Rate,20,$D112)","v":1308.9321462291734},1308.9321462291734,1308.9321462291734,1308.9321462291734,1308.9321462291734,1308.9321462291734,1308.9321462291734,1308.9321462291734,1308.9321462291734,1308.9321462291734,1308.9321462291734,1308.9321462291734,1308.9321462291734,1308.9321462291734,1308.9321462291734,1308.9321462291734,1308.9321462291734,1308.9321462291734,1308.9321462291734]
[null,null,"Sinking Fund",null,{"$f":"E101-E100","v":448.60895754505407},{"$f":"F101-F100","v":473.28245021003193},499.31298497158366,526.77519914502079,555.74783509799693,586.31396602838674,618.56123415994807,652.58210203874523,688.47411765087611,726.34019412167436,766.28890479836639,808.43479456227658,852.8987082632018,899.80813721767777,949.29758476465008,1001.5089519267059,1056.5919442826746,1114.7045012182218,1176.0132487852241,1240.6939774684113]
[null,null,"Mortgage Balance",{"$f":"D112","v":15642.239794256717},{"$f":"D103-E102","v":15193.630836711664},{"$f":"E103-F102","v":14720.348386501631},{"$f":"F103-G102","v":14221.035401530047},{"$f":"G103-H102","v":13694.260202385027},{"$f":"H103-I102","v":13138.51236728703},{"$f":"I103-J102","v":12552.198401258644},{"$f":"J103-K102","v":11933.637167098695},{"$f":"K103-L102","v":11281.055065059951},{"$f":"L103-M102","v":10592.580947409075},{"$f":"M103-N102","v":9866.2407532874004},{"$f":"N103-O102","v":9099.9518484890341},{"$f":"O103-P102","v":8291.5170539267583},{"$f":"P103-Q102","v":7438.6183456635563},{"$f":"Q103-R102","v":6538.8102084458787},{"$f":"R103-S102","v":5589.5126236812284},{"$f":"S103-T102","v":4588.0036717545227},{"$f":"T103-U102","v":3531.4117274718483},{"$f":"U103-V102","v":2416.7072262536267},{"$f":"V103-W102","v":1240.6939774684026},{"$f":"W103-X102","v":-8.6401996668428183E-12}]
[]
[null,null,"Book Depr",null,{"$f":"-$D97/20","v":1313.6811634161911},{"$f":"-$D97/20","v":1313.6811634161911},{"$f":"-$D97/20","v":1313.6811634161911},1313.6811634161911,1313.6811634161911,1313.6811634161911,1313.6811634161911,1313.6811634161911,1313.6811634161911,1313.6811634161911,1313.6811634161911,1313.6811634161911,1313.6811634161911,1313.6811634161911,1313.6811634161911,1313.6811634161911,1313.6811634161911,1313.6811634161911,1313.6811634161911,1313.6811634161911]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E105:E105)","v":1313.6811634161911},{"$f":"SUM($E105:F105)","v":2627.3623268323822},{"$f":"SUM($E105:G105)","v":3941.0434902485731},{"$f":"SUM($E105:H105)","v":5254.7246536647644},{"$f":"SUM($E105:I105)","v":6568.4058170809558},{"$f":"SUM($E105:J105)","v":7882.0869804971471},{"$f":"SUM($E105:K105)","v":9195.7681439133376},{"$f":"SUM($E105:L105)","v":10509.449307329529},{"$f":"SUM($E105:M105)","v":11823.13047074572},{"$f":"SUM($E105:N105)","v":13136.811634161912},{"$f":"SUM($E105:O105)","v":14450.492797578103},{"$f":"SUM($E105:P105)","v":15764.173960994294},{"$f":"SUM($E105:Q105)","v":17077.855124410486},{"$f":"SUM($E105:R105)","v":18391.536287826675},{"$f":"SUM($E105:S105)","v":19705.217451242865},{"$f":"SUM($E105:T105)","v":21018.898614659054},{"$f":"SUM($E105:U105)","v":22332.579778075244},{"$f":"SUM($E105:V105)","v":23646.260941491433},{"$f":"SUM($E105:W105)","v":24959.942104907623},{"$f":"SUM($E105:X105)","v":26273.623268323812}]
[null,null,"End Year Book Value",null,{"$f":"-$D97-E106","v":24959.942104907634},23646.26094149144,22332.579778075251,{"$f":"-$D97-H106","v":21018.898614659058},{"$f":"-$D97-I106","v":19705.217451242868},18391.536287826675,17077.855124410486,15764.173960994294,14450.492797578103,13136.811634161912,11823.13047074572,10509.449307329529,9195.7681439133376,7882.086980497148,6568.4058170809585,5254.724653664769,3941.0434902485795,2627.36232683239,1313.6811634162004,0]
[null,null,"Tax Dep",null,{"$f":"-$D97*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C82,List_Resources,0),MATCH(E$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":4466.5159556150502},{"$f":"-$D97*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C82,List_Resources,0),MATCH(F$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":7146.4255289840803},{"$f":"-$D97*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C82,List_Resources,0),MATCH(G$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":4287.8553173904475},{"$f":"-$D97*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C82,List_Resources,0),MATCH(H$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2572.7131904342687},{"$f":"-$D97*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C82,List_Resources,0),MATCH(I$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2572.7131904342687},{"$f":"-$D97*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C82,List_Resources,0),MATCH(J$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1286.3565952171343},{"$f":"-$D97*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C82,List_Resources,0),MATCH(K$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D97*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C82,List_Resources,0),MATCH(L$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D97*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C82,List_Resources,0),MATCH(M$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D97*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C82,List_Resources,0),MATCH(N$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D97*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C82,List_Resources,0),MATCH(O$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D97*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C82,List_Resources,0),MATCH(P$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D97*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C82,List_Resources,0),MATCH(Q$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D97*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C82,List_Resources,0),MATCH(R$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D97*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C82,List_Resources,0),MATCH(S$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D97*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C82,List_Resources,0),MATCH(T$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D97*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C82,List_Resources,0),MATCH(U$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D97*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C82,List_Resources,0),MATCH(V$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D97*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C82,List_Resources,0),MATCH(W$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D97*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C82,List_Resources,0),MATCH(X$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C82,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E108*Federal_Tax_Rate","v":937.96835067916049},{"$f":"F108*Federal_Tax_Rate","v":1500.7493610866568},900.44961665199389,540.26976999119643,540.26976999119643,270.13488499559821,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dep. Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E109:X109)","v":3804.9895740211973},{"$f":"D110/D114","v":0.14482165383746648}]
[null,null,"PTC Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E94:X94)","v":1832.4334380272755},{"$f":"D111/D114","v":6.9744222915630594E-2}]
[null,{"$f":"INDEX(T_Debt,MATCH(Label_SOLAR_Existing_Residential_PTC,List_Resources,0),1)","v":0.75800000000000001},"Debt",{"$f":"(D114-D110-D111)*$B112","v":15642.239794256717},{"$f":"D112/D114","v":0.59535906542115247}]
[null,{"$f":"1-B112","v":0.24199999999999999},"Equity",{"$f":"(D114-D110-D111)*$B113","v":4993.9604620186346},{"$f":"D113/D114","v":0.19007505782575052}]
[null,null,"Total",{"$f":"-D97","v":26273.623268323823}]
[null,null,"Check",{"$f":"SUM(D110:D113)-D114","v":0}]
[]
[]
[null,null,{"$f":"'Resource Options'!B14","v":"Residential Solar + Storage"}]
[null,null,"MWh",null,{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C118,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C118,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C118,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C118,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C118,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C118,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C118,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C118,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C118,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C118,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C118,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C118,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C118,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C118,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C118,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C118,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C118,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C118,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C118,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C118,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":8.6267654168615415}]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"PPA_SOLAR_Existing_Residential_PTC","v":272.26881445278906},{"$f":"E120","v":272.26881445278906},{"$f":"F120","v":272.26881445278906},{"$f":"G120","v":272.26881445278906},{"$f":"H120","v":272.26881445278906},{"$f":"I120","v":272.26881445278906},{"$f":"J120","v":272.26881445278906},{"$f":"K120","v":272.26881445278906},{"$f":"L120","v":272.26881445278906},{"$f":"M120","v":272.26881445278906},{"$f":"N120","v":272.26881445278906},{"$f":"O120","v":272.26881445278906},{"$f":"P120","v":272.26881445278906},{"$f":"Q120","v":272.26881445278906},{"$f":"R120","v":272.26881445278906},{"$f":"S120","v":272.26881445278906},{"$f":"T120","v":272.26881445278906},{"$f":"U120","v":272.26881445278906},{"$f":"V120","v":272.26881445278906},{"$f":"W120","v":272.26881445278906}]
[null,null,"Capacity Payment ($/kW-month)",null,{"$f":"INDEX(Summary_PPA,MATCH(Label_Capacity_Payment_SOLAR_Existing_Residential_Plus_Storage_PTC&$C$1,'PPA Summary'!$D$3:$D$40,0),MATCH($B$1,_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))","v":36.081424949384505},{"$f":"E121","v":36.081424949384505},36.081424949384505,36.081424949384505,36.081424949384505,36.081424949384505,36.081424949384505,36.081424949384505,36.081424949384505,36.081424949384505,36.081424949384505,36.081424949384505,36.081424949384505,36.081424949384505,36.081424949384505,36.081424949384505,36.081424949384505,36.081424949384505,36.081424949384505,36.081424949384505]
[null,null,"Revenue",null,{"$f":"E120*E119+E121*12*INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*1000","v":4984.3119715227767},4984.3119715227767,4984.3119715227767,4984.3119715227767,4984.3119715227767,4984.3119715227767,4984.3119715227767,4984.3119715227767,4984.3119715227767,4984.3119715227767,4984.3119715227767,4984.3119715227767,4984.3119715227767,4984.3119715227767,4984.3119715227767,4984.3119715227767,4984.3119715227767,4984.3119715227767,4984.3119715227767,4984.3119715227767]
[]
[null,null,"Solar Fixed O&M",null,{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C118,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":157.91152747154968},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C118,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":155.44147879696263},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C118,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":152.78367183747397},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C118,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":149.93098161659734},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C118,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":146.87605921367773},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C118,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":143.61132532935343},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C118,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":140.12896367562868},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C118,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":136.42091418594006},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C118,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":132.47886604047966},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C118,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":128.29425050191836},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C118,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":129.03392924401371},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C118,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":129.74312834978707},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C118,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":130.42012791613433},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C118,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":131.06314665194893},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C118,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":131.6703399991116},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C118,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":132.23979820028339},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C118,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":132.76954431206639},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C118,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":133.25753216205746},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C118,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":133.70164424828346},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C118,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":134.09968957946487}]
[null,null,"Storage Fixed O&M",null,{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C118,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":445.78693596807591},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C118,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":442.75968064549255},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C118,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":441.01724776543983},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C118,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":439.23979742559004},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C118,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":438.24402832248808},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C118,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":442.38290353087189},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C118,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":446.48931443322192},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C118,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":450.55977433780629},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C118,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":454.59065762180137},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C118,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":458.57819527842753},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C118,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":462.51847033478583},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C118,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":466.40741313685515},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C118,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":470.2407964979991},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C118,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":474.01423070725309},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C118,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":477.72315839355036},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C118,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":481.36284924195229},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C118,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":484.92839455783871},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C118,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":488.41470167491292},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C118,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":491.81648820276382},{"$f":"INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C118,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":495.1282761096117}]
[]
[]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E124:E127)","v":603.69846343962558},598.20115944245515,593.80091960291384,589.17077904218741,585.12008753616578,585.99422886022535,586.61827810885063,586.98068852374638,587.06952366228097,586.87244578034586,591.55239957879951,596.15054148664217,600.66092441413343,605.07737735920205,609.39349839266197,613.60264744223571,617.6979388699051,621.67223383697035,625.51813245104722,629.22796568907654]
[null,null,"     Storage Reinvestment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(T_CAPEX2,MATCH($C118,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000000*(1+INDEX(T_AFUDC,MATCH($C118,List_Resources,0),1))*0.5*INDEX(T_StorageMWh,MATCH($C118,List_Resources,0),1)/1000","v":11666.192395621105}]
[]
[null,null,"EBITDA",null,{"$f":"E122-E128","v":4380.6135080831509},4386.1108120803219,4390.5110519198624,4395.1411924805889,4399.1918839866112,4398.3177426625516,4397.6936934139258,4397.33128299903,4397.2424478604953,4397.4395257424312,4392.7595719439769,4388.1614300361343,4383.6510471086431,4379.2345941635749,4374.9184731301148,4370.7093240805407,4366.6140326528712,4362.6397376858067,4358.79383907173,4355.0840058336998]
[null,null,"Before Tax Earnings",null,{"$f":"E131-E149-E139","v":-4797.8209192291488},-9338.7340390982954,-4391.8509049352197,-1400.6947465312924,-1345.1849188994302,911.54251751159632,3171.5059623717584,3231.5689987175811,3295.2290099116044,3362.6811206743887,1275.9594199533551,193.5743115279879,1124.1734378579993,1828.1947396854418,2372.6180262511884,2507.9393149263024,2651.0486352981779,3323.1540343201605,4003.5793915229306,4172.7233040507399]
[null,null,"PTC",null,{"$f":"INDEX(T_PTCSchedule,MATCH($C118,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C118,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*E119","v":250.32450610653083},{"$f":"INDEX(T_PTCSchedule,MATCH($C118,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C118,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*F119","v":255.88721728123014},{"$f":"INDEX(T_PTCSchedule,MATCH($C118,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C118,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*G119","v":261.5735430236536},{"$f":"INDEX(T_PTCSchedule,MATCH($C118,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C118,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*H119","v":267.38623029672522},{"$f":"INDEX(T_PTCSchedule,MATCH($C118,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C118,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*I119","v":273.32808710637903},{"$f":"INDEX(T_PTCSchedule,MATCH($C118,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C118,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*J119","v":279.40198385805695},{"$f":"INDEX(T_PTCSchedule,MATCH($C118,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C118,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*K119","v":285.61085474335073},{"$f":"INDEX(T_PTCSchedule,MATCH($C118,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C118,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*L119","v":291.95769915745745},{"$f":"INDEX(T_PTCSchedule,MATCH($C118,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C118,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*M119","v":298.44558314813446},{"$f":"INDEX(T_PTCSchedule,MATCH($C118,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C118,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*N119","v":305.0776408968523}]
[null,null,"Federal Tax",null,{"$f":"E132*Federal_Tax_Rate-E133","v":-1257.8668991446521},{"$f":"F132*Federal_Tax_Rate-F133","v":-2217.0213654918721},{"$f":"G132*Federal_Tax_Rate-G133","v":-1183.8622330600497},-561.53212706829663,-555.8169200752593,-87.978055180621737,380.4053973547185,386.67179057323449,393.55250893330242,401.08539444476929,{"$f":"O132*Federal_Tax_Rate-O133","v":267.95147819020457},{"$f":"P132*Federal_Tax_Rate-P133","v":40.650605420877461},236.07642195017985,383.92089533394278,498.24978551274955,526.66725613452343,556.72021341261734,697.86234720723371,840.75167221981542,876.27189385065537]
[]
[null,{"$f":"IRR(D136:Y136,0.1)","v":7.5000003254757752E-2},"Free Cash Flow",{"$f":"SUM(D145:D146)","v":-45002.29144449193},{"$f":"E131-E134","v":5638.480407227803},6603.1321775721935,5574.3732849799126,4956.673319548885,4955.0088040618703,4486.2957978431732,4017.2882960592074,{"$f":"L131-L134","v":4010.6594924257956},{"$f":"M131-M134","v":4003.689938927193},3996.3541312976618,{"$f":"O131-O134-O129","v":-7541.3843018673324},{"$f":"P131-P134","v":4347.5108246152568},{"$f":"Q131-Q134","v":4147.5746251584633},3995.3136988296319,3876.6686876173653,3844.0420679460171,3809.8938192402538,3664.7773904785731,3518.0421668519148,3478.8121119830444,{"$f":"D136*-0.3","v":13500.687433347579}]
[null,{"$f":"IRR(D137:Y137,0.1)","v":0.13369719182205553},"ROE",{"$f":"-D154","v":-8869.9175193854353},{"$f":"E136-E139-E142-E150-E133","v":1456.7418789522258},1451.8818553809003,1445.6489919699479,1439.0637522200993,1431.4573799234308,1419.3660366687441,1406.8452237151726,1393.8695756676541,1380.4121381783743,1366.4442728001256,{"$f":"O136-O139-O142-O150-O133+O129","v":276.80549706018246},{"$f":"P136-P139-P142-P150-P133","v":249.52039079134022},221.00372253808462,191.18881835521319,160.00525153291807,127.37863186156943,93.230383155806578,57.477508387636348,20.032341742396056,-19.197713126474355,{"$f":"Y136","v":13500.687433347579}]
[]
[null,null,"Interest",null,{"$f":"D143*Debt_Rate","v":1528.0448817486727},1484.2215782768119,1437.987993113999,1389.2115607672313,1337.7524246413914,1283.4630360286303,1226.1877310421673,1165.762284281449,1102.0134379488909,1034.7584050680423,1450.1679063521908,1337.5366008205378,1218.7105734846439,1093.3491146452759,961.09277556974246,821.5623378450548,674.35772604550925,519.05686059698871,355.21444754879963,{"$f":"W143*Debt_Rate","v":182.36070178296009}]
[null,null,"Initial Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$D153)","v":2324.8322176006841},2324.8322176006841,2324.8322176006841,2324.8322176006841,2324.8322176006841,2324.8322176006841,2324.8322176006841,2324.8322176006841,2324.8322176006841,2324.8322176006841,2324.8322176006841,2324.8322176006841,2324.8322176006841,2324.8322176006841,2324.8322176006841,2324.8322176006841,2324.8322176006841,2324.8322176006841,2324.8322176006841,2324.8322176006841]
[null,null,"Storage Refresh Mortgage Payment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-PMT(Debt_Rate,10,$O129)*$B153","v":1173.1776075088344},1173.1776075088344,1173.1776075088344,1173.1776075088344,1173.1776075088344,1173.1776075088344,1173.1776075088344,1173.1776075088344,1173.1776075088344,1173.1776075088344]
[null,null,"Sinking Fund",null,{"$f":"E141+E140-E139","v":796.78733585201144},{"$f":"F141+F140-F139","v":840.61063932387219},886.84422448668511,935.62065683345281,987.07979295929272,1041.3691815720538,1098.6444865585167,1159.0699333192351,{"$f":"M141+M140-M139","v":1222.8187796517932},{"$f":"N141+N140-N139","v":1290.0738125326418},{"$f":"O141+O140-O139","v":2047.8419187573279},{"$f":"P141+P140-P139","v":2160.4732242889809},{"$f":"Q141+Q140-Q139","v":2279.2992516248751},2404.6607104642426,2536.9170495397761,2676.4474872644641,2823.6520990640092,2978.9529645125299,3142.7953775607193,3315.6491233265588]
[null,null,"Mortgage Balance",{"$f":"D153","v":27782.634213612229},{"$f":"D143-E142+(F129*$B153)","v":26985.846877760217},26145.236238436344,25258.392013949659,24322.771357116206,23335.691564156914,22294.322382584862,21195.677896026344,20036.607962707109,18813.789183055316,26366.689206403469,24318.847287646142,22158.374063357162,19879.074811732287,17474.414101268045,14937.497051728269,12261.049564463805,9437.3974653997957,6458.4445008872663,3315.6491233265469,{"$f":"W143-X142+(Y129*$B153)","v":-1.1823431123048067E-11}]
[]
[null,null,"Solar Depr",{"$f":"-INDEX(T_CAPEX,MATCH($C118,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C118,List_Resources,0),1)/1000*1000000*(1+INDEX(T_AFUDC,MATCH($C118,List_Resources,0),1))","v":-26273.623268323823},{"$f":"-$D145/20","v":1313.6811634161911},1313.6811634161911,1313.6811634161911,1313.6811634161911,1313.6811634161911,1313.6811634161911,1313.6811634161911,1313.6811634161911,1313.6811634161911,1313.6811634161911,1313.6811634161911,1313.6811634161911,1313.6811634161911,1313.6811634161911,1313.6811634161911,1313.6811634161911,1313.6811634161911,1313.6811634161911,1313.6811634161911,1313.6811634161911]
[null,null,"Storage Depr",{"$f":"-INDEX(T_CAPEX2,MATCH($C118,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000000*(1+INDEX(T_AFUDC,MATCH($C118,List_Resources,0),1))*INDEX(T_StorageMWh,MATCH($C118,List_Resources,0),1)/1000","v":-18728.66817616811},{"$f":"-$D146/10","v":1872.866817616811},1872.866817616811,1872.866817616811,1872.866817616811,1872.866817616811,1872.866817616811,1872.866817616811,1872.866817616811,1872.866817616811,1872.866817616811,{"$f":"$O129/10","v":1166.6192395621106},{"$f":"$O129/10","v":1166.6192395621106},1166.6192395621106,1166.6192395621106,1166.6192395621106,1166.6192395621106,1166.6192395621106,1166.6192395621106,1166.6192395621106,1166.6192395621106]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E145:E146)","v":3186.5479810330021},{"$f":"SUM($E145:F146)","v":6373.0959620660042},{"$f":"SUM($E145:G146)","v":9559.6439430990067},{"$f":"SUM($E145:H146)","v":12746.191924132007},{"$f":"SUM($E145:I146)","v":15932.739905165008},{"$f":"SUM($E145:J146)","v":19119.28788619801},{"$f":"SUM($E145:K146)","v":22305.83586723101},{"$f":"SUM($E145:L146)","v":25492.383848264013},{"$f":"SUM($E145:M146)","v":28678.931829297013},{"$f":"SUM($E145:N146)","v":31865.479810330016},{"$f":"SUM($E145:O146)","v":34345.780213308317},{"$f":"SUM($E145:P146)","v":36826.080616286621},{"$f":"SUM($E145:Q146)","v":39306.381019264925},{"$f":"SUM($E145:R146)","v":41786.681422243229},{"$f":"SUM($E145:S146)","v":44266.981825221534},{"$f":"SUM($E145:T146)","v":46747.282228199838},{"$f":"SUM($E145:U146)","v":49227.582631178142},{"$f":"SUM($E145:V146)","v":51707.883034156446},{"$f":"SUM($E145:W146)","v":54188.183437134743},{"$f":"SUM($E145:X146)","v":56668.483840113047}]
[null,null,"End Year Book Value",null,{"$f":"-$D136-E147","v":41815.74346345893},{"$f":"-$D136-F147","v":38629.195482425923},35442.647501392923,{"$f":"-$D136-H147","v":32256.099520359923},{"$f":"-$D136-I147","v":29069.551539326923},25883.00355829392,22696.45557726092,19509.907596227917,{"$f":"-$D136-M147","v":16323.359615194917},{"$f":"-$D136-N147","v":13136.811634161913},{"$f":"-$D136-O147+$O129","v":22322.703626804716},{"$f":"-$D136-P147+$O129","v":19842.403223826412},17362.102820848108,14881.802417869805,12401.502014891501,9921.2016119131968,7440.9012089348926,4960.6008059565884,2480.3004029782915,0]
[null,null,"Tax Dep",null,{"$f":"-$D136*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C118,List_Resources,0),MATCH(E$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C118,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":7650.3895455636275},{"$f":"-$D136*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C118,List_Resources,0),MATCH(F$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C118,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":12240.623272901805},{"$f":"-$D136*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C118,List_Resources,0),MATCH(G$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C118,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":7344.3739637410827},{"$f":"-$D136*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C118,List_Resources,0),MATCH(H$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C118,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":4406.62437824465},{"$f":"-$D136*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C118,List_Resources,0),MATCH(I$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C118,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":4406.62437824465},{"$f":"-$D136*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C118,List_Resources,0),MATCH(J$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C118,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2203.312189122325},{"$f":"-$D136*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C118,List_Resources,0),MATCH(K$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C118,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D136*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C118,List_Resources,0),MATCH(L$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C118,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D136*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C118,List_Resources,0),MATCH(M$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C118,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D136*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C118,List_Resources,0),MATCH(N$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C118,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"$O129*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C118,List_Resources,0),MATCH(O$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":1666.632245638431},{"$f":"$O129*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C118,List_Resources,0),MATCH(P$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":2857.0505176876086},{"$f":"$O129*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C118,List_Resources,0),MATCH(Q$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":2040.7670357659999},{"$f":"$O129*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C118,List_Resources,0),MATCH(R$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":1457.6907398328572},{"$f":"$O129*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C118,List_Resources,0),MATCH(S$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":1041.2076713091835},{"$f":"$O129*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C118,List_Resources,0),MATCH(T$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":1041.2076713091835},{"$f":"$O129*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C118,List_Resources,0),MATCH(U$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":1041.2076713091835},{"$f":"$O129*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C118,List_Resources,0),MATCH(V$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":520.42884276865743},{"$f":"$O129*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C118,List_Resources,0),MATCH(W$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"$O129*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C118,List_Resources,0),MATCH(X$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E149*Federal_Tax_Rate","v":1606.5818045683618},{"$f":"F149*Federal_Tax_Rate","v":2570.5308873093791},{"$f":"G149*Federal_Tax_Rate","v":1542.3185323856273},925.39111943137641,925.39111943137641,462.6955597156882,0,0,0,{"$f":"N149*Federal_Tax_Rate","v":0},{"$f":"O149*Federal_Tax_Rate","v":349.99277158407051},{"$f":"P149*Federal_Tax_Rate","v":599.98060871439782},428.56107751085995,306.1150553649,218.65361097492854,218.65361097492854,218.65361097492854,109.29005698141806,0,0]
[null,null,"Dep. Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E150:N150)","v":6517.3062734669902},{"$f":"D151/D155","v":0.14482165383746648}]
[null,null,"PTC Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E133:X133)","v":1832.4334380272755},{"$f":"D152/D155","v":4.0718669632356173E-2}]
[null,{"$f":"INDEX(T_Debt,MATCH(Label_Capacity_Payment_SOLAR_Existing_Residential_Plus_Storage_PTC,List_Resources,0),1)","v":0.75800000000000001},"Debt",{"$f":"(D155-D151-D152)*$B153","v":27782.634213612229},{"$f":"D153/D155","v":0.61736043480987446}]
[null,{"$f":"1-B153","v":0.24199999999999999},"Equity",{"$f":"(D155-D151-D152)*$B154","v":8869.9175193854353},{"$f":"D154/D155","v":0.19709924172030294}]
[null,null,"Total",{"$f":"-D136","v":45002.29144449193}]
[null,null,"Check",{"$f":"SUM(D151:D154)-D155","v":0}]
[]
[]
[null,null,{"$f":"'Resource Options'!B15","v":"Commercial Solar"}]
[null,null,"MWh",null,{"$f":"INDEX(T_PlantSize,MATCH($C159,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C159,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":1463.929209651099},{"$f":"INDEX(T_PlantSize,MATCH($C159,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C159,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":1463.929209651099},{"$f":"INDEX(T_PlantSize,MATCH($C159,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C159,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":1463.929209651099},{"$f":"INDEX(T_PlantSize,MATCH($C159,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C159,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":1463.929209651099},{"$f":"INDEX(T_PlantSize,MATCH($C159,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C159,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":1463.929209651099},{"$f":"INDEX(T_PlantSize,MATCH($C159,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C159,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":1463.929209651099},{"$f":"INDEX(T_PlantSize,MATCH($C159,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C159,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":1463.929209651099},{"$f":"INDEX(T_PlantSize,MATCH($C159,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C159,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":1463.929209651099},{"$f":"INDEX(T_PlantSize,MATCH($C159,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C159,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":1463.929209651099},{"$f":"INDEX(T_PlantSize,MATCH($C159,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C159,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":1463.929209651099},{"$f":"INDEX(T_PlantSize,MATCH($C159,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C159,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":1463.929209651099},{"$f":"INDEX(T_PlantSize,MATCH($C159,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C159,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":1463.929209651099},{"$f":"INDEX(T_PlantSize,MATCH($C159,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C159,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":1463.929209651099},{"$f":"INDEX(T_PlantSize,MATCH($C159,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C159,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":1463.929209651099},{"$f":"INDEX(T_PlantSize,MATCH($C159,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C159,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":1463.929209651099},{"$f":"INDEX(T_PlantSize,MATCH($C159,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C159,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":1463.929209651099},{"$f":"INDEX(T_PlantSize,MATCH($C159,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C159,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":1463.929209651099},{"$f":"INDEX(T_PlantSize,MATCH($C159,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C159,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":1463.929209651099},{"$f":"INDEX(T_PlantSize,MATCH($C159,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C159,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":1463.929209651099},{"$f":"INDEX(T_PlantSize,MATCH($C159,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C159,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":1463.929209651099}]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"INDEX(Summary_PPA,MATCH(Label_SOLAR_Commercial_PTC&$C$1,'PPA Summary'!$D$3:$D$40,0),MATCH($B$1,_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))","v":148.2246396471071},{"$f":"E161","v":148.2246396471071},{"$f":"F161","v":148.2246396471071},{"$f":"G161","v":148.2246396471071},{"$f":"H161","v":148.2246396471071},{"$f":"I161","v":148.2246396471071},{"$f":"J161","v":148.2246396471071},{"$f":"K161","v":148.2246396471071},{"$f":"L161","v":148.2246396471071},{"$f":"M161","v":148.2246396471071},{"$f":"N161","v":148.2246396471071},{"$f":"O161","v":148.2246396471071},{"$f":"P161","v":148.2246396471071},{"$f":"Q161","v":148.2246396471071},{"$f":"R161","v":148.2246396471071},{"$f":"S161","v":148.2246396471071},{"$f":"T161","v":148.2246396471071},{"$f":"U161","v":148.2246396471071},{"$f":"V161","v":148.2246396471071},{"$f":"W161","v":148.2246396471071}]
[null,null,"Revenue",null,{"$f":"E161*E160","v":216990.37956940845},{"$f":"F161*F160","v":216990.37956940845},{"$f":"G161*G160","v":216990.37956940845},{"$f":"H161*H160","v":216990.37956940845},{"$f":"I161*I160","v":216990.37956940845},{"$f":"J161*J160","v":216990.37956940845},{"$f":"K161*K160","v":216990.37956940845},{"$f":"L161*L160","v":216990.37956940845},{"$f":"M161*M160","v":216990.37956940845},{"$f":"N161*N160","v":216990.37956940845},{"$f":"O161*O160","v":216990.37956940845},{"$f":"P161*P160","v":216990.37956940845},{"$f":"Q161*Q160","v":216990.37956940845},{"$f":"R161*R160","v":216990.37956940845},{"$f":"S161*S160","v":216990.37956940845},{"$f":"T161*T160","v":216990.37956940845},{"$f":"U161*U160","v":216990.37956940845},{"$f":"V161*V160","v":216990.37956940845},{"$f":"W161*W160","v":216990.37956940845},{"$f":"X161*X160","v":216990.37956940845}]
[]
[null,null,"Fixed O&M",null,{"$f":"INDEX(T_PlantSize,MATCH($C159,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C159,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":20461.47492402892},{"$f":"INDEX(T_PlantSize,MATCH($C159,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C159,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":20318.097758113458},{"$f":"INDEX(T_PlantSize,MATCH($C159,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C159,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":20158.244107462429},{"$f":"INDEX(T_PlantSize,MATCH($C159,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C159,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":19981.252493310905},{"$f":"INDEX(T_PlantSize,MATCH($C159,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C159,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":19786.440174504678},{"$f":"INDEX(T_PlantSize,MATCH($C159,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C159,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":19573.102529164262},{"$f":"INDEX(T_PlantSize,MATCH($C159,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C159,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":19340.512419367336},{"$f":"INDEX(T_PlantSize,MATCH($C159,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C159,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":19087.919538400187},{"$f":"INDEX(T_PlantSize,MATCH($C159,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C159,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":18814.549740117236},{"$f":"INDEX(T_PlantSize,MATCH($C159,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C159,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":18519.604349935744},{"$f":"INDEX(T_PlantSize,MATCH($C159,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C159,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":18691.908764630149},{"$f":"INDEX(T_PlantSize,MATCH($C159,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C159,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":18862.725776010389},{"$f":"INDEX(T_PlantSize,MATCH($C159,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C159,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":19031.904191025489},{"$f":"INDEX(T_PlantSize,MATCH($C159,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C159,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":19199.286831505975},{"$f":"INDEX(T_PlantSize,MATCH($C159,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C159,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":19364.710342823015},{"$f":"INDEX(T_PlantSize,MATCH($C159,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C159,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":19528.004996999156},{"$f":"INDEX(T_PlantSize,MATCH($C159,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C159,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":19688.994490118566},{"$f":"INDEX(T_PlantSize,MATCH($C159,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C159,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":19847.495733880613},{"$f":"INDEX(T_PlantSize,MATCH($C159,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C159,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":20003.31864113663},{"$f":"INDEX(T_PlantSize,MATCH($C159,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C159,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":20156.265905245218}]
[]
[]
[null,null,"Property Tax",null,{"$f":"D186*Property_Tax_Rate","v":23943.407844953501},22609.29265317347,21349.513719475992,20159.929063243679,19036.627493030905,17975.915747101939,16974.306350492127,16028.506148667773,15135.40548008503,14292.067952048557,13495.720786254476,12743.745702275006,12033.67030901097,11363.159975808439,10730.010156512855,10132.13914122315,9567.5812119146904,9034.4801794275845,8531.0832805709215,8055.7354152774215]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E164:E167)","v":44404.882768982425},{"$f":"SUM(F164:F167)","v":42927.390411286928},41507.757826938425,40141.181556554584,38823.067667535579,37549.018276266201,36314.818769859463,35116.42568706796,33949.955220202268,32811.672301984305,32187.629550884623,31606.471478285395,31065.574500036459,30562.446807314416,30094.720499335868,29660.144138222306,29256.575702033257,28881.975913308197,28534.401921707551,28212.001320522639]
[]
[null,null,"EBITDA",null,{"$f":"E162-E168","v":172585.49680042604},{"$f":"F162-F168","v":174062.98915812152},175482.62174247002,176849.19801285386,178167.31190187286,179441.36129314225,180675.56079954898,181873.95388234049,183040.42434920618,184178.70726742415,184802.75001852383,185383.90809112307,185924.805069372,186427.93276209405,186895.65907007258,187330.23543118616,187733.80386737519,188108.40365610027,188455.9776477009,188778.37824888583]
[null,null,"Before Tax Earnings",null,{"$f":"E170-E187-E178","v":-306948.11528620269},{"$f":"F170-F187-F178","v":-547614.25545084628},-283496.86600492662,-123513.60244124306,-119754.09102230141,1322.5575719286935,122501.01837296989,126566.20144821935,130757.13535712818,135086.22720670167,139076.57338038142,143209.18156380262,147496.85840896872,151952.83886128842,156590.82483064244,161425.02513450716,166470.19683029866,171741.68805790434,177255.48251752398,183028.24571246898]
[null,null,"PTC",null,{"$f":"INDEX(T_PTCValue,MATCH($C159,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C159,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*E160","v":42479.114554868043},{"$f":"INDEX(T_PTCValue,MATCH($C159,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C159,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*F160","v":43423.085438506314},{"$f":"INDEX(T_PTCValue,MATCH($C159,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C159,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*G160","v":44388.033243120801},{"$f":"INDEX(T_PTCValue,MATCH($C159,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C159,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*H160","v":45374.424117849427},{"$f":"INDEX(T_PTCValue,MATCH($C159,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C159,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*I160","v":46382.734570596273},{"$f":"INDEX(T_PTCValue,MATCH($C159,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C159,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*J160","v":47413.45169822406},{"$f":"INDEX(T_PTCValue,MATCH($C159,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C159,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*K160","v":48467.073421861998},{"$f":"INDEX(T_PTCValue,MATCH($C159,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C159,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*L160","v":49544.108727442617},{"$f":"INDEX(T_PTCValue,MATCH($C159,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C159,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*M160","v":50645.077911583838},{"$f":"INDEX(T_PTCValue,MATCH($C159,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C159,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*N160","v":51770.512832935055}]
[null,null,"Federal Tax",null,{"$f":"E171*Federal_Tax_Rate-E172","v":-106938.2187649706},-158422.07908318401,-103922.37510415539,-71312.280630510475,-71531.093685279571,-47135.714608119037,-22741.859563538321,-22965.206423316555,-23186.079486586921,-23402.405119527706,29206.080409880098,30073.928128398547,30974.340265883431,31910.096160870566,32884.073214434909,33899.255278246499,34958.741334362719,36065.754492159911,37223.651328680033,38435.931599618481]
[]
[null,{"$f":"IRR(D175:Y175,0.1)","v":7.5000004213733096E-2},"Free Cash Flow",{"$f":"-INDEX(T_CAPEX,MATCH($C159,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C159,List_Resources,0),1)/1000*1000000*(1+INDEX(T_AFUDC,MATCH($C159,List_Resources,0),1))","v":-2394340.78449535},{"$f":"E170-E173","v":279523.71556539665},332485.06824130553,279404.99684662541,248161.47864336433,249698.40558715243,226577.0759012613,203417.42036308729,204839.16030565705,206226.50383579309,207581.11238695186,155596.66960864374,155309.97996272452,154950.46480348858,154517.83660122348,154011.58585563768,153430.98015293965,152775.06253301247,152042.64916394037,151232.32631902088,150342.44664926734,{"$f":"D175*-0.3","v":718302.23534860497}]
[null,{"$f":"IRR(D176:Y176,0.1)","v":0.11201361537122589},"ROE",{"$f":"-D192","v":-418528.17276567355},{"$f":"E175-E178-E180-E188-E172","v":41268.638169139092},41999.240357519287,42660.119402374454,43253.74927087457,43782.365761915855,44247.9731582643,44652.350106319769,44997.054743308901,45283.429089303696,45512.602719111281,45298.67277373821,45011.983127818967,44652.467968583034,44219.839766317949,43713.589020732135,43132.983318034108,42477.065698106948,41744.652329034827,40934.329484115326,40044.449814361782,{"$f":"Y175","v":718302.23534860497}]
[]
[null,null,"Interest",null,{"$f":"D181*Debt_Rate","v":72495.678722419252},70416.551226232506,68223.071717755491,65908.950836312244,63467.553306389607,60891.878912321226,58174.542426579093,55307.752434121139,52283.288992078,49092.480060722482,45726.176638142417,42174.726527320447,38427.946660403264,34475.093900805638,30304.83423943014,25905.210296678993,21263.607037076534,16366.715598195939,11200.495130176909,5750.1325364168342]
[null,null,"Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$D191)","v":110297.99683490554},110297.99683490554,110297.99683490554,110297.99683490554,110297.99683490554,110297.99683490554,110297.99683490554,110297.99683490554,110297.99683490554,110297.99683490554,110297.99683490554,110297.99683490554,110297.99683490554,110297.99683490554,110297.99683490554,110297.99683490554,110297.99683490554,110297.99683490554,110297.99683490554,110297.99683490554]
[null,null,"Sinking Fund",null,{"$f":"E179-E178","v":37802.318112486289},{"$f":"F179-F178","v":39881.445608673035},42074.925117150051,44389.045998593298,46830.443528515934,49406.117922584315,52123.454408326448,54990.244400784402,58014.707842827542,61205.516774183059,64571.820196763125,68123.270307585102,71870.050174502278,75822.902934099897,79993.162595475398,84392.786538226545,89034.389797829004,93931.281236709605,99097.501704728638,104547.86429848871]
[null,null,"Mortgage Balance",{"$f":"D191","v":1318103.2494985319},{"$f":"D181-E180","v":1280300.9313860456},{"$f":"E181-F180","v":1240419.4857773725},{"$f":"F181-G180","v":1198344.5606602225},1153955.5146616292,1107125.0711331132,1057718.9532105289,1005595.4988022025,950605.25440141815,892590.54655859061,831385.02978440758,766813.20958764444,698689.93928005931,626819.889105557,550996.9861714571,471003.82357598172,386611.03703775519,297576.64723992615,203645.36600321654,104547.8642984879,-8.149072527885437E-10]
[]
[null,null,"Book Depr",null,{"$f":"-$D175/20","v":119717.0392247675},119717.0392247675,119717.0392247675,119717.0392247675,119717.0392247675,119717.0392247675,119717.0392247675,119717.0392247675,119717.0392247675,119717.0392247675,119717.0392247675,119717.0392247675,119717.0392247675,119717.0392247675,119717.0392247675,119717.0392247675,119717.0392247675,119717.0392247675,119717.0392247675,119717.0392247675]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E183:E183)","v":119717.0392247675},{"$f":"SUM($E183:F183)","v":239434.07844953501},{"$f":"SUM($E183:G183)","v":359151.11767430254},{"$f":"SUM($E183:H183)","v":478868.15689907002},{"$f":"SUM($E183:I183)","v":598585.19612383749},{"$f":"SUM($E183:J183)","v":718302.23534860497},{"$f":"SUM($E183:K183)","v":838019.27457337244},{"$f":"SUM($E183:L183)","v":957736.31379813992},{"$f":"SUM($E183:M183)","v":1077453.3530229074},{"$f":"SUM($E183:N183)","v":1197170.392247675},{"$f":"SUM($E183:O183)","v":1316887.4314724426},{"$f":"SUM($E183:P183)","v":1436604.4706972102},{"$f":"SUM($E183:Q183)","v":1556321.5099219778},{"$f":"SUM($E183:R183)","v":1676038.5491467454},{"$f":"SUM($E183:S183)","v":1795755.5883715129},{"$f":"SUM($E183:T183)","v":1915472.6275962805},{"$f":"SUM($E183:U183)","v":2035189.6668210481},{"$f":"SUM($E183:V183)","v":2154906.7060458157},{"$f":"SUM($E183:W183)","v":2274623.7452705833},{"$f":"SUM($E183:X183)","v":2394340.7844953509}]
[null,null,"End Year Book Value",null,{"$f":"-$D175-E184","v":2274623.7452705824},2154906.7060458148,2035189.6668210474,{"$f":"-$D175-H184","v":1915472.6275962801},{"$f":"-$D175-I184","v":1795755.5883715125},1676038.5491467449,1556321.5099219775,1436604.4706972102,1316887.4314724426,1197170.392247675,1077453.3530229074,957736.3137981398,838019.27457337221,718302.23534860462,598585.19612383703,478868.15689906944,359151.11767430184,239434.07844953425,119717.03922476666,0]
[null,null,"Prop. Tax Value",{"$f":"-D175","v":2394340.78449535},{"$f":"D186/(($D186/$Y186)^(1/21))","v":2260929.2653173469},{"$f":"E186/(($D186/$Y186)^(1/21))","v":2134951.3719475991},2015992.9063243677,1903662.7493030904,1797591.5747101938,1697430.6350492125,{"$f":"J186/(($D186/$Y186)^(1/21))","v":1602850.6148667773},{"$f":"K186/(($D186/$Y186)^(1/21))","v":1513540.5480085029},1429206.7952048557,1349572.0786254476,1274374.5702275005,1203367.030901097,1136315.997580844,1073001.0156512854,1013213.914122315,956758.12119146902,903448.01794275851,853108.32805709215,{"$f":"V186/(($D186/$Y186)^(1/21))","v":805573.54152774217},{"$f":"W186/(($D186/$Y186)^(1/21))","v":760687.37048610742},{"$f":"Y175","v":718302.23534860497}]
[null,null,"Tax Dep",null,{"$f":"-$D175*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C159,List_Resources,0),MATCH(E$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C159,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":407037.93336420949},{"$f":"-$D175*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C159,List_Resources,0),MATCH(F$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C159,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":651260.69338273525},{"$f":"-$D175*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C159,List_Resources,0),MATCH(G$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C159,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":390756.41602964111},{"$f":"-$D175*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C159,List_Resources,0),MATCH(H$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C159,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":234453.84961778467},{"$f":"-$D175*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C159,List_Resources,0),MATCH(I$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C159,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":234453.84961778467},{"$f":"-$D175*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C159,List_Resources,0),MATCH(J$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C159,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":117226.92480889233},{"$f":"-$D175*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C159,List_Resources,0),MATCH(K$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C159,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D175*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C159,List_Resources,0),MATCH(L$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C159,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D175*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C159,List_Resources,0),MATCH(M$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C159,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D175*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C159,List_Resources,0),MATCH(N$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C159,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D175*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C159,List_Resources,0),MATCH(O$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C159,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D175*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C159,List_Resources,0),MATCH(P$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C159,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D175*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C159,List_Resources,0),MATCH(Q$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C159,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D175*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C159,List_Resources,0),MATCH(R$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C159,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D175*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C159,List_Resources,0),MATCH(S$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C159,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D175*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C159,List_Resources,0),MATCH(T$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C159,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D175*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C159,List_Resources,0),MATCH(U$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C159,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D175*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C159,List_Resources,0),MATCH(V$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C159,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D175*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C159,List_Resources,0),MATCH(W$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C159,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D175*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C159,List_Resources,0),MATCH(X$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C159,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E187*Federal_Tax_Rate","v":85477.966006483985},136764.7456103744,82058.847366224625,49235.308419734778,49235.308419734778,24617.654209867389,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dep. Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E188:X188)","v":346752.39226111351},{"$f":"D189/D193","v":0.14482165383746648}]
[null,null,"PTC Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E172:X172)","v":310956.969970031},{"$f":"D190/D193","v":0.12987164232578979}]
[null,{"$f":"INDEX(T_Debt,MATCH(Label_SOLAR_Commercial_PTC,List_Resources,0),1)","v":0.75900000000000001},"Debt",{"$f":"(D193-D189-D190)*$B191","v":1318103.2494985319},{"$f":"D191/D193","v":0.55050778821208846}]
[null,{"$f":"1-B191","v":0.24099999999999999},"Equity",{"$f":"(D193-D189-D190)*$B192","v":418528.17276567355},{"$f":"D192/D193","v":0.17479891562465524}]
[null,null,"Total",{"$f":"-D175","v":2394340.78449535}]
[null,null,"Check",{"$f":"SUM(D189:D192)-D193","v":0}]
[]
[]
[null,null,{"$f":"'Resource Options'!B16","v":"Commercial Solar + Storage"}]
[null,null,"MWh",null,{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C197,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":1463.929209651099},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C197,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":1463.929209651099},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C197,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":1463.929209651099},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C197,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":1463.929209651099},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C197,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":1463.929209651099},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C197,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":1463.929209651099},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C197,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":1463.929209651099},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C197,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":1463.929209651099},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C197,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":1463.929209651099},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C197,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":1463.929209651099},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C197,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":1463.929209651099},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C197,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":1463.929209651099},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C197,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":1463.929209651099},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C197,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":1463.929209651099},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C197,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":1463.929209651099},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C197,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":1463.929209651099},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C197,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":1463.929209651099},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C197,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":1463.929209651099},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C197,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":1463.929209651099},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C197,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":1463.929209651099}]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"PPA_SOLAR_Commercial_PTC","v":148.2246396471071},{"$f":"E199","v":148.2246396471071},{"$f":"F199","v":148.2246396471071},{"$f":"G199","v":148.2246396471071},{"$f":"H199","v":148.2246396471071},{"$f":"I199","v":148.2246396471071},{"$f":"J199","v":148.2246396471071},{"$f":"K199","v":148.2246396471071},{"$f":"L199","v":148.2246396471071},{"$f":"M199","v":148.2246396471071},{"$f":"N199","v":148.2246396471071},{"$f":"O199","v":148.2246396471071},{"$f":"P199","v":148.2246396471071},{"$f":"Q199","v":148.2246396471071},{"$f":"R199","v":148.2246396471071},{"$f":"S199","v":148.2246396471071},{"$f":"T199","v":148.2246396471071},{"$f":"U199","v":148.2246396471071},{"$f":"V199","v":148.2246396471071},{"$f":"W199","v":148.2246396471071}]
[null,null,"Capacity Payment ($/kW-month)",null,{"$f":"INDEX(Summary_PPA,MATCH(Label_Capacity_Payment_SOLAR_Commercial_Plus_Storage_PTC&$C$1,'PPA Summary'!$D$3:$D$40,0),MATCH($B$1,_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))","v":34.97757388149445},{"$f":"E200","v":34.97757388149445},34.97757388149445,34.97757388149445,34.97757388149445,34.97757388149445,34.97757388149445,34.97757388149445,34.97757388149445,34.97757388149445,34.97757388149445,34.97757388149445,34.97757388149445,34.97757388149445,34.97757388149445,34.97757388149445,34.97757388149445,34.97757388149445,34.97757388149445,34.97757388149445]
[null,null,"Revenue",null,{"$f":"E199*E198+E200*12*INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*1000","v":636721.26614734181},636721.26614734181,636721.26614734181,636721.26614734181,636721.26614734181,636721.26614734181,636721.26614734181,636721.26614734181,636721.26614734181,636721.26614734181,636721.26614734181,636721.26614734181,636721.26614734181,636721.26614734181,636721.26614734181,636721.26614734181,636721.26614734181,636721.26614734181,636721.26614734181,636721.26614734181]
[]
[null,null,"Solar Fixed O&M",null,{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C197,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":16369.179939223137},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C197,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":16254.478206490767},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C197,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":16126.595285969945},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C197,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":15985.001994648725},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C197,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":15829.152139603742},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C197,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":15658.482023331409},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C197,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":15472.40993549387},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C197,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":15270.33563072015},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C197,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":15051.639792093789},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C197,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":14815.683479948595},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C197,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":14953.52701170412},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C197,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":15090.180620808313},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C197,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":15225.523352820392},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C197,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":15359.429465204781},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C197,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":15491.768274258413},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C197,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":15622.403997599326},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C197,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":15751.195592094853},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C197,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":15877.996587104491},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C197,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":16002.654912909304},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C197,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":16125.012724196175}]
[null,null,"Storage Fixed O&M",null,{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C197,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":44721.065491239802},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C197,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":43938.070732790926},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C197,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":43228.814046762353},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C197,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":42628.669119140468},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C197,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":42062.109211407922},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C197,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":42459.353234775037},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C197,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":42853.481374986564},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C197,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":43244.158983766909},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C197,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":43631.038078409321},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C197,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":44013.756914395759},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C197,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":44391.939545606852},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C197,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":44765.195371781374},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C197,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":45133.118672876459},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C197,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":45495.288129969238},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C197,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":45851.266332331536},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C197,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":46200.599270300474},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C197,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":46542.815813556314},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C197,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":46877.427174409808},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C197,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":47203.926355690302},{"$f":"INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C197,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":47521.787582815465}]
[]
[]
[null,null,"Property Tax",null,{"$f":"D229*Property_Tax_Rate","v":53909.27692682248},{"$f":"E229*Property_Tax_Rate","v":50905.477894049902},{"$f":"F229*Property_Tax_Rate","v":48069.049101496523},{"$f":"G229*Property_Tax_Rate","v":45390.66475971858},{"$f":"H229*Property_Tax_Rate","v":42861.518707783522},{"$f":"I229*Property_Tax_Rate","v":40473.295459818837},{"$f":"J229*Property_Tax_Rate","v":38218.142864833215},{"$f":"K229*Property_Tax_Rate","v":36088.646289919379},{"$f":"L229*Property_Tax_Rate","v":34077.804241956466},{"$f":"M229*Property_Tax_Rate","v":32179.005347659458},{"$f":"N229*Property_Tax_Rate","v":30386.00661628916},{"$f":"O229*Property_Tax_Rate","v":48042.689379374649},{"$f":"P229*Property_Tax_Rate","v":43515.264180738268},{"$f":"Q229*Property_Tax_Rate","v":39414.492427070094},{"$f":"R229*Property_Tax_Rate","v":35700.167344295078},{"$f":"S229*Property_Tax_Rate","v":32335.871146099995},{"$f":"T229*Property_Tax_Rate","v":29288.617969021136},{"$f":"U229*Property_Tax_Rate","v":26528.530456453442},{"$f":"V229*Property_Tax_Rate","v":24028.546820589312},{"$f":"W229*Property_Tax_Rate","v":21764.155510121709}]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E203:E207)","v":114999.52235728542},{"$f":"SUM(F203:F207)","v":111098.02683333159},{"$f":"SUM(G203:G207)","v":107424.45843422881},104004.33587350778,100752.78005879518,98591.130717925291,96544.03417531366,94603.140904406435,92760.482112459576,91008.445742003809,{"$f":"SUM(O203:O207)","v":89731.473173600127},{"$f":"SUM(P203:P207)","v":107898.06537196433},103873.90620643512,100269.21002224411,97043.201950885035,94158.874413999787,91582.629374672309,89283.954217967737,87235.128089188918,85410.955817133348]
[null,null,"     Storage Reinvestment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(T_CAPEX2,MATCH($C197,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000000*(1+INDEX(T_AFUDC,MATCH($C197,List_Resources,0),1))*0.5*INDEX(T_StorageMWh,MATCH($C197,List_Resources,0),1)/1000","v":1866590.783299377}]
[]
[null,null,"EBITDA",null,{"$f":"E201-E208","v":521721.74379005638},{"$f":"F201-F208","v":525623.23931401025},529296.80771311303,532716.93027383403,535968.48608854669,538130.13542941655,540177.23197202815,542118.12524293538,543960.78403488221,545712.82040533796,{"$f":"O201-O208","v":546989.79297374166},{"$f":"P201-P208","v":528823.20077537745},{"$f":"Q201-Q208","v":532847.35994090675},536452.05612509768,539678.06419645681,542562.39173334208,545138.6367726695,547437.31192937412,549486.13805815286,551310.31033020851]
[null,null,"Before Tax Earnings",null,{"$f":"E211-E230-E219","v":-568401.39890964911},{"$f":"F211-F230-F219","v":-1109393.9197148732},-513932.87656968797,-153049.45265039182,-143949.46046848604,128322.10907349535,400818.48133742483,409626.85056974494,418714.69650098239,{"$f":"N211-N230-N219","v":428110.40530338965},{"$f":"O211-O230-O219","v":92869.460736520763},{"$f":"P211-P230-P219","v":-101204.51930486044},{"$f":"Q211-Q230-Q219","v":48785.307115644566},161887.33785477019,248847.04609185859,269768.08533679217,291373.06122811063,397071.66000014998,503568.55412845121,{"$f":"X211-X230-X219","v":527737.04948065372}]
[null,null,"PTC",null,{"$f":"INDEX(T_PTCSchedule,MATCH($C197,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C197,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*E198","v":42479.114554868043},{"$f":"INDEX(T_PTCSchedule,MATCH($C197,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C197,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*F198","v":43423.085438506314},{"$f":"INDEX(T_PTCSchedule,MATCH($C197,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C197,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*G198","v":44388.033243120801},{"$f":"INDEX(T_PTCSchedule,MATCH($C197,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C197,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*H198","v":45374.424117849427},{"$f":"INDEX(T_PTCSchedule,MATCH($C197,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C197,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*I198","v":46382.734570596273},{"$f":"INDEX(T_PTCSchedule,MATCH($C197,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C197,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*J198","v":47413.45169822406},{"$f":"INDEX(T_PTCSchedule,MATCH($C197,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C197,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*K198","v":48467.073421861998},{"$f":"INDEX(T_PTCSchedule,MATCH($C197,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C197,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*L198","v":49544.108727442617},{"$f":"INDEX(T_PTCSchedule,MATCH($C197,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C197,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*M198","v":50645.077911583838},{"$f":"INDEX(T_PTCSchedule,MATCH($C197,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C197,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*N198","v":51770.512832935055}]
[null,null,"Federal Tax",null,{"$f":"E212*Federal_Tax_Rate-E213","v":-161843.40832589436},{"$f":"F212*Federal_Tax_Rate-F213","v":-276395.80857862969},{"$f":"G212*Federal_Tax_Rate-G213","v":-152313.93732275526},-77514.809174431706,-76612.121268978342,-20465.808792790038,35704.807658997212,36477.529892203813,37285.008353622456,38132.672280776766,{"$f":"O212*Federal_Tax_Rate-O213","v":19502.586754669359},{"$f":"P212*Federal_Tax_Rate-P213","v":-21252.949054020693},10244.914494285358,33996.34094950174,52257.879679290301,56651.297920726356,61188.342857903233,83385.048600031485,105749.39636697475,110824.78039093727]
[]
[null,{"$f":"IRR(D216:Y216,0.1)","v":7.4999999999782352E-2},"Free Cash Flow",{"$f":"SUM(D225:D226)","v":-5390927.6926822476},{"$f":"E211-E214","v":683565.15211595071},802019.04789263988,681610.74503586825,610231.73944826575,612580.60735752503,558595.9442222066,504472.42431303096,{"$f":"L211-L214","v":505640.59535073157},{"$f":"M211-M214","v":506675.77568125975},507580.14812456118,{"$f":"O211-O214-O209","v":-1339103.5770803047},{"$f":"P211-P214","v":550076.14982939814},{"$f":"Q211-Q214","v":522602.44544662139},502455.71517559595,487420.18451716652,485911.09381261573,483950.29391476628,464052.26332934265,443736.74169117812,440485.52993927122,{"$f":"D216*-0.3","v":1617278.3078046741}]
[null,{"$f":"IRR(D217:Y217,0.1)","v":0.15678706085122673},"ROE",{"$f":"-D235","v":-1002595.9952434377},{"$f":"E216-E219-E222-E231-E213","v":184407.96899930752},186444.2227151047,188242.88797612258,189780.64106723387,191121.19852374631,191533.18042588187,191783.4009581501,191874.53669027009,191808.74783665698,{"$f":"N216-N219-N222-N231-N213","v":191587.68535860724},{"$f":"O216-O219-O222-O231-O213+O209","v":19310.359196885955},{"$f":"P216-P219-P222-P231-P213","v":1901.2488663594559},{"$f":"Q216-Q219-Q222-Q231-Q213","v":1854.6694761487597},{"$f":"R216-R219-R222-R231-R213","v":1299.3027484769191},257.60319244291168,-1251.4875121079385,-3212.2874099573237,-5612.1493564192751,-8441.2618775569135,-11692.473629463813,{"$f":"Y216","v":1617278.3078046741}]
[]
[null,null,"Interest",null,{"$f":"D223*Debt_Rate","v":173665.43494372326},{"$f":"E223*Debt_Rate","v":168684.82661931202},{"$f":"F223*Debt_Rate","v":163430.28483705813},{"$f":"G223*Debt_Rate","v":157886.74325678029},{"$f":"H223*Debt_Rate","v":152038.30688958717},{"$f":"I223*Debt_Rate","v":145868.20652219842},{"$f":"J223*Debt_Rate","v":139358.75063460329},{"$f":"K223*Debt_Rate","v":132491.2746731904},{"$f":"L223*Debt_Rate","v":125246.08753389984},{"$f":"M223*Debt_Rate","v":117602.41510194831},{"$f":"N223*Debt_Rate","v":187459.17293507193},{"$f":"O223*Debt_Rate","v":172899.63725022046},{"$f":"P223*Debt_Rate","v":157539.32710270217},{"$f":"Q223*Debt_Rate","v":141334.19989707036},{"$f":"R223*Debt_Rate","v":124237.7906951288},{"$f":"S223*Debt_Rate","v":106201.07898708046},{"$f":"T223*Debt_Rate","v":87172.348135089458},{"$f":"U223*Debt_Rate","v":67097.037086238954},{"$f":"V223*Debt_Rate","v":45917.583929701665},{"$f":"W223*Debt_Rate","v":23573.260849554827}]
[null,null,"Initial Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$D234)","v":264221.94993301888},264221.94993301888,264221.94993301888,264221.94993301888,264221.94993301888,264221.94993301888,264221.94993301888,264221.94993301888,264221.94993301888,264221.94993301888,264221.94993301888,264221.94993301888,264221.94993301888,264221.94993301888,264221.94993301888,264221.94993301888,264221.94993301888,264221.94993301888,264221.94993301888,264221.94993301888]
[null,null,"Storage Refresh Mortgage Payment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-PMT(Debt_Rate,10,$O209)*$B234","v":187956.05363571615},{"$f":"-PMT(Debt_Rate,10,$O209)*$B234","v":187956.05363571615},187956.05363571615,187956.05363571615,187956.05363571615,187956.05363571615,187956.05363571615,187956.05363571615,187956.05363571615,187956.05363571615]
[null,null,"Sinking Fund",null,{"$f":"E221+E220-E219","v":90556.514989295625},{"$f":"F221+F220-F219","v":95537.123313706863},100791.66509596075,106335.20667623859,112183.64304343172,118353.74341082046,124863.19929841559,131730.67525982848,{"$f":"M221+M220-M219","v":138975.86239911904},{"$f":"N221+N220-N219","v":146619.53483107057},{"$f":"O221+O220-O219","v":264718.83063366311},{"$f":"P221+P220-P219","v":279278.36631851457},{"$f":"Q221+Q220-Q219","v":294638.67646603286},310843.80367166467,327940.21287360624,345976.9245816546,365005.65543364559,385080.96648249606,406260.41963903338,428604.74271918018]
[null,null,"Mortgage Balance",{"$f":"D234","v":3157553.3626131504},{"$f":"D223-E222+(F209*$B234)","v":3066996.8476238549},{"$f":"E223-F222+(G209*$B234)","v":2971459.724310148},2870668.0592141873,2764332.8525379486,2652149.2094945167,2533795.4660836961,2408932.2667852803,2277201.5915254517,2138225.7291263328,3408348.5988194896,3143629.7681858265,2864351.4018673119,2569712.7254012791,2258868.9217296145,1930928.7088560082,1584951.7842743536,1219946.1288407082,834865.16235821205,428604.74271917867,-1.5133991837501526E-9]
[]
[null,null,"Solar Depr",{"$f":"-INDEX(T_CAPEX,MATCH($C197,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000000*(1+INDEX(T_AFUDC,MATCH($C197,List_Resources,0),1))*INDEX(T_PlantSize,MATCH($C197,List_Resources,0),1)/1000","v":-2394340.78449535},{"$f":"-$D225/20","v":119717.0392247675},119717.0392247675,119717.0392247675,119717.0392247675,119717.0392247675,119717.0392247675,119717.0392247675,119717.0392247675,119717.0392247675,119717.0392247675,119717.0392247675,119717.0392247675,119717.0392247675,119717.0392247675,119717.0392247675,119717.0392247675,119717.0392247675,119717.0392247675,119717.0392247675,119717.0392247675]
[null,null,"Storage Depr",{"$f":"-INDEX(T_CAPEX2,MATCH($C197,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000000*(1+INDEX(T_AFUDC,MATCH($C197,List_Resources,0),1))*INDEX(T_StorageMWh,MATCH($C197,List_Resources,0),1)/1000","v":-2996586.9081868981},{"$f":"-$D226/10","v":299658.69081868982},299658.69081868982,299658.69081868982,299658.69081868982,299658.69081868982,299658.69081868982,299658.69081868982,299658.69081868982,299658.69081868982,299658.69081868982,{"$f":"$O209/10","v":186659.07832993771},186659.07832993771,186659.07832993771,186659.07832993771,186659.07832993771,186659.07832993771,186659.07832993771,186659.07832993771,186659.07832993771,186659.07832993771]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E225:E226)","v":419375.73004345736},{"$f":"SUM($E225:F226)","v":838751.46008691471},{"$f":"SUM($E225:G226)","v":1258127.1901303718},{"$f":"SUM($E225:H226)","v":1677502.9201738292},{"$f":"SUM($E225:I226)","v":2096878.6502172863},{"$f":"SUM($E225:J226)","v":2516254.3802607437},{"$f":"SUM($E225:K226)","v":2935630.110304201},{"$f":"SUM($E225:L226)","v":3355005.8403476584},{"$f":"SUM($E225:M226)","v":3774381.5703911153},{"$f":"SUM($E225:N226)","v":4193757.3004345726},{"$f":"SUM($E225:O226)","v":4500133.4179892782},{"$f":"SUM($E225:P226)","v":4806509.5355439829},{"$f":"SUM($E225:Q226)","v":5112885.6530986885},{"$f":"SUM($E225:R226)","v":5419261.7706533931},{"$f":"SUM($E225:S226)","v":5725637.8882080987},{"$f":"SUM($E225:T226)","v":6032014.0057628034},{"$f":"SUM($E225:U226)","v":6338390.123317509},{"$f":"SUM($E225:V226)","v":6644766.2408722136},{"$f":"SUM($E225:W226)","v":6951142.3584269192},{"$f":"SUM($E225:X226)","v":7257518.4759816239}]
[null,null,"End Year Book Value",null,{"$f":"-$D216-E227","v":4971551.9626387898},{"$f":"-$D216-F227","v":4552176.2325953329},4132800.502551876,{"$f":"-$D216-H227","v":3713424.7725084182},{"$f":"-$D216-I227","v":3294049.0424649613},2874673.3124215039,2455297.5823780466,2035921.8523345892,{"$f":"-$D216-M227","v":1616546.1222911323},{"$f":"-$D216-N227","v":1197170.392247675},{"$f":"-$D216-O227+$O209","v":2757385.0579923466},{"$f":"-$D216-P227+$O209","v":2451008.9404376419},2144632.8228829363,1838256.7053282314,1531880.5877735259,1225504.4702188212,919128.35266411561,612752.23510941095,306376.11755470536,0]
[null,null,"Prop. Tax Value",{"$f":"-D216","v":5390927.6926822476},{"$f":"D229/(($D229/$Y229)^(1/21))","v":5090547.7894049902},{"$f":"E229/(($D229/$Y229)^(1/21))","v":4806904.9101496525},4539066.475971858,4286151.870778352,4047329.5459818835,3821814.2864833213,{"$f":"J229/(($D229/$Y229)^(1/21))","v":3608864.6289919377},{"$f":"K229/(($D229/$Y229)^(1/21))","v":3407780.4241956468},3217900.5347659457,{"$f":"M229/(($D229/$Y229)^(1/21))","v":3038600.6616289159},{"$f":"(N229+O209)/(($D229/($Y229+O209))^(1/21))","v":4804268.9379374646},{"$f":"O229/(($O229/$Y229)^(1/11))","v":4351526.4180738265},{"$f":"P229/(($O229/$Y229)^(1/11))","v":3941449.242707009},{"$f":"Q229/(($O229/$Y229)^(1/11))","v":3570016.7344295075},3233587.1146099996,2928861.7969021136,2652853.0456453441,2402854.6820589313,2176415.551012171,1971315.4882212055,{"$f":"Y216","v":1617278.3078046741}]
[null,null,"Tax Dep",null,{"$f":"-$D216*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C197,List_Resources,0),MATCH(E$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C197,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":916457.70775598218},{"$f":"-$D216*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C197,List_Resources,0),MATCH(F$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C197,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1466332.3324095714},{"$f":"-$D216*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C197,List_Resources,0),MATCH(G$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C197,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":879799.39944574283},{"$f":"-$D216*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C197,List_Resources,0),MATCH(H$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C197,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":527879.63966744556},{"$f":"-$D216*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C197,List_Resources,0),MATCH(I$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C197,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":527879.63966744556},{"$f":"-$D216*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C197,List_Resources,0),MATCH(J$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C197,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":263939.81983372278},{"$f":"-$D216*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C197,List_Resources,0),MATCH(K$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C197,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D216*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C197,List_Resources,0),MATCH(L$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C197,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D216*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C197,List_Resources,0),MATCH(M$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C197,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D216*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C197,List_Resources,0),MATCH(N$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C197,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"$O209*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C197,List_Resources,0),MATCH(O$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":266661.15930214897},{"$f":"$O209*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C197,List_Resources,0),MATCH(P$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":457128.08283001743},{"$f":"$O209*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C197,List_Resources,0),MATCH(Q$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":326522.72572256002},{"$f":"$O209*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C197,List_Resources,0),MATCH(R$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":233230.51837325716},{"$f":"$O209*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C197,List_Resources,0),MATCH(S$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":166593.2274094694},{"$f":"$O209*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C197,List_Resources,0),MATCH(T$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":166593.2274094694},{"$f":"$O209*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C197,List_Resources,0),MATCH(U$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":166593.2274094694},{"$f":"$O209*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C197,List_Resources,0),MATCH(V$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":83268.614842985204},{"$f":"$O209*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C197,List_Resources,0),MATCH(W$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"$O209*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C197,List_Resources,0),MATCH(X$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E230*Federal_Tax_Rate","v":192456.11862875626},{"$f":"F230*Federal_Tax_Rate","v":307929.78980600997},{"$f":"G230*Federal_Tax_Rate","v":184757.87388360599},110854.72433016356,110854.72433016356,55427.36216508178,0,0,0,{"$f":"N230*Federal_Tax_Rate","v":0},{"$f":"O230*Federal_Tax_Rate","v":55998.843453451278},{"$f":"P230*Federal_Tax_Rate","v":95996.897394303654},68569.772401737602,48978.408858383998,34984.577755988576,34984.577755988576,34984.577755988576,17486.409117026891,0,0]
[null,null,"Dep. Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E231:X231)","v":919821.36485562799},{"$f":"D232/D236","v":0.17062394773059408}]
[null,null,"PTC Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E213:X213)","v":310956.969970031},{"$f":"D233/D236","v":5.7681532325527231E-2}]
[null,{"$f":"INDEX(T_Debt,MATCH(Label_Capacity_Payment_SOLAR_Commercial_Plus_Storage_PTC,List_Resources,0),1)","v":0.75900000000000001},"Debt",{"$f":"(D236-D232-D233)*$B234","v":3157553.3626131504},{"$f":"D234/D236","v":0.58571614063740385}]
[null,{"$f":"1-B234","v":0.24099999999999999},"Equity",{"$f":"(D236-D232-D233)*$B235","v":1002595.9952434377},{"$f":"D235/D236","v":0.18597837930647473}]
[null,null,"Total",{"$f":"-D216","v":5390927.6926822476}]
[null,null,"Check",{"$f":"SUM(D232:D235)-D236","v":0}]
[]
[]
[null,null,{"$f":"'Resource Options'!B17","v":"Low-Income Community Solar"}]
[null,null,"MWh",null,{"$f":"INDEX(T_PlantSize,MATCH($C240,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":13349.152310065476},{"$f":"INDEX(T_PlantSize,MATCH($C240,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":13349.152310065476},{"$f":"INDEX(T_PlantSize,MATCH($C240,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":13349.152310065476},{"$f":"INDEX(T_PlantSize,MATCH($C240,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":13349.152310065476},{"$f":"INDEX(T_PlantSize,MATCH($C240,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":13349.152310065476},{"$f":"INDEX(T_PlantSize,MATCH($C240,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":13349.152310065476},{"$f":"INDEX(T_PlantSize,MATCH($C240,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":13349.152310065476},{"$f":"INDEX(T_PlantSize,MATCH($C240,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":13349.152310065476},{"$f":"INDEX(T_PlantSize,MATCH($C240,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":13349.152310065476},{"$f":"INDEX(T_PlantSize,MATCH($C240,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":13349.152310065476},{"$f":"INDEX(T_PlantSize,MATCH($C240,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":13349.152310065476},{"$f":"INDEX(T_PlantSize,MATCH($C240,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":13349.152310065476},{"$f":"INDEX(T_PlantSize,MATCH($C240,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":13349.152310065476},{"$f":"INDEX(T_PlantSize,MATCH($C240,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":13349.152310065476},{"$f":"INDEX(T_PlantSize,MATCH($C240,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":13349.152310065476},{"$f":"INDEX(T_PlantSize,MATCH($C240,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":13349.152310065476},{"$f":"INDEX(T_PlantSize,MATCH($C240,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":13349.152310065476},{"$f":"INDEX(T_PlantSize,MATCH($C240,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":13349.152310065476},{"$f":"INDEX(T_PlantSize,MATCH($C240,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":13349.152310065476},{"$f":"INDEX(T_PlantSize,MATCH($C240,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":13349.152310065476}]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"INDEX(Summary_PPA,MATCH(Label_SOLAR_Low_Income_Community_PTC&$C$1,'PPA Summary'!$D$3:$D$40,0),MATCH($B$1,_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))","v":27.049820795116705},{"$f":"E242","v":27.049820795116705},{"$f":"F242","v":27.049820795116705},{"$f":"G242","v":27.049820795116705},{"$f":"H242","v":27.049820795116705},{"$f":"I242","v":27.049820795116705},{"$f":"J242","v":27.049820795116705},{"$f":"K242","v":27.049820795116705},{"$f":"L242","v":27.049820795116705},{"$f":"M242","v":27.049820795116705},{"$f":"N242","v":27.049820795116705},{"$f":"O242","v":27.049820795116705},{"$f":"P242","v":27.049820795116705},{"$f":"Q242","v":27.049820795116705},{"$f":"R242","v":27.049820795116705},{"$f":"S242","v":27.049820795116705},{"$f":"T242","v":27.049820795116705},{"$f":"U242","v":27.049820795116705},{"$f":"V242","v":27.049820795116705},{"$f":"W242","v":27.049820795116705}]
[null,null,"Revenue",null,{"$f":"E242*E241","v":361092.17775398929},{"$f":"F242*F241","v":361092.17775398929},361092.17775398929,361092.17775398929,361092.17775398929,361092.17775398929,361092.17775398929,361092.17775398929,361092.17775398929,361092.17775398929,361092.17775398929,361092.17775398929,361092.17775398929,361092.17775398929,361092.17775398929,361092.17775398929,361092.17775398929,361092.17775398929,361092.17775398929,361092.17775398929]
[]
[null,null,"Fixed O&M",null,{"$f":"INDEX(T_PlantSize,MATCH($C240,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C240,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":170739.57483958988},{"$f":"INDEX(T_PlantSize,MATCH($C240,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C240,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":170150.45729138865},{"$f":"INDEX(T_PlantSize,MATCH($C240,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C240,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":169465.67505214791},{"$f":"INDEX(T_PlantSize,MATCH($C240,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C240,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":168681.01618636059},{"$f":"INDEX(T_PlantSize,MATCH($C240,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C240,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":167792.14025315605},{"$f":"INDEX(T_PlantSize,MATCH($C240,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C240,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":166794.57406822531},{"$f":"INDEX(T_PlantSize,MATCH($C240,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C240,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":165683.70738201015},{"$f":"INDEX(T_PlantSize,MATCH($C240,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C240,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":164454.78846925384},{"$f":"INDEX(T_PlantSize,MATCH($C240,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C240,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":163102.91962513269},{"$f":"INDEX(T_PlantSize,MATCH($C240,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C240,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":161623.05256328915},{"$f":"INDEX(T_PlantSize,MATCH($C240,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C240,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":163779.44610150656},{"$f":"INDEX(T_PlantSize,MATCH($C240,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C240,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":165951.89337425452},{"$f":"INDEX(T_PlantSize,MATCH($C240,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C240,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":168140.04365926055},{"$f":"INDEX(T_PlantSize,MATCH($C240,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C240,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":170343.52273467422},{"$f":"INDEX(T_PlantSize,MATCH($C240,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C240,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":172561.93200821627},{"$f":"INDEX(T_PlantSize,MATCH($C240,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C240,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":174794.84761923732},{"$f":"INDEX(T_PlantSize,MATCH($C240,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C240,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":177041.81951291233},{"$f":"INDEX(T_PlantSize,MATCH($C240,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C240,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":179302.37048577514},{"$f":"INDEX(T_PlantSize,MATCH($C240,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C240,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":181575.99520177886},{"$f":"INDEX(T_PlantSize,MATCH($C240,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C240,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":183862.15917804034}]
[]
[null,null,"B&O Tax",null,{"$f":"E243*INDEX(T_BAndOTaxRate,MATCH($C240,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":993.00348882347055},{"$f":"F243*INDEX(T_BAndOTaxRate,MATCH($C240,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":993.00348882347055},{"$f":"G243*INDEX(T_BAndOTaxRate,MATCH($C240,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":993.00348882347055},{"$f":"H243*INDEX(T_BAndOTaxRate,MATCH($C240,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":993.00348882347055},{"$f":"I243*INDEX(T_BAndOTaxRate,MATCH($C240,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":993.00348882347055},{"$f":"J243*INDEX(T_BAndOTaxRate,MATCH($C240,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":993.00348882347055},{"$f":"K243*INDEX(T_BAndOTaxRate,MATCH($C240,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":993.00348882347055},{"$f":"L243*INDEX(T_BAndOTaxRate,MATCH($C240,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":993.00348882347055},{"$f":"M243*INDEX(T_BAndOTaxRate,MATCH($C240,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":993.00348882347055},{"$f":"N243*INDEX(T_BAndOTaxRate,MATCH($C240,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":993.00348882347055},{"$f":"O243*INDEX(T_BAndOTaxRate,MATCH($C240,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":993.00348882347055},{"$f":"P243*INDEX(T_BAndOTaxRate,MATCH($C240,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":993.00348882347055},{"$f":"Q243*INDEX(T_BAndOTaxRate,MATCH($C240,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":993.00348882347055},{"$f":"R243*INDEX(T_BAndOTaxRate,MATCH($C240,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":993.00348882347055},{"$f":"S243*INDEX(T_BAndOTaxRate,MATCH($C240,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":993.00348882347055},{"$f":"T243*INDEX(T_BAndOTaxRate,MATCH($C240,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":993.00348882347055},{"$f":"U243*INDEX(T_BAndOTaxRate,MATCH($C240,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":993.00348882347055},{"$f":"V243*INDEX(T_BAndOTaxRate,MATCH($C240,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":993.00348882347055},{"$f":"W243*INDEX(T_BAndOTaxRate,MATCH($C240,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":993.00348882347055},{"$f":"X243*INDEX(T_BAndOTaxRate,MATCH($C240,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":993.00348882347055}]
[null,null,"Property Tax",null,{"$f":"D267*Property_Tax_Rate","v":19468.263254147299},{"$f":"E267*Property_Tax_Rate","v":18383.500970803198},{"$f":"F267*Property_Tax_Rate","v":17359.181121178255},{"$f":"G267*Property_Tax_Rate","v":16391.935881879279},{"$f":"H267*Property_Tax_Rate","v":15478.585083015927},{"$f":"I267*Property_Tax_Rate","v":14616.125752237593},{"$f":"J267*Property_Tax_Rate","v":13801.722241371559},{"$f":"K267*Property_Tax_Rate","v":13032.696903200118},{"$f":"L267*Property_Tax_Rate","v":12306.521287723204},{"$f":"M267*Property_Tax_Rate","v":11620.807828961055},{"$f":"N267*Property_Tax_Rate","v":10973.301994964208},{"$f":"O267*Property_Tax_Rate","v":10361.874875221209},{"$f":"P267*Property_Tax_Rate","v":9784.5161810923746},{"$f":"Q267*Property_Tax_Rate","v":9239.32763625605},{"$f":"R267*Property_Tax_Rate","v":8724.5167354360055},{"$f":"S267*Property_Tax_Rate","v":8238.3908508895602},{"$f":"T267*Property_Tax_Rate","v":7779.3516672793676},{"$f":"U267*Property_Tax_Rate","v":7345.8899266314429},{"$f":"V267*Property_Tax_Rate","v":6936.5804661016427},{"$f":"W267*Property_Tax_Rate","v":6550.0775322353884}]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E245:E248)","v":191200.84158256068},{"$f":"SUM(F245:F248)","v":189526.96175101533},187817.85966214965,186065.95555706334,184263.72882499546,182403.70330928639,180478.43311220518,178480.48886127744,176402.44440167939,174236.86388107369,175745.75158529426,177306.7717382992,178917.5633291764,180575.85385975376,182279.45223247577,184026.24195895036,185814.17466901519,187641.26390123006,189505.57915670399,191405.24019909921]
[]
[null,null,"EBITDA",null,{"$f":"E243-E249","v":169891.33617142861},{"$f":"F243-F249","v":171565.21600297396},173274.31809183964,175026.22219692596,176828.44892899384,178688.47444470291,180613.74464178411,182611.68889271186,184689.73335230991,186855.31387291561,185346.42616869503,183785.4060156901,182174.6144248129,180516.32389423554,178812.72552151352,177065.93579503894,175278.0030849741,173450.91385275923,171586.59859728531,169686.93755489009]
[null,null,"Before Tax Earnings",null,{"$f":"E251-E268-E259","v":-228372.06341825391},{"$f":"F251-F268-F259","v":-423344.26600157906},-207784.09577740019,-76795.005202889151,-72726.254507420832,26841.570681980855,126606.15560573098,131265.54607191251,136151.41628860327,141279.25298294181,142895.54554200938,144631.59056677343,146499.20273844252,148510.62817735146,150678.58015243753,153016.27604290046,155537.4756587047,158256.5210302817,161188.3777818082,164348.67820679845]
[null,null,"PTC",null,{"$f":"INDEX(T_PTCValue,MATCH($C240,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*E241","v":0},{"$f":"INDEX(T_PTCValue,MATCH($C240,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*F241","v":0},{"$f":"INDEX(T_PTCValue,MATCH($C240,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*G241","v":0},{"$f":"INDEX(T_PTCValue,MATCH($C240,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*H241","v":0},{"$f":"INDEX(T_PTCValue,MATCH($C240,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*I241","v":0},{"$f":"INDEX(T_PTCValue,MATCH($C240,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*J241","v":0},{"$f":"INDEX(T_PTCValue,MATCH($C240,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*K241","v":0},{"$f":"INDEX(T_PTCValue,MATCH($C240,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*L241","v":0},{"$f":"INDEX(T_PTCValue,MATCH($C240,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*M241","v":0},{"$f":"INDEX(T_PTCValue,MATCH($C240,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*N241","v":0},{"$f":"INDEX(T_PTCValue,MATCH($C240,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*O241","v":0},{"$f":"INDEX(T_PTCValue,MATCH($C240,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*P241","v":0},{"$f":"INDEX(T_PTCValue,MATCH($C240,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*Q241","v":0},{"$f":"INDEX(T_PTCValue,MATCH($C240,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*R241","v":0},{"$f":"INDEX(T_PTCValue,MATCH($C240,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*S241","v":0},{"$f":"INDEX(T_PTCValue,MATCH($C240,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*T241","v":0},{"$f":"INDEX(T_PTCValue,MATCH($C240,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*U241","v":0},{"$f":"INDEX(T_PTCValue,MATCH($C240,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*V241","v":0},{"$f":"INDEX(T_PTCValue,MATCH($C240,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*W241","v":0},{"$f":"INDEX(T_PTCValue,MATCH($C240,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*X241","v":0}]
[null,null,"Federal Tax",null,{"$f":"E252*Federal_Tax_Rate-E253","v":-47958.133317833315},-88902.295860331593,-43634.660113254038,-16126.951092606721,-15272.513446558374,5636.7298432159796,26587.292677203506,27565.764675101625,28591.797420606687,29668.643126417777,30008.064563821968,30372.634019022418,30764.832575072927,31187.231917243807,31642.50183201188,32133.417969009093,32662.869888327987,33233.869416359157,33849.559334179721,34513.222423427673]
[]
[null,{"$f":"IRR(D256:Y256,0.1)","v":7.4999994343673215E-2},"Free Cash Flow",{"$f":"-INDEX(T_CAPEX,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C240,List_Resources,0),1)/1000*1000000*(1+INDEX(T_AFUDC,MATCH($C240,List_Resources,0),1))","v":-1946826.3254147298},{"$f":"E251-E254","v":217849.46948926192},260467.51186330555,216908.97820509368,191153.17328953269,192100.96237555222,173051.74460148692,154026.4519645806,155045.92421761024,156097.93593170322,157186.67074649784,155338.36160487306,153412.77199666767,151409.78184973996,149329.09197699174,147170.22368950164,144932.51782602986,142615.13319664611,140217.04443640006,137737.0392631056,135173.71513146241,{"$f":"D256*-0.3","v":584047.89762441895}]
[null,{"$f":"IRR(D257:Y257,0.1)","v":0.11243959859434538},"ROE",{"$f":"-D273","v":-441194.18506697047},{"$f":"E256-E259-E261-E269-E253","v":45950.249449470692},46867.271933130818,47789.826157994699,48722.673972279132,49670.463058298665,50637.734831617461,51628.931742095221,52648.403995124871,53700.41570921785,54789.150524012461,52940.841382387698,51015.251774182296,49012.261627254586,46931.571754506367,44772.703467016268,42534.9976035445,40217.612974160744,37819.524213914701,35339.519040620231,32776.194908977035,{"$f":"Y256","v":584047.89762441895}]
[]
[null,null,"Interest",null,{"$f":"D262*Debt_Rate","v":67302.924269178417},{"$f":"E262*Debt_Rate","v":65372.721491746539},{"$f":"F262*Debt_Rate","v":63336.357561555902},{"$f":"G262*Debt_Rate","v":61187.993615204781},{"$f":"H262*Debt_Rate","v":58921.469651804349},{"$f":"I262*Debt_Rate","v":56530.286870416894},{"$f":"J262*Debt_Rate","v":54007.589036053127},{"$f":"K262*Debt_Rate","v":51346.142820799359},{"$f":"L262*Debt_Rate","v":48538.317063706621},{"$f":"M262*Debt_Rate","v":45576.060889973793},{"$f":"N262*Debt_Rate","v":42450.880626685663},{"$f":"O262*Debt_Rate","v":39153.815448916677},{"$f":"P262*Debt_Rate","v":35675.411686370397},{"$f":"Q262*Debt_Rate","v":32005.695716884078},{"$f":"R262*Debt_Rate","v":28134.145369076006},{"$f":"S262*Debt_Rate","v":24049.65975213849},{"$f":"T262*Debt_Rate","v":19740.527426269415},{"$f":"U262*Debt_Rate","v":15194.392822477537},{"$f":"V262*Debt_Rate","v":10398.220815477107},{"$f":"W262*Debt_Rate","v":5338.2593480916521}]
[null,null,"Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$D272)","v":102397.52022248537},102397.52022248537,102397.52022248537,102397.52022248537,102397.52022248537,102397.52022248537,102397.52022248537,102397.52022248537,102397.52022248537,102397.52022248537,102397.52022248537,102397.52022248537,102397.52022248537,102397.52022248537,102397.52022248537,102397.52022248537,102397.52022248537,102397.52022248537,102397.52022248537,102397.52022248537]
[null,null,"Sinking Fund",null,{"$f":"E260-E259","v":35094.595953306954},{"$f":"F260-F259","v":37024.798730738832},39061.162660929469,41209.52660728059,43476.050570681022,45867.233352068477,48389.931186432244,51051.377401686012,53859.20315877875,56821.459332511578,59946.639595799708,63243.704773568694,66722.108536114974,70391.824505601297,74263.374853409361,78347.860470346874,82656.992796215956,87203.127400007827,91999.299407008264,97059.260874393716]
[null,null,"Mortgage Balance",{"$f":"D272","v":1223689.5321668803},{"$f":"D262-E261","v":1188594.9362135734},{"$f":"E262-F261","v":1151570.1374828345},{"$f":"F262-G261","v":1112508.9748219051},{"$f":"G262-H261","v":1071299.4482146245},{"$f":"H262-I261","v":1027823.3976439436},{"$f":"I262-J261","v":981956.16429187509},{"$f":"J262-K261","v":933566.23310544284},{"$f":"K262-L261","v":882514.8557037568},{"$f":"L262-M261","v":828655.65254497807},{"$f":"M262-N261","v":771834.19321246655},{"$f":"N262-O261","v":711887.55361666682},{"$f":"O262-P261","v":648643.84884309815},{"$f":"P262-Q261","v":581921.74030698324},{"$f":"Q262-R261","v":511529.91580138193},{"$f":"R262-S261","v":437266.54094797256},{"$f":"S262-T261","v":358918.68047762569},{"$f":"T262-U261","v":276261.68768140976},{"$f":"U262-V261","v":189058.56028140194},{"$f":"V262-W261","v":97059.260874393673},{"$f":"W262-X261","v":0}]
[]
[null,null,"Book Depr",null,{"$f":"-$D256/20","v":97341.316270736483},97341.316270736483,97341.316270736483,97341.316270736483,97341.316270736483,97341.316270736483,97341.316270736483,97341.316270736483,97341.316270736483,97341.316270736483,97341.316270736483,97341.316270736483,97341.316270736483,97341.316270736483,97341.316270736483,97341.316270736483,97341.316270736483,97341.316270736483,97341.316270736483,97341.316270736483]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E264:E264)","v":97341.316270736483},{"$f":"SUM($E264:F264)","v":194682.63254147297},{"$f":"SUM($E264:G264)","v":292023.94881220942},{"$f":"SUM($E264:H264)","v":389365.26508294593},{"$f":"SUM($E264:I264)","v":486706.58135368244},{"$f":"SUM($E264:J264)","v":584047.89762441895},{"$f":"SUM($E264:K264)","v":681389.21389515547},{"$f":"SUM($E264:L264)","v":778730.53016589198},{"$f":"SUM($E264:M264)","v":876071.84643662849},{"$f":"SUM($E264:N264)","v":973413.162707365},{"$f":"SUM($E264:O264)","v":1070754.4789781014},{"$f":"SUM($E264:P264)","v":1168095.7952488379},{"$f":"SUM($E264:Q264)","v":1265437.1115195744},{"$f":"SUM($E264:R264)","v":1362778.4277903109},{"$f":"SUM($E264:S264)","v":1460119.7440610474},{"$f":"SUM($E264:T264)","v":1557461.060331784},{"$f":"SUM($E264:U264)","v":1654802.3766025205},{"$f":"SUM($E264:V264)","v":1752143.692873257},{"$f":"SUM($E264:W264)","v":1849485.0091439935},{"$f":"SUM($E264:X264)","v":1946826.32541473}]
[null,null,"End Year Book Value",null,{"$f":"-$D256-E265","v":1849485.0091439933},1752143.6928732567,1654802.3766025202,{"$f":"-$D256-H265","v":1557461.0603317837},{"$f":"-$D256-I265","v":1460119.7440610472},1362778.4277903107,1265437.1115195742,1168095.7952488377,1070754.4789781012,973413.16270736477,876071.84643662837,778730.53016589186,681389.21389515535,584047.89762441884,486706.58135368233,389365.26508294581,292023.9488122093,194682.63254147279,97341.316270736279,0]
[null,null,"Prop. Tax Value",{"$f":"-D256","v":1946826.3254147298},{"$f":"D267/(($D267/$Y267)^(1/21))","v":1838350.0970803197},{"$f":"E267/(($D267/$Y267)^(1/21))","v":1735918.1121178253},{"$f":"F267/(($D267/$Y267)^(1/21))","v":1639193.5881879278},{"$f":"G267/(($D267/$Y267)^(1/21))","v":1547858.5083015927},{"$f":"H267/(($D267/$Y267)^(1/21))","v":1461612.5752237593},{"$f":"I267/(($D267/$Y267)^(1/21))","v":1380172.2241371558},{"$f":"J267/(($D267/$Y267)^(1/21))","v":1303269.6903200117},{"$f":"K267/(($D267/$Y267)^(1/21))","v":1230652.1287723205},{"$f":"L267/(($D267/$Y267)^(1/21))","v":1162080.7828961054},{"$f":"M267/(($D267/$Y267)^(1/21))","v":1097330.1994964208},{"$f":"N267/(($D267/$Y267)^(1/21))","v":1036187.4875221208},{"$f":"O267/(($D267/$Y267)^(1/21))","v":978451.61810923752},{"$f":"P267/(($D267/$Y267)^(1/21))","v":923932.76362560503},{"$f":"Q267/(($D267/$Y267)^(1/21))","v":872451.67354360048},{"$f":"R267/(($D267/$Y267)^(1/21))","v":823839.08508895605},{"$f":"S267/(($D267/$Y267)^(1/21))","v":777935.16672793671},{"$f":"T267/(($D267/$Y267)^(1/21))","v":734588.99266314425},{"$f":"U267/(($D267/$Y267)^(1/21))","v":693658.04661016422},{"$f":"V267/(($D267/$Y267)^(1/21))","v":655007.75322353886},{"$f":"W267/(($D267/$Y267)^(1/21))","v":618511.03563146025},{"$f":"Y256","v":584047.89762441895}]
[null,null,"Tax Dep",null,{"$f":"-$D256*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C240,List_Resources,0),MATCH(E$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":330960.47532050411},{"$f":"-$D256*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C240,List_Resources,0),MATCH(F$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":529536.76051280648},{"$f":"-$D256*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C240,List_Resources,0),MATCH(G$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":317722.05630768393},{"$f":"-$D256*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C240,List_Resources,0),MATCH(H$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":190633.23378461032},{"$f":"-$D256*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C240,List_Resources,0),MATCH(I$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":190633.23378461032},{"$f":"-$D256*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C240,List_Resources,0),MATCH(J$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":95316.616892305159},{"$f":"-$D256*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C240,List_Resources,0),MATCH(K$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D256*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C240,List_Resources,0),MATCH(L$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D256*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C240,List_Resources,0),MATCH(M$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D256*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C240,List_Resources,0),MATCH(N$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D256*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C240,List_Resources,0),MATCH(O$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D256*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C240,List_Resources,0),MATCH(P$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D256*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C240,List_Resources,0),MATCH(Q$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D256*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C240,List_Resources,0),MATCH(R$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D256*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C240,List_Resources,0),MATCH(S$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D256*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C240,List_Resources,0),MATCH(T$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D256*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C240,List_Resources,0),MATCH(U$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D256*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C240,List_Resources,0),MATCH(V$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D256*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C240,List_Resources,0),MATCH(W$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D256*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C240,List_Resources,0),MATCH(X$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C240,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E268*Federal_Tax_Rate","v":69501.699817305853},111202.71970768935,66721.631824613622,40032.979094768169,40032.979094768169,20016.489547384084,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dep. Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E269:X269)","v":281942.60818087886},{"$f":"D270/D274","v":0.14482165383746648}]
[null,null,"PTC Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E253:X253)","v":0},{"$f":"D271/D274","v":0}]
[null,{"$f":"INDEX(T_Debt,MATCH(Label_SOLAR_Low_Income_Community_PTC,List_Resources,0),1)","v":0.73499999999999999},"Debt",{"$f":"(D274-D270-D271)*$B272","v":1223689.5321668803},{"$f":"D272/D274","v":0.62855608442946209}]
[null,{"$f":"1-B272","v":0.26500000000000001},"Equity",{"$f":"(D274-D270-D271)*$B273","v":441194.18506697047},{"$f":"D273/D274","v":0.22662226173307137}]
[null,null,"Total",{"$f":"-D256","v":1946826.3254147298}]
[null,null,"Check",{"$f":"SUM(D270:D273)-D274","v":0}]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"'Resource Options'!B18","v":"Solar Photovoltaic Fixed Array (5 MW AC)"}]
[null,null,"MWh",null,{"$f":"INDEX(T_PlantSize,MATCH($C283,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C283,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":13349.152310065476},{"$f":"INDEX(T_PlantSize,MATCH($C283,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C283,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":13349.152310065476},{"$f":"INDEX(T_PlantSize,MATCH($C283,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C283,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":13349.152310065476},{"$f":"INDEX(T_PlantSize,MATCH($C283,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C283,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":13349.152310065476},{"$f":"INDEX(T_PlantSize,MATCH($C283,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C283,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":13349.152310065476},{"$f":"INDEX(T_PlantSize,MATCH($C283,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C283,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":13349.152310065476},{"$f":"INDEX(T_PlantSize,MATCH($C283,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C283,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":13349.152310065476},{"$f":"INDEX(T_PlantSize,MATCH($C283,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C283,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":13349.152310065476},{"$f":"INDEX(T_PlantSize,MATCH($C283,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C283,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":13349.152310065476},{"$f":"INDEX(T_PlantSize,MATCH($C283,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C283,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":13349.152310065476},{"$f":"INDEX(T_PlantSize,MATCH($C283,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C283,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":13349.152310065476},{"$f":"INDEX(T_PlantSize,MATCH($C283,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C283,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":13349.152310065476},{"$f":"INDEX(T_PlantSize,MATCH($C283,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C283,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":13349.152310065476},{"$f":"INDEX(T_PlantSize,MATCH($C283,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C283,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":13349.152310065476},{"$f":"INDEX(T_PlantSize,MATCH($C283,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C283,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":13349.152310065476},{"$f":"INDEX(T_PlantSize,MATCH($C283,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C283,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":13349.152310065476},{"$f":"INDEX(T_PlantSize,MATCH($C283,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C283,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":13349.152310065476},{"$f":"INDEX(T_PlantSize,MATCH($C283,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C283,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":13349.152310065476},{"$f":"INDEX(T_PlantSize,MATCH($C283,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C283,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":13349.152310065476},{"$f":"INDEX(T_PlantSize,MATCH($C283,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C283,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":13349.152310065476}]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"INDEX(Summary_PPA,MATCH(Label_SOLAR_PV_Fixed_Array_PTC&$C$1,'PPA Summary'!$D$3:$D$40,0),MATCH($B$1,_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))","v":59.02297291864604},{"$f":"E285","v":59.02297291864604},{"$f":"F285","v":59.02297291864604},{"$f":"G285","v":59.02297291864604},{"$f":"H285","v":59.02297291864604},{"$f":"I285","v":59.02297291864604},{"$f":"J285","v":59.02297291864604},{"$f":"K285","v":59.02297291864604},{"$f":"L285","v":59.02297291864604},{"$f":"M285","v":59.02297291864604},{"$f":"N285","v":59.02297291864604},{"$f":"O285","v":59.02297291864604},{"$f":"P285","v":59.02297291864604},{"$f":"Q285","v":59.02297291864604},{"$f":"R285","v":59.02297291864604},{"$f":"S285","v":59.02297291864604},{"$f":"T285","v":59.02297291864604},{"$f":"U285","v":59.02297291864604},{"$f":"V285","v":59.02297291864604},{"$f":"W285","v":59.02297291864604}]
[null,null,"Revenue",null,{"$f":"E285*E284","v":787906.65528387576},{"$f":"F285*F284","v":787906.65528387576},{"$f":"G285*G284","v":787906.65528387576},{"$f":"H285*H284","v":787906.65528387576},{"$f":"I285*I284","v":787906.65528387576},{"$f":"J285*J284","v":787906.65528387576},{"$f":"K285*K284","v":787906.65528387576},{"$f":"L285*L284","v":787906.65528387576},{"$f":"M285*M284","v":787906.65528387576},{"$f":"N285*N284","v":787906.65528387576},{"$f":"O285*O284","v":787906.65528387576},{"$f":"P285*P284","v":787906.65528387576},{"$f":"Q285*Q284","v":787906.65528387576},{"$f":"R285*R284","v":787906.65528387576},{"$f":"S285*S284","v":787906.65528387576},{"$f":"T285*T284","v":787906.65528387576},{"$f":"U285*U284","v":787906.65528387576},{"$f":"V285*V284","v":787906.65528387576},{"$f":"W285*W284","v":787906.65528387576},{"$f":"X285*X284","v":787906.65528387576}]
[]
[null,null,"Fixed O&M",null,{"$f":"INDEX(T_PlantSize,MATCH($C283,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C283,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":170739.57483958988},{"$f":"INDEX(T_PlantSize,MATCH($C283,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C283,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":170150.45729138865},{"$f":"INDEX(T_PlantSize,MATCH($C283,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C283,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":169465.67505214791},{"$f":"INDEX(T_PlantSize,MATCH($C283,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C283,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":168681.01618636059},{"$f":"INDEX(T_PlantSize,MATCH($C283,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C283,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":167792.14025315605},{"$f":"INDEX(T_PlantSize,MATCH($C283,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C283,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":166794.57406822531},{"$f":"INDEX(T_PlantSize,MATCH($C283,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C283,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":165683.70738201015},{"$f":"INDEX(T_PlantSize,MATCH($C283,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C283,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":164454.78846925384},{"$f":"INDEX(T_PlantSize,MATCH($C283,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C283,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":163102.91962513269},{"$f":"INDEX(T_PlantSize,MATCH($C283,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C283,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":161623.05256328915},{"$f":"INDEX(T_PlantSize,MATCH($C283,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C283,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":163779.44610150656},{"$f":"INDEX(T_PlantSize,MATCH($C283,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C283,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":165951.89337425452},{"$f":"INDEX(T_PlantSize,MATCH($C283,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C283,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":168140.04365926055},{"$f":"INDEX(T_PlantSize,MATCH($C283,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C283,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":170343.52273467422},{"$f":"INDEX(T_PlantSize,MATCH($C283,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C283,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":172561.93200821627},{"$f":"INDEX(T_PlantSize,MATCH($C283,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C283,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":174794.84761923732},{"$f":"INDEX(T_PlantSize,MATCH($C283,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C283,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":177041.81951291233},{"$f":"INDEX(T_PlantSize,MATCH($C283,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C283,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":179302.37048577514},{"$f":"INDEX(T_PlantSize,MATCH($C283,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C283,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":181575.99520177886},{"$f":"INDEX(T_PlantSize,MATCH($C283,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C283,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":183862.15917804034}]
[]
[null,null,"B&O Tax",null,{"$f":"E286*INDEX(T_BAndOTaxRate,MATCH($C283,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2166.743302030658},{"$f":"F286*INDEX(T_BAndOTaxRate,MATCH($C283,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2166.743302030658},{"$f":"G286*INDEX(T_BAndOTaxRate,MATCH($C283,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2166.743302030658},{"$f":"H286*INDEX(T_BAndOTaxRate,MATCH($C283,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2166.743302030658},{"$f":"I286*INDEX(T_BAndOTaxRate,MATCH($C283,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2166.743302030658},{"$f":"J286*INDEX(T_BAndOTaxRate,MATCH($C283,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2166.743302030658},{"$f":"K286*INDEX(T_BAndOTaxRate,MATCH($C283,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2166.743302030658},{"$f":"L286*INDEX(T_BAndOTaxRate,MATCH($C283,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2166.743302030658},{"$f":"M286*INDEX(T_BAndOTaxRate,MATCH($C283,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2166.743302030658},{"$f":"N286*INDEX(T_BAndOTaxRate,MATCH($C283,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2166.743302030658},{"$f":"O286*INDEX(T_BAndOTaxRate,MATCH($C283,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2166.743302030658},{"$f":"P286*INDEX(T_BAndOTaxRate,MATCH($C283,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2166.743302030658},{"$f":"Q286*INDEX(T_BAndOTaxRate,MATCH($C283,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2166.743302030658},{"$f":"R286*INDEX(T_BAndOTaxRate,MATCH($C283,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2166.743302030658},{"$f":"S286*INDEX(T_BAndOTaxRate,MATCH($C283,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2166.743302030658},{"$f":"T286*INDEX(T_BAndOTaxRate,MATCH($C283,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2166.743302030658},{"$f":"U286*INDEX(T_BAndOTaxRate,MATCH($C283,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2166.743302030658},{"$f":"V286*INDEX(T_BAndOTaxRate,MATCH($C283,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2166.743302030658},{"$f":"W286*INDEX(T_BAndOTaxRate,MATCH($C283,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2166.743302030658},{"$f":"X286*INDEX(T_BAndOTaxRate,MATCH($C283,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2166.743302030658}]
[null,null,"Property Tax",null,{"$f":"D310*Property_Tax_Rate","v":97341.316270736497},{"$f":"E310*Property_Tax_Rate","v":91917.504854015991},{"$f":"F310*Property_Tax_Rate","v":86795.905605891268},{"$f":"G310*Property_Tax_Rate","v":81959.679409396398},{"$f":"H310*Property_Tax_Rate","v":77392.925415079648},{"$f":"I310*Property_Tax_Rate","v":73080.628761187967},{"$f":"J310*Property_Tax_Rate","v":69008.611206857793},{"$f":"K310*Property_Tax_Rate","v":65163.484516000593},{"$f":"L310*Property_Tax_Rate","v":61532.606438616029},{"$f":"M310*Property_Tax_Rate","v":58104.039144805283},{"$f":"N310*Property_Tax_Rate","v":54866.509974821056},{"$f":"O310*Property_Tax_Rate","v":51809.374376106061},{"$f":"P310*Property_Tax_Rate","v":48922.580905461888},{"$f":"Q310*Property_Tax_Rate","v":46196.638181280265},{"$f":"R310*Property_Tax_Rate","v":43622.583677180031},{"$f":"S310*Property_Tax_Rate","v":41191.95425444781},{"$f":"T310*Property_Tax_Rate","v":38896.758336396837},{"$f":"U310*Property_Tax_Rate","v":36729.449633157215},{"$f":"V310*Property_Tax_Rate","v":34682.902330508216},{"$f":"W310*Property_Tax_Rate","v":32750.387661176948}]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E288:E291)","v":270247.63441235706},{"$f":"SUM(F288:F291)","v":264234.70544743532},258428.32396006986,252807.43889778765,247351.80897026637,242041.94613144395,236859.06189089862,231785.01628728508,226802.26936577939,221893.8350101251,220812.69937835829,219928.01105239126,219229.36786675311,218706.90421798514,218351.25898742696,218153.54517571579,218105.32115133983,218198.56342096301,218425.64083431775,218779.29014124794]
[]
[null,null,"EBITDA",null,{"$f":"E286-E292","v":517659.0208715187},{"$f":"F286-F292","v":523671.94983644044},529478.33132380596,535099.21638608817,540554.84631360939,545864.70915243181,551047.59339297714,556121.63899659063,561104.38591809641,566012.82027375069,567093.95590551745,567978.6442314845,568677.28741712263,569199.75106589065,569555.39629644877,569753.11010815995,569801.33413253597,569708.09186291276,569481.01444955799,569127.36514262785]
[null,null,"Before Tax Earnings",null,{"$f":"E294-E311-E302","v":-1359031.7662366158},{"$f":"F294-F311-F302","v":-2339536.6522773891},-1267943.1402060231,-619795.2844442745,-606867.23923802935,-117090.8938186274,372992.05989904539,386840.52469411865,401080.28386261448,415754.86613884324,427139.28782681609,438893.94294208061,451060.40109042753,463681.40952485334,476801.01950428041,490464.7161260483,504719.55201503419,519614.28526257438,535199.52201982704,551527.86416288768]
[null,null,"PTC",null,{"$f":"INDEX(T_PTCValue,MATCH($C283,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C283,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*E284","v":387354.91200752888},{"$f":"INDEX(T_PTCValue,MATCH($C283,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C283,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*F284","v":395962.71286216012},{"$f":"INDEX(T_PTCValue,MATCH($C283,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C283,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*G284","v":404761.79626738303},{"$f":"INDEX(T_PTCValue,MATCH($C283,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C283,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*H284","v":413756.41290403676},{"$f":"INDEX(T_PTCValue,MATCH($C283,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C283,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*I284","v":422950.90791159024},{"$f":"INDEX(T_PTCValue,MATCH($C283,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C283,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*J284","v":432349.72298720153},{"$f":"INDEX(T_PTCValue,MATCH($C283,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C283,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*K284","v":441957.39853142318},{"$f":"INDEX(T_PTCValue,MATCH($C283,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C283,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*L284","v":451778.57584158849},{"$f":"INDEX(T_PTCValue,MATCH($C283,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C283,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*M284","v":461817.99935394019},{"$f":"INDEX(T_PTCValue,MATCH($C283,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C283,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*N284","v":472080.51893558347}]
[null,null,"Federal Tax",null,{"$f":"E295*Federal_Tax_Rate-E296","v":-672751.58291721821},-887265.40984041174,-671029.85571064788,-543913.42263733444,-550393.02815157641,-456938.81068911328,-363629.06595262367,-370542.06565582356,-377591.13974279119,-384771.9970464264,89699.250443631376,92167.728017836926,94722.684228989776,97373.096000219201,100128.21409589889,102997.59038647014,105991.10592315717,109118.99990514062,112391.89962416368,115820.85147420641]
[]
[null,{"$f":"IRR(D299:Y299,0.1)","v":7.5000001280782325E-2},"Free Cash Flow",{"$f":"-INDEX(T_CAPEX,MATCH($C283,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C283,List_Resources,0),1)/1000*1000000*(1+INDEX(T_AFUDC,MATCH($C283,List_Resources,0),1))","v":-9734131.6270736493},{"$f":"E294-E297","v":1190410.603788737},1410937.3596768521,1200508.1870344537,1079012.6390234227,1090947.8744651857,1002803.519841545,914676.65934560075,926663.70465241419,938695.52566088759,950784.8173201771,477394.70546188607,475810.91621364758,473954.60318813287,471826.65506567142,469427.18220054987,466755.51972168981,463810.22820937878,460589.09195777215,457089.1148253943,453306.51366842142,{"$f":"D299*-0.3","v":2920239.4881220949}]
[null,{"$f":"IRR(D300:Y300,0.1)","v":0.10285282770011039},"ROE",{"$f":"-D316","v":-1454556.0614468199},{"$f":"E299-E302-E304-E312-E296","v":117956.76481056958},121370.6203921361,124547.8037598934,127500.90276143589,130241.64319564548,132780.92123331386,135128.83293006837,137294.7009267165,139287.09842283832,141113.87050048442,139804.2775777769,138220.48832953838,136364.17530402367,134236.22718156225,131836.7543164407,129165.09183758061,126219.80032526958,122998.66407366295,119498.68694128509,115716.08578431222,{"$f":"Y299","v":2920239.4881220949}]
[]
[null,null,"Interest",null,{"$f":"D305*Debt_Rate","v":221888.41050561392},{"$f":"E305*Debt_Rate","v":215524.79954979671},{"$f":"F305*Debt_Rate","v":208811.18999140951},{"$f":"G305*Debt_Rate","v":201728.33190731102},{"$f":"H305*Debt_Rate","v":194255.91662858712},{"$f":"I305*Debt_Rate","v":186372.51850953337},{"$f":"J305*Debt_Rate","v":178055.53349393173},{"$f":"K305*Debt_Rate","v":169281.11430247195},{"$f":"L305*Debt_Rate","v":160024.10205548193},{"$f":"M305*Debt_Rate","v":150257.95413490743},{"$f":"N305*Debt_Rate","v":139954.66807870133},{"$f":"O305*Debt_Rate","v":129084.70128940389},{"$f":"P305*Debt_Rate","v":117616.88632669511},{"$f":"Q305*Debt_Rate","v":105518.34154103734},{"$f":"R305*Debt_Rate","v":92754.37679216839},{"$f":"S305*Debt_Rate","v":79288.393982111651},{"$f":"T305*Debt_Rate","v":65081.782117501774},{"$f":"U305*Debt_Rate","v":50093.806600338365},{"$f":"V305*Debt_Rate","v":34281.49242973097},{"$f":"W305*Debt_Rate","v":17599.500979740169}]
[null,null,"Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$D315)","v":337590.4278841092},337590.4278841092,337590.4278841092,337590.4278841092,337590.4278841092,337590.4278841092,337590.4278841092,337590.4278841092,337590.4278841092,337590.4278841092,337590.4278841092,337590.4278841092,337590.4278841092,337590.4278841092,337590.4278841092,337590.4278841092,337590.4278841092,337590.4278841092,337590.4278841092,337590.4278841092]
[null,null,"Sinking Fund",null,{"$f":"E303-E302","v":115702.01737849528},{"$f":"F303-F302","v":122065.6283343125},128779.23789269969,135862.09597679818,143334.51125552208,151217.90937457583,159534.89439017748,168309.31358163725,177566.32582862728,187332.47374920177,197635.75980540787,208505.72659470531,219973.54155741411,232072.08634307186,244836.05109194081,258302.03390199755,272508.64576660743,287496.62128377083,303308.93545437825,319990.92690436903]
[null,null,"Mortgage Balance",{"$f":"D315","v":4034334.7364657079},{"$f":"D305-E304","v":3918632.7190872128},{"$f":"E305-F304","v":3796567.0907529001},{"$f":"F305-G304","v":3667787.8528602002},{"$f":"G305-H304","v":3531925.7568834019},{"$f":"H305-I304","v":3388591.2456278796},{"$f":"I305-J304","v":3237373.336253304},{"$f":"J305-K304","v":3077838.4418631266},{"$f":"K305-L304","v":2909529.1282814895},{"$f":"L305-M304","v":2731962.8024528623},{"$f":"M305-N304","v":2544630.3287036605},{"$f":"N305-O304","v":2346994.5688982527},{"$f":"O305-P304","v":2138488.8423035475},{"$f":"P305-Q304","v":1918515.3007461336},{"$f":"Q305-R304","v":1686443.2144030617},{"$f":"R305-S304","v":1441607.1633111208},{"$f":"S305-T304","v":1183305.1294091232},{"$f":"T305-U304","v":910796.48364251573},{"$f":"U305-V304","v":623299.86235874495},{"$f":"V305-W304","v":319990.9269043667},{"$f":"W305-X304","v":-2.3283064365386963E-9}]
[]
[null,null,"Book Depr",null,{"$f":"-$D299/25","v":389365.26508294599},389365.26508294599,389365.26508294599,389365.26508294599,389365.26508294599,389365.26508294599,389365.26508294599,389365.26508294599,389365.26508294599,389365.26508294599,389365.26508294599,389365.26508294599,389365.26508294599,389365.26508294599,389365.26508294599,389365.26508294599,389365.26508294599,389365.26508294599,389365.26508294599,389365.26508294599]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E307:E307)","v":389365.26508294599},{"$f":"SUM($E307:F307)","v":778730.53016589198},{"$f":"SUM($E307:G307)","v":1168095.7952488379},{"$f":"SUM($E307:H307)","v":1557461.060331784},{"$f":"SUM($E307:I307)","v":1946826.32541473},{"$f":"SUM($E307:J307)","v":2336191.5904976758},{"$f":"SUM($E307:K307)","v":2725556.8555806219},{"$f":"SUM($E307:L307)","v":3114922.1206635679},{"$f":"SUM($E307:M307)","v":3504287.385746514},{"$f":"SUM($E307:N307)","v":3893652.65082946},{"$f":"SUM($E307:O307)","v":4283017.9159124056},{"$f":"SUM($E307:P307)","v":4672383.1809953516},{"$f":"SUM($E307:Q307)","v":5061748.4460782977},{"$f":"SUM($E307:R307)","v":5451113.7111612437},{"$f":"SUM($E307:S307)","v":5840478.9762441898},{"$f":"SUM($E307:T307)","v":6229844.2413271358},{"$f":"SUM($E307:U307)","v":6619209.5064100819},{"$f":"SUM($E307:V307)","v":7008574.7714930279},{"$f":"SUM($E307:W307)","v":7397940.036575974},{"$f":"SUM($E307:X307)","v":7787305.30165892}]
[null,null,"End Year Book Value",null,{"$f":"-$D299-E308","v":9344766.3619907033},8955401.0969077572,8566035.8318248112,{"$f":"-$D299-H308","v":8176670.5667418651},{"$f":"-$D299-I308","v":7787305.3016589191},7397940.036575973,7008574.771493027,6619209.5064100809,6229844.2413271349,5840478.9762441888,5451113.7111612437,5061748.4460782977,4672383.1809953516,4283017.9159124056,3893652.6508294595,3504287.3857465135,3114922.1206635674,2725556.8555806214,2336191.5904976754,1946826.3254147293]
[null,null,"Prop. Tax Value",{"$f":"-D299","v":9734131.6270736493},{"$f":"D310/(($D310/$Y310)^(1/21))","v":9191750.4854015987},{"$f":"E310/(($D310/$Y310)^(1/21))","v":8679590.5605891272},8195967.9409396397,7739292.541507964,7308062.8761187969,6900861.1206857795,{"$f":"J310/(($D310/$Y310)^(1/21))","v":6516348.4516000589},{"$f":"K310/(($D310/$Y310)^(1/21))","v":6153260.643861603},5810403.9144805279,5486650.9974821052,5180937.4376106057,4892258.0905461889,4619663.8181280261,4362258.3677180028,4119195.4254447808,3889675.8336396837,3672944.9633157216,3468290.2330508218,{"$f":"V310/(($D310/$Y310)^(1/21))","v":3275038.7661176948},{"$f":"W310/(($D310/$Y310)^(1/21))","v":3092555.1781573016},{"$f":"Y299","v":2920239.4881220949}]
[null,null,"Tax Dep",null,{"$f":"-$D299*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C283,List_Resources,0),MATCH(E$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C283,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1654802.3766025205},{"$f":"-$D299*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C283,List_Resources,0),MATCH(F$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C283,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2647683.8025640328},{"$f":"-$D299*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C283,List_Resources,0),MATCH(G$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C283,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1588610.2815384197},{"$f":"-$D299*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C283,List_Resources,0),MATCH(H$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C283,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":953166.16892305168},{"$f":"-$D299*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C283,List_Resources,0),MATCH(I$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C283,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":953166.16892305168},{"$f":"-$D299*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C283,List_Resources,0),MATCH(J$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C283,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":476583.08446152584},{"$f":"-$D299*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C283,List_Resources,0),MATCH(K$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C283,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D299*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C283,List_Resources,0),MATCH(L$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C283,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D299*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C283,List_Resources,0),MATCH(M$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C283,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D299*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C283,List_Resources,0),MATCH(N$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C283,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D299*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C283,List_Resources,0),MATCH(O$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C283,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D299*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C283,List_Resources,0),MATCH(P$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C283,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D299*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C283,List_Resources,0),MATCH(Q$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C283,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D299*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C283,List_Resources,0),MATCH(R$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C283,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D299*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C283,List_Resources,0),MATCH(S$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C283,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D299*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C283,List_Resources,0),MATCH(T$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C283,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D299*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C283,List_Resources,0),MATCH(U$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C283,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D299*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C283,List_Resources,0),MATCH(V$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C283,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D299*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C283,List_Resources,0),MATCH(W$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C283,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D299*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C283,List_Resources,0),MATCH(X$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C283,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E311*Federal_Tax_Rate","v":347508.49908652931},556013.59853844682,333608.15912306809,200164.89547384085,200164.89547384085,100082.44773692043,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dep. Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E312:X312)","v":1409713.0409043944},{"$f":"D313/D317","v":0.14482165383746648}]
[null,null,"PTC Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E296:X296)","v":2835527.7882567272},{"$f":"D314/D317","v":0.29129745691646924}]
[null,{"$f":"INDEX(T_Debt,MATCH(Label_SOLAR_PV_Fixed_Array_PTC,List_Resources,0),1)","v":0.73499999999999999},"Debt",{"$f":"(D317-D313-D314)*$B315","v":4034334.7364657079},{"$f":"D315/D317","v":0.41445245359585725}]
[null,{"$f":"1-B315","v":0.26500000000000001},"Equity",{"$f":"(D317-D313-D314)*$B316","v":1454556.0614468199},{"$f":"D316/D317","v":0.14942843565020703}]
[null,null,"Total",{"$f":"-D299","v":9734131.6270736493}]
[null,null,"Check",{"$f":"SUM(D313:D316)-D317","v":0}]
[]
[]
[null,null,{"$f":"'Resource Options'!B19","v":"Solar Photovoltaic Fixed Array (5 MW AC) + Storage"}]
[null,null,"MWh",null,{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C321,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":13349.152310065476},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C321,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":13349.152310065476},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C321,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":13349.152310065476},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C321,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":13349.152310065476},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C321,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":13349.152310065476},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C321,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":13349.152310065476},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C321,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":13349.152310065476},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C321,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":13349.152310065476},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C321,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":13349.152310065476},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C321,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":13349.152310065476},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C321,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":13349.152310065476},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C321,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":13349.152310065476},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C321,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":13349.152310065476},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C321,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":13349.152310065476},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C321,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":13349.152310065476},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C321,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":13349.152310065476},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C321,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":13349.152310065476},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C321,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":13349.152310065476},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C321,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":13349.152310065476},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C321,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":13349.152310065476}]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"PPA_SOLAR_PV_Fixed_Array_PTC","v":59.02297291864604},{"$f":"E323","v":59.02297291864604},{"$f":"F323","v":59.02297291864604},{"$f":"G323","v":59.02297291864604},{"$f":"H323","v":59.02297291864604},{"$f":"I323","v":59.02297291864604},{"$f":"J323","v":59.02297291864604},{"$f":"K323","v":59.02297291864604},{"$f":"L323","v":59.02297291864604},{"$f":"M323","v":59.02297291864604},{"$f":"N323","v":59.02297291864604},{"$f":"O323","v":59.02297291864604},{"$f":"P323","v":59.02297291864604},{"$f":"Q323","v":59.02297291864604},{"$f":"R323","v":59.02297291864604},{"$f":"S323","v":59.02297291864604},{"$f":"T323","v":59.02297291864604},{"$f":"U323","v":59.02297291864604},{"$f":"V323","v":59.02297291864604},{"$f":"W323","v":59.02297291864604}]
[null,null,"Capacity Payment ($/kW-month)",null,{"$f":"INDEX(Summary_PPA,MATCH(Label_Capacity_Payment_SOLAR_PV_Fixed_Array_Plus_Storage_PTC&$C$1,'PPA Summary'!$D$3:$D$40,0),MATCH($B$1,_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))","v":24.107086534150572},{"$f":"E324","v":24.107086534150572},24.107086534150572,24.107086534150572,24.107086534150572,24.107086534150572,24.107086534150572,24.107086534150572,24.107086534150572,24.107086534150572,24.107086534150572,24.107086534150572,24.107086534150572,24.107086534150572,24.107086534150572,24.107086534150572,24.107086534150572,24.107086534150572,24.107086534150572,24.107086534150572]
[null,null,"Revenue",null,{"$f":"E323*E322+E324*12*INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*1000","v":2234331.8473329102},2234331.8473329102,2234331.8473329102,2234331.8473329102,2234331.8473329102,2234331.8473329102,2234331.8473329102,2234331.8473329102,2234331.8473329102,2234331.8473329102,2234331.8473329102,2234331.8473329102,2234331.8473329102,2234331.8473329102,2234331.8473329102,2234331.8473329102,2234331.8473329102,2234331.8473329102,2234331.8473329102,2234331.8473329102]
[]
[null,null,"Solar Fixed O&M",null,{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C321,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":136591.6598716719},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C321,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":136120.36583311093},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C321,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":135572.54004171834},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C321,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":134944.81294908849},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C321,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":134233.71220252485},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C321,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":133435.65925458024},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C321,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":132546.96590560811},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C321,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":131563.83077540307},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C321,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":130482.33570010617},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C321,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":129298.44205063133},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C321,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":131023.55688120525},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C321,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":132761.51469940363},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C321,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":134512.03492740844},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C321,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":136274.81818773938},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C321,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":138049.54560657302},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C321,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":139835.87809538987},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C321,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":141633.45561032987},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C321,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":143441.89638862011},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C321,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":145260.79616142309},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C321,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":147089.72734243228}]
[null,null,"Storage Fixed O&M",null,{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C321,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":86458.357459101302},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C321,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":85424.861690251535},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C321,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":84302.490283015999},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C321,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":83087.766114853584},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C321,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":81777.094140915651},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C321,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":82305.056346021665},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C321,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":82816.141414388185},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C321,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":83309.341088920293},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C321,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":83783.610816659522},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C321,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":84237.868648275384},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C321,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":84670.994107941282},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C321,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":85081.82703296734},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C321,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":85469.166382566982},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C321,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":85831.769015140992},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C321,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":86168.34843347258},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C321,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":86477.573497242178},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C321,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":86758.06710228778},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C321,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":87008.404826062178},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C321,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":87227.113538766745},{"$f":"INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C321,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":87412.669979680286}]
[]
[null,null,"B&O Tax",null,{"$f":"E322*E323*INDEX(T_BAndOTaxRate,MATCH($C321,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2166.743302030658},{"$f":"F322*F323*INDEX(T_BAndOTaxRate,MATCH($C321,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2166.743302030658},{"$f":"G322*G323*INDEX(T_BAndOTaxRate,MATCH($C321,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2166.743302030658},{"$f":"H322*H323*INDEX(T_BAndOTaxRate,MATCH($C321,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2166.743302030658},{"$f":"I322*I323*INDEX(T_BAndOTaxRate,MATCH($C321,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2166.743302030658},{"$f":"J322*J323*INDEX(T_BAndOTaxRate,MATCH($C321,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2166.743302030658},{"$f":"K322*K323*INDEX(T_BAndOTaxRate,MATCH($C321,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2166.743302030658},{"$f":"L322*L323*INDEX(T_BAndOTaxRate,MATCH($C321,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2166.743302030658},{"$f":"M322*M323*INDEX(T_BAndOTaxRate,MATCH($C321,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2166.743302030658},{"$f":"N322*N323*INDEX(T_BAndOTaxRate,MATCH($C321,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2166.743302030658},{"$f":"O322*O323*INDEX(T_BAndOTaxRate,MATCH($C321,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2166.743302030658},{"$f":"P322*P323*INDEX(T_BAndOTaxRate,MATCH($C321,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2166.743302030658},{"$f":"Q322*Q323*INDEX(T_BAndOTaxRate,MATCH($C321,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2166.743302030658},{"$f":"R322*R323*INDEX(T_BAndOTaxRate,MATCH($C321,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2166.743302030658},{"$f":"S322*S323*INDEX(T_BAndOTaxRate,MATCH($C321,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2166.743302030658},{"$f":"T322*T323*INDEX(T_BAndOTaxRate,MATCH($C321,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2166.743302030658},{"$f":"U322*U323*INDEX(T_BAndOTaxRate,MATCH($C321,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2166.743302030658},{"$f":"V322*V323*INDEX(T_BAndOTaxRate,MATCH($C321,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2166.743302030658},{"$f":"W322*W323*INDEX(T_BAndOTaxRate,MATCH($C321,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2166.743302030658},{"$f":"X322*X323*INDEX(T_BAndOTaxRate,MATCH($C321,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2166.743302030658}]
[null,null,"Property Tax",null,{"$f":"D353*Property_Tax_Rate","v":213179.52745153775},{"$f":"E353*Property_Tax_Rate","v":201301.2665126076},{"$f":"F353*Property_Tax_Rate","v":190084.85657137886},{"$f":"G353*Property_Tax_Rate","v":179493.41960796205},{"$f":"H353*Property_Tax_Rate","v":169492.13242803368},{"$f":"I353*Property_Tax_Rate","v":160048.11216894214},{"$f":"J353*Property_Tax_Rate","v":151130.30818535827},{"$f":"K353*Property_Tax_Rate","v":142709.39995900565},{"$f":"L353*Property_Tax_Rate","v":134757.70069681187},{"$f":"M353*Property_Tax_Rate","v":127249.06630052414},{"$f":"N353*Property_Tax_Rate","v":120158.80940849471},{"$f":"O353*Property_Tax_Rate","v":172152.03676686742},{"$f":"P353*Property_Tax_Rate","v":157332.02322154597},{"$f":"Q353*Property_Tax_Rate","v":143787.81683836074},{"$f":"R353*Property_Tax_Rate","v":131409.58749401395},{"$f":"S353*Property_Tax_Rate","v":120096.95998625037},{"$f":"T353*Property_Tax_Rate","v":109758.20009020301},{"$f":"U353*Property_Tax_Rate","v":100309.4706845224},{"$f":"V353*Property_Tax_Rate","v":91674.151915207913},{"$f":"W353*Property_Tax_Rate","v":83782.219884342063}]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E327:E331)","v":438396.28808434162},{"$f":"SUM(F327:F331)","v":425013.23733800073},{"$f":"SUM(G327:G331)","v":412126.63019814389},399692.74197393481,387669.68207350484,377955.5710715747,368660.15880738525,359749.31512535969,351190.39051560825,342952.12030146155,{"$f":"SUM(O327:O331)","v":338020.10369967192},{"$f":"SUM(P327:P331)","v":392162.12180126901},379479.96783355204,368061.14734327176,357794.22483609023,348577.15488091309,340316.46610485134,332926.51520123536,326328.80491742841,320451.36050848529]
[null,null,"     Storage Reinvestment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(T_CAPEX2,MATCH($C321,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000000*(1+INDEX(T_AFUDC,MATCH($C321,List_Resources,0),1))*0.5*INDEX(T_StorageMWh,MATCH($C321,List_Resources,0),1)/1000","v":5672173.7404066315}]
[]
[null,null,"EBITDA",null,{"$f":"E325-E332","v":1795935.5592485685},{"$f":"F325-F332","v":1809318.6099949095},1822205.2171347663,1834639.1053589755,1846662.1652594053,1856376.2762613355,1865671.6885255249,1874582.5322075505,1883141.4568173019,1891379.7270314486,{"$f":"O325-O332","v":1896311.7436332381},{"$f":"P325-P332","v":1842169.7255316412},{"$f":"Q325-Q332","v":1854851.8794993581},1866270.6999896383,1876537.6224968201,1885754.6924519972,1894015.3812280588,1901405.3321316747,1908003.0424154818,1913880.4868244249]
[null,null,"Before Tax Earnings",null,{"$f":"E335-E354-E343","v":-2450464.2863923339},{"$f":"F335-F354-F343","v":-4593663.8954343069},-2242553.8407923928,-818618.14814960549,-785636.61732741457,289915.64689970209,1366265.3276643134,1399786.475059405,1434309.2700864414,{"$f":"N335-N354-N343","v":1469939.4235908235},{"$f":"O335-O354-O343","v":464145.51305338228},{"$f":"P335-P354-P343","v":-120488.22783737839},{"$f":"Q335-Q354-Q343","v":340029.13714102574},688698.84236295847,958174.568854023,1027223.0113403916,1098605.7981368604,1425795.3982237575,1755685.2522162674,{"$f":"X335-X354-X343","v":1835683.275797578}]
[null,null,"PTC",null,{"$f":"INDEX(T_PTCSchedule,MATCH($C321,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C321,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*E322","v":387354.91200752888},{"$f":"INDEX(T_PTCSchedule,MATCH($C321,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C321,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*F322","v":395962.71286216012},{"$f":"INDEX(T_PTCSchedule,MATCH($C321,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C321,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*G322","v":404761.79626738303},{"$f":"INDEX(T_PTCSchedule,MATCH($C321,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C321,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*H322","v":413756.41290403676},{"$f":"INDEX(T_PTCSchedule,MATCH($C321,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C321,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*I322","v":422950.90791159024},{"$f":"INDEX(T_PTCSchedule,MATCH($C321,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C321,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*J322","v":432349.72298720153},{"$f":"INDEX(T_PTCSchedule,MATCH($C321,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C321,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*K322","v":441957.39853142318},{"$f":"INDEX(T_PTCSchedule,MATCH($C321,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C321,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*L322","v":451778.57584158849},{"$f":"INDEX(T_PTCSchedule,MATCH($C321,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C321,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*M322","v":461817.99935394019},{"$f":"INDEX(T_PTCSchedule,MATCH($C321,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C321,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*N322","v":472080.51893558347}]
[null,null,"Federal Tax",null,{"$f":"E336*Federal_Tax_Rate-E337","v":-901952.41214991896},{"$f":"F336*Federal_Tax_Rate-F337","v":-1360632.1309033646},{"$f":"G336*Federal_Tax_Rate-G337","v":-875698.10283378558},-585666.22401545383,-587934.59755034733,-371467.43713826407,-155041.67972191737,-157823.41607911343,-160613.05263578752,-163393.23998151056,{"$f":"O336*Federal_Tax_Rate-O337","v":97470.557741210272},{"$f":"P336*Federal_Tax_Rate-P337","v":-25302.527845849461},71406.118799615404,144626.75689622128,201216.65945934481,215716.83238148224,230707.21760874067,299417.03362698905,368693.90296541614,385493.48791749135]
[]
[null,{"$f":"IRR(D340:Y340,0.1)","v":7.5000000000081446E-2},"Free Cash Flow",{"$f":"SUM(D349:D350)","v":-21317952.745153774},{"$f":"E335-E338","v":2697887.9713984877},3169950.7408982739,2697903.3199685519,2420305.3293744293,2434596.7628097525,2227843.7133995993,2020713.3682474424,{"$f":"L335-L338","v":2032405.948286664},{"$f":"M335-M338","v":2043754.5094530894},2054772.9670129591,{"$f":"O335-O338-O333","v":-3873332.5545146037},{"$f":"P335-P338","v":1867472.2533774907},{"$f":"Q335-Q338","v":1783445.7606997427},1721643.943093417,1675320.9630374752,1670037.860070515,1663308.163619318,1601988.2985046858,1539309.1394500656,1528386.9989069337,{"$f":"D340*-0.3","v":6395385.8235461321}]
[null,{"$f":"IRR(D341:Y341,0.1)","v":0.12581183378803051},"ROE",{"$f":"-D359","v":-4079707.802737454},{"$f":"E340-E343-E346-E355-E337","v":602615.71801746241},609440.13886142359,615666.21884775243,621317.16220974037,626414.10063750949,629444.89909631829,631889.54134451295,633760.94407356903,635070.0817276428,{"$f":"N340-N343-N346-N355-N337","v":635826.01970586902},{"$f":"O340-O343-O346-O355-O337+O333","v":128707.88613332808},{"$f":"P340-P343-P346-P355-P337","v":75793.345839861606},{"$f":"Q340-Q343-Q346-Q355-Q337","v":75112.072451526648},{"$f":"R340-R343-R346-R355-R337","v":72844.255989760713},69045.562465647512,63762.459498687225,57032.763047490313,48886.123444925943,39344.455207808875,28422.314664677251,{"$f":"Y340","v":6395385.8235461321}]
[]
[null,null,"Interest",null,{"$f":"D347*Debt_Rate","v":622347.87896476069},{"$f":"E347*Debt_Rate","v":604499.35874738963},{"$f":"F347*Debt_Rate","v":585669.16991806321},{"$f":"G347*Debt_Rate","v":565803.32070312381},{"$f":"H347*Debt_Rate","v":544844.84978136269},{"$f":"I347*Debt_Rate","v":522733.66295890481},{"$f":"J347*Debt_Rate","v":499406.36086121167},{"$f":"K347*Debt_Rate","v":474796.0571481454},{"$f":"L347*Debt_Rate","v":448832.18673086056},{"$f":"M347*Debt_Rate","v":421440.30344062502},{"$f":"N347*Debt_Rate","v":621839.49002536456},{"$f":"O347*Debt_Rate","v":573542.60434343549},{"$f":"P347*Debt_Rate","v":522589.38994900032},{"$f":"Q347*Debt_Rate","v":468833.7487628712},{"$f":"R347*Debt_Rate","v":412121.54731150501},{"$f":"S347*Debt_Rate","v":352290.17478031368},{"$f":"T347*Debt_Rate","v":289168.07675990678},{"$f":"U347*Debt_Rate","v":222574.26334837757},{"$f":"V347*Debt_Rate","v":152317.79019921424},{"$f":"W347*Debt_Rate","v":78197.211026846911}]
[null,null,"Initial Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$D358)","v":946866.42837150651},946866.42837150651,946866.42837150651,946866.42837150651,946866.42837150651,946866.42837150651,946866.42837150651,946866.42837150651,946866.42837150651,946866.42837150651,946866.42837150651,946866.42837150651,946866.42837150651,946866.42837150651,946866.42837150651,946866.42837150651,946866.42837150651,946866.42837150651,946866.42837150651,946866.42837150651]
[null,null,"Storage Refresh Mortgage Payment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-PMT(Debt_Rate,10,$O333)*$B358","v":553098.25587075006},{"$f":"-PMT(Debt_Rate,10,$O333)*$B358","v":553098.25587075006},553098.25587075006,553098.25587075006,553098.25587075006,553098.25587075006,553098.25587075006,553098.25587075006,553098.25587075006,553098.25587075006]
[null,null,"Sinking Fund",null,{"$f":"E345+E344-E343","v":324518.54940674582},{"$f":"F345+F344-F343","v":342367.06962411688},361197.2584534433,381063.1076683827,402021.57859014382,424132.7654126017,447460.06751029484,472070.37122336111,{"$f":"M345+M344-M343","v":498034.24164064595},{"$f":"N345+N344-N343","v":525426.12493088143},{"$f":"O345+O344-O343","v":878125.19421689189},{"$f":"P345+P344-P343","v":926422.07989882096},{"$f":"Q345+Q344-Q343","v":977375.29429325613},1031130.9354793853,1087843.1369307514,1147674.5094619428,1210796.6074823497,1277390.4208938789,1347646.8940430423,1421767.4732154096]
[null,null,"Mortgage Balance",{"$f":"D358","v":11315415.981177466},{"$f":"D347-E346+(F333*$B358)","v":10990897.43177072},{"$f":"E347-F346+(G333*$B358)","v":10648530.362146603},10287333.103693159,9906269.9960247763,9504248.4174346328,9080115.6520220302,8632655.5845117345,8160585.2132883733,7662550.9716477273,11306172.545915719,10428047.351698827,9501625.2718000058,8524249.9775067493,7493119.0420273636,6405275.9050966119,5257601.3956346689,4046804.7881523194,2769414.3672584407,1421767.4732153984,-1.1175870895385742E-8]
[]
[null,null,"Solar Depr",{"$f":"-INDEX(T_CAPEX,MATCH($C321,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000000*(1+INDEX(T_AFUDC,MATCH($C321,List_Resources,0),1))*INDEX(T_PlantSize,MATCH($C321,List_Resources,0),1)/1000","v":-9734131.6270736493},{"$f":"-$D349/25","v":389365.26508294599},389365.26508294599,389365.26508294599,389365.26508294599,389365.26508294599,389365.26508294599,389365.26508294599,389365.26508294599,389365.26508294599,389365.26508294599,389365.26508294599,389365.26508294599,389365.26508294599,389365.26508294599,389365.26508294599,389365.26508294599,389365.26508294599,389365.26508294599,389365.26508294599,389365.26508294599]
[null,null,"Storage Depr",{"$f":"-INDEX(T_CAPEX2,MATCH($C321,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000000*(1+INDEX(T_AFUDC,MATCH($C321,List_Resources,0),1))*INDEX(T_StorageMWh,MATCH($C321,List_Resources,0),1)/1000","v":-11583821.118080124},{"$f":"-$D350/10","v":1158382.1118080125},1158382.1118080125,1158382.1118080125,1158382.1118080125,1158382.1118080125,1158382.1118080125,1158382.1118080125,1158382.1118080125,1158382.1118080125,1158382.1118080125,{"$f":"$O333/10","v":567217.37404066313},567217.37404066313,567217.37404066313,567217.37404066313,567217.37404066313,567217.37404066313,567217.37404066313,567217.37404066313,567217.37404066313,567217.37404066313]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E349:E350)","v":1547747.3768909585},{"$f":"SUM($E349:F350)","v":3095494.7537819166},{"$f":"SUM($E349:G350)","v":4643242.1306728749},{"$f":"SUM($E349:H350)","v":6190989.5075638331},{"$f":"SUM($E349:I350)","v":7738736.8844547914},{"$f":"SUM($E349:J350)","v":9286484.2613457497},{"$f":"SUM($E349:K350)","v":10834231.638236711},{"$f":"SUM($E349:L350)","v":12381979.01512767},{"$f":"SUM($E349:M350)","v":13929726.392018629},{"$f":"SUM($E349:N350)","v":15477473.768909588},{"$f":"SUM($E349:O350)","v":16434056.408033198},{"$f":"SUM($E349:P350)","v":17390639.047156807},{"$f":"SUM($E349:Q350)","v":18347221.686280414},{"$f":"SUM($E349:R350)","v":19303804.325404026},{"$f":"SUM($E349:S350)","v":20260386.964527633},{"$f":"SUM($E349:T350)","v":21216969.603651244},{"$f":"SUM($E349:U350)","v":22173552.242774855},{"$f":"SUM($E349:V350)","v":23130134.881898463},{"$f":"SUM($E349:W350)","v":24086717.521022074},{"$f":"SUM($E349:X350)","v":25043300.160145681}]
[null,null,"End Year Book Value",null,{"$f":"-$D340-E351","v":19770205.368262816},{"$f":"-$D340-F351","v":18222457.991371855},16674710.614480898,{"$f":"-$D340-H351","v":15126963.23758994},{"$f":"-$D340-I351","v":13579215.860698983},12031468.483808024,10483721.106917063,8935973.7300261036,{"$f":"-$D340-M351","v":7388226.3531351443},{"$f":"-$D340-N351","v":5840478.9762441851},{"$f":"-$D340-O351+$O333","v":10556070.077527206},{"$f":"-$D340-P351+$O333","v":9599487.438403599},8642904.7992799915,7686322.1601563795,6729739.521032772,5773156.8819091609,4816574.2427855497,3859991.6036619423,2903408.9645383311,1946826.3254147237]
[null,null,"Prop. Tax Value",{"$f":"-D340","v":21317952.745153774},{"$f":"D353/(($D353/$Y353)^(1/21))","v":20130126.65126076},{"$f":"E353/(($D353/$Y353)^(1/21))","v":19008485.657137886},{"$f":"F353/(($D353/$Y353)^(1/21))","v":17949341.960796203},{"$f":"G353/(($D353/$Y353)^(1/21))","v":16949213.242803369},{"$f":"H353/(($D353/$Y353)^(1/21))","v":16004811.216894213},{"$f":"I353/(($D353/$Y353)^(1/21))","v":15113030.818535825},{"$f":"J353/(($D353/$Y353)^(1/21))","v":14270939.995900566},{"$f":"K353/(($D353/$Y353)^(1/21))","v":13475770.069681186},{"$f":"L353/(($D353/$Y353)^(1/21))","v":12724906.630052414},{"$f":"M353/(($D353/$Y353)^(1/21))","v":12015880.94084947},{"$f":"(N353+O333)/(($D353/($Y353+O333))^(1/21))","v":17215203.676686741},{"$f":"O353/(($O353/$Y353)^(1/11))","v":15733202.322154596},{"$f":"P353/(($O353/$Y353)^(1/11))","v":14378781.683836075},{"$f":"Q353/(($O353/$Y353)^(1/11))","v":13140958.749401394},{"$f":"R353/(($O353/$Y353)^(1/11))","v":12009695.998625036},{"$f":"S353/(($O353/$Y353)^(1/11))","v":10975820.009020301},{"$f":"T353/(($O353/$Y353)^(1/11))","v":10030947.068452239},{"$f":"U353/(($O353/$Y353)^(1/11))","v":9167415.1915207915},{"$f":"V353/(($O353/$Y353)^(1/11))","v":8378221.9884342058},{"$f":"W353/(($O353/$Y353)^(1/11))","v":7656967.8825507369},{"$f":"Y340","v":6395385.8235461321}]
[null,null,"Tax Dep",null,{"$f":"-$D340*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C321,List_Resources,0),MATCH(E$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C321,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":3624051.9666761416},{"$f":"-$D340*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C321,List_Resources,0),MATCH(F$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C321,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":5798483.1466818266},{"$f":"-$D340*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C321,List_Resources,0),MATCH(G$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C321,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":3479089.888009096},{"$f":"-$D340*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C321,List_Resources,0),MATCH(H$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C321,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2087453.9328054572},{"$f":"-$D340*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C321,List_Resources,0),MATCH(I$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C321,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2087453.9328054572},{"$f":"-$D340*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C321,List_Resources,0),MATCH(J$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C321,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1043726.9664027286},{"$f":"-$D340*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C321,List_Resources,0),MATCH(K$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C321,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D340*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C321,List_Resources,0),MATCH(L$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C321,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D340*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C321,List_Resources,0),MATCH(M$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C321,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D340*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C321,List_Resources,0),MATCH(N$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C321,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"$O333*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C321,List_Resources,0),MATCH(O$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":810326.74055449129},{"$f":"$O333*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C321,List_Resources,0),MATCH(P$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":1389115.3490255841},{"$f":"$O333*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C321,List_Resources,0),MATCH(Q$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":992233.35240933206},{"$f":"$O333*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C321,List_Resources,0),MATCH(R$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":708738.10886380868},{"$f":"$O333*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C321,List_Resources,0),MATCH(S$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":506241.50633129186},{"$f":"$O333*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C321,List_Resources,0),MATCH(T$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":506241.50633129186},{"$f":"$O333*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C321,List_Resources,0),MATCH(U$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":506241.50633129186},{"$f":"$O333*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C321,List_Resources,0),MATCH(V$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":253035.67055953981},{"$f":"$O333*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C321,List_Resources,0),MATCH(W$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"$O333*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C321,List_Resources,0),MATCH(X$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E354*Federal_Tax_Rate","v":761050.91300198971},{"$f":"F354*Federal_Tax_Rate","v":1217681.4608031835},{"$f":"G354*Federal_Tax_Rate","v":730608.87648191012},438365.32588914601,438365.32588914601,219182.66294457301,0,0,0,{"$f":"N354*Federal_Tax_Rate","v":0},{"$f":"O354*Federal_Tax_Rate","v":170168.61551644315},{"$f":"P354*Federal_Tax_Rate","v":291714.22329537262},208369.00400595972,148835.00286139981,106310.71632957128,106310.71632957128,106310.71632957128,53137.490817503356,0,0]
[null,null,"Dep. Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E355:N355)","v":3087301.1729821274},{"$f":"D356/D360","v":0.14482165383746645}]
[null,null,"PTC Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E337:X337)","v":2835527.7882567272},{"$f":"D357/D360","v":0.13301126154814888}]
[null,{"$f":"INDEX(T_Debt,MATCH(Label_Capacity_Payment_SOLAR_PV_Fixed_Array_Plus_Storage_PTC,List_Resources,0),1)","v":0.73499999999999999},"Debt",{"$f":"(D360-D356-D357)*$B358","v":11315415.981177466},{"$f":"D358/D360","v":0.53079280719157274}]
[null,{"$f":"1-B358","v":0.26500000000000001},"Equity",{"$f":"(D360-D356-D357)*$B359","v":4079707.802737454},{"$f":"D359/D360","v":0.19137427742281196}]
[null,null,"Total",{"$f":"-D340","v":21317952.745153774}]
[null,null,"Check",{"$f":"SUM(D356:D359)-D360","v":0}]
[]
[]
[null,null,{"$f":"'Resource Options'!B20","v":"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)"}]
[null,null,"MWh",null,{"$f":"INDEX(T_PlantSize,MATCH($C364,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C364,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C364,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C364,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C364,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C364,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C364,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C364,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C364,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C364,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C364,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C364,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C364,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C364,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C364,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C364,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C364,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C364,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C364,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C364,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C364,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C364,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C364,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C364,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C364,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C364,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C364,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C364,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C364,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C364,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C364,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C364,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C364,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C364,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C364,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C364,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C364,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C364,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C364,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C364,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954}]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"INDEX(Summary_PPA,MATCH(Label_SOLAR_PV_Single_Axis_Tracking_PTC&$C$1,'PPA Summary'!$D$3:$D$40,0),MATCH($B$1,_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))","v":37.617564953963495},{"$f":"E366","v":37.617564953963495},{"$f":"F366","v":37.617564953963495},{"$f":"G366","v":37.617564953963495},{"$f":"H366","v":37.617564953963495},{"$f":"I366","v":37.617564953963495},{"$f":"J366","v":37.617564953963495},{"$f":"K366","v":37.617564953963495},{"$f":"L366","v":37.617564953963495},{"$f":"M366","v":37.617564953963495},{"$f":"N366","v":37.617564953963495},{"$f":"O366","v":37.617564953963495},{"$f":"P366","v":37.617564953963495},{"$f":"Q366","v":37.617564953963495},{"$f":"R366","v":37.617564953963495},{"$f":"S366","v":37.617564953963495},{"$f":"T366","v":37.617564953963495},{"$f":"U366","v":37.617564953963495},{"$f":"V366","v":37.617564953963495},{"$f":"W366","v":37.617564953963495}]
[null,null,"Revenue",null,{"$f":"E366*E365","v":10043252.082084797},{"$f":"F366*F365","v":10043252.082084797},{"$f":"G366*G365","v":10043252.082084797},{"$f":"H366*H365","v":10043252.082084797},{"$f":"I366*I365","v":10043252.082084797},{"$f":"J366*J365","v":10043252.082084797},{"$f":"K366*K365","v":10043252.082084797},{"$f":"L366*L365","v":10043252.082084797},{"$f":"M366*M365","v":10043252.082084797},{"$f":"N366*N365","v":10043252.082084797},{"$f":"O366*O365","v":10043252.082084797},{"$f":"P366*P365","v":10043252.082084797},{"$f":"Q366*Q365","v":10043252.082084797},{"$f":"R366*R365","v":10043252.082084797},{"$f":"S366*S365","v":10043252.082084797},{"$f":"T366*T365","v":10043252.082084797},{"$f":"U366*U365","v":10043252.082084797},{"$f":"V366*V365","v":10043252.082084797},{"$f":"W366*W365","v":10043252.082084797},{"$f":"X366*X365","v":10043252.082084797}]
[]
[null,null,"Fixed O&M",null,{"$f":"INDEX(T_PlantSize,MATCH($C364,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C364,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2390354.0477542579},{"$f":"INDEX(T_PlantSize,MATCH($C364,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C364,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2382106.4020794411},{"$f":"INDEX(T_PlantSize,MATCH($C364,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C364,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2372519.4507300709},{"$f":"INDEX(T_PlantSize,MATCH($C364,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C364,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2361534.2266090475},{"$f":"INDEX(T_PlantSize,MATCH($C364,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C364,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2349089.9635441848},{"$f":"INDEX(T_PlantSize,MATCH($C364,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C364,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2335124.036955154},{"$f":"INDEX(T_PlantSize,MATCH($C364,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C364,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2319571.9033481418},{"$f":"INDEX(T_PlantSize,MATCH($C364,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C364,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2302367.0385695538},{"$f":"INDEX(T_PlantSize,MATCH($C364,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C364,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2283440.8747518575},{"$f":"INDEX(T_PlantSize,MATCH($C364,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C364,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2262722.7358860476},{"$f":"INDEX(T_PlantSize,MATCH($C364,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C364,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2292912.2454210925},{"$f":"INDEX(T_PlantSize,MATCH($C364,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C364,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2323326.5072395634},{"$f":"INDEX(T_PlantSize,MATCH($C364,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C364,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2353960.6112296474},{"$f":"INDEX(T_PlantSize,MATCH($C364,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C364,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2384809.3182854392},{"$f":"INDEX(T_PlantSize,MATCH($C364,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C364,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2415867.0481150276},{"$f":"INDEX(T_PlantSize,MATCH($C364,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C364,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2447127.8666693228},{"$f":"INDEX(T_PlantSize,MATCH($C364,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C364,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2478585.4731807727},{"$f":"INDEX(T_PlantSize,MATCH($C364,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C364,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2510233.1868008524},{"$f":"INDEX(T_PlantSize,MATCH($C364,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C364,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2542063.9328249041},{"$f":"INDEX(T_PlantSize,MATCH($C364,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C364,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2574070.2284925641}]
[]
[null,null,"B&O Tax",null,{"$f":"E367*INDEX(T_BAndOTaxRate,MATCH($C364,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"F367*INDEX(T_BAndOTaxRate,MATCH($C364,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"G367*INDEX(T_BAndOTaxRate,MATCH($C364,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"H367*INDEX(T_BAndOTaxRate,MATCH($C364,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"I367*INDEX(T_BAndOTaxRate,MATCH($C364,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"J367*INDEX(T_BAndOTaxRate,MATCH($C364,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"K367*INDEX(T_BAndOTaxRate,MATCH($C364,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"L367*INDEX(T_BAndOTaxRate,MATCH($C364,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"M367*INDEX(T_BAndOTaxRate,MATCH($C364,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"N367*INDEX(T_BAndOTaxRate,MATCH($C364,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"O367*INDEX(T_BAndOTaxRate,MATCH($C364,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"P367*INDEX(T_BAndOTaxRate,MATCH($C364,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"Q367*INDEX(T_BAndOTaxRate,MATCH($C364,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"R367*INDEX(T_BAndOTaxRate,MATCH($C364,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"S367*INDEX(T_BAndOTaxRate,MATCH($C364,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"T367*INDEX(T_BAndOTaxRate,MATCH($C364,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"U367*INDEX(T_BAndOTaxRate,MATCH($C364,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"V367*INDEX(T_BAndOTaxRate,MATCH($C364,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"W367*INDEX(T_BAndOTaxRate,MATCH($C364,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"X367*INDEX(T_BAndOTaxRate,MATCH($C364,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319}]
[null,null,"Property Tax",null,{"$f":"D391*Property_Tax_Rate","v":1469403.1371935625},{"$f":"E391*Property_Tax_Rate","v":1387528.6997336354},{"$f":"F391*Property_Tax_Rate","v":1310216.2666275189},{"$f":"G391*Property_Tax_Rate","v":1237211.6451824766},{"$f":"H391*Property_Tax_Rate","v":1168274.8062005939},{"$f":"I391*Property_Tax_Rate","v":1103179.0947956452},{"$f":"J391*Property_Tax_Rate","v":1041710.4851828656},{"$f":"K391*Property_Tax_Rate","v":983666.87699148094},{"$f":"L391*Property_Tax_Rate","v":928857.43078636413},{"$f":"M391*Property_Tax_Rate","v":877101.94061410613},{"$f":"N391*Property_Tax_Rate","v":828230.24151051941},{"$f":"O391*Property_Tax_Rate","v":782081.65002153814},{"$f":"P391*Property_Tax_Rate","v":738504.43589802564},{"$f":"Q391*Property_Tax_Rate","v":697355.32322749344},{"$f":"R391*Property_Tax_Rate","v":658499.01936252124},{"$f":"S391*Property_Tax_Rate","v":621807.7700970599},{"$f":"T391*Property_Tax_Rate","v":587160.93962809653},{"$f":"U391*Property_Tax_Rate","v":554444.61392165441},{"$f":"V391*Property_Tax_Rate","v":523551.22617904883},{"$f":"W391*Property_Tax_Rate","v":494379.20317198354}]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E369:E372)","v":3887376.1281735534},{"$f":"SUM(F369:F372)","v":3797254.0450388095},3710354.6605833229,3626364.8150172569,3544983.712970512,3465922.0749765323,3388901.3317567403,3313652.8587867678,3239917.2487639547,3167443.6197258867,3148761.4301573448,3133027.1004868345,3120083.9903534059,3109783.5847386657,3101985.010703282,3096554.5799921155,3093365.356034602,3092296.7439482398,3093234.102229686,3096068.3748902804]
[]
[null,null,"EBITDA",null,{"$f":"E367-E373","v":6155875.9539112439},{"$f":"F367-F373","v":6245998.0370459873},6332897.4215014745,6416887.2670675404,6498268.3691142853,6577330.0071082655,6654350.7503280565,6729599.22329803,6803334.8333208431,6875808.4623589106,6894490.6519274525,6910224.9815979628,6923168.0917313918,6933468.4973461311,6941267.0713815149,6946697.5020926818,6949886.7260501953,6950955.3381365575,6950017.9798551109,6947183.7071945164]
[null,null,"Before Tax Earnings",null,{"$f":"E375-E392-E383","v":-21611265.714568894},{"$f":"F375-F392-F383","v":-36429118.068712391},-20270778.423579555,-10505552.393361902,-10330305.298485283,-2958017.278356106,4417676.4212328354,4603146.2266890993,4793165.3424849492,4988318.0701135704,5136426.7086951463,5288705.9420744069,5445703.925620568,5607982.2226857394,5776117.4722013297,5950703.0955441138,6132351.0477279834,6321693.6180931516,6519385.285795846,6726104.6355485199]
[null,null,"PTC",null,{"$f":"INDEX(T_PTCValue,MATCH($C364,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C364,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*E365","v":7747098.2401505774},{"$f":"INDEX(T_PTCValue,MATCH($C364,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C364,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*F365","v":7919254.257243203},{"$f":"INDEX(T_PTCValue,MATCH($C364,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C364,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*G365","v":8095235.9253476607},{"$f":"INDEX(T_PTCValue,MATCH($C364,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C364,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*H365","v":8275128.2580807358},{"$f":"INDEX(T_PTCValue,MATCH($C364,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C364,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*I365","v":8459018.158231806},{"$f":"INDEX(T_PTCValue,MATCH($C364,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C364,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*J365","v":8646994.4597440325},{"$f":"INDEX(T_PTCValue,MATCH($C364,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C364,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*K365","v":8839147.9706284646},{"$f":"INDEX(T_PTCValue,MATCH($C364,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C364,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*L365","v":9035571.5168317705},{"$f":"INDEX(T_PTCValue,MATCH($C364,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C364,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*M365","v":9236359.9870788045},{"$f":"INDEX(T_PTCValue,MATCH($C364,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C364,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*N365","v":9441610.3787116706}]
[null,null,"Federal Tax",null,{"$f":"E376*Federal_Tax_Rate-E377","v":-12285464.040210046},-15569369.051672805,-12352099.394299367,-10481294.260686735,-10628382.270913716,-9268178.0881988145,-7911435.9221695689,-8068910.8092270596,-8229795.2651569657,-8394063.5839878209,1078649.6088259807,1110628.2478356254,1143597.8243803193,1177676.2667640052,1212984.6691622792,1249647.650064264,1287793.7200228765,1327555.6597995618,1369070.9100171276,1412481.9734651891]
[]
[null,{"$f":"IRR(D380:Y380,0.1)","v":7.5000000051939741E-2},"Free Cash Flow",{"$f":"-INDEX(T_CAPEX,MATCH($C364,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C364,List_Resources,0),1)/1000*1000000*(1+INDEX(T_AFUDC,MATCH($C364,List_Resources,0),1))","v":-146940313.71935624},{"$f":"E375-E378","v":18441339.994121291},21815367.088718794,18684996.815800842,16898181.527754277,17126650.640028,15845508.09530708,14565786.672497626,14798510.032525089,15033130.098477809,15269872.046346731,5815841.0431014718,5799596.7337623369,5779570.2673510723,5755792.2305821255,5728282.4022192359,5697049.8520284183,5662093.0060273185,5623399.6783369957,5580947.0698379837,5534701.7337293271,{"$f":"D380*-0.3","v":44082094.11580687}]
[null,{"$f":"IRR(D381:Y381,0.1)","v":9.8430397762569566E-2},"ROE",{"$f":"-D397","v":-18271648.957086917},{"$f":"E380-E383-E385-E393-E377","v":1207773.9980710121},1262183.5557072777,1313123.902544721,1360791.65448099,1405370.8666036446,1447033.549907431,1485940.145750476,1522239.9595746323,1556071.5552803203,1587563.1115163751,1575142.486982787,1558898.1776436521,1538871.7112323875,1515093.6744634402,1487583.8461005511,1456351.2959097335,1421394.4499086333,1382701.1222183113,1340248.5137192989,1294003.1776106427,{"$f":"Y380","v":44082094.11580687}]
[]
[null,null,"Interest",null,{"$f":"D386*Debt_Rate","v":2787288.3361895797},{"$f":"E386*Debt_Rate","v":2707350.7740934789},{"$f":"F386*Debt_Rate","v":2623016.6460820925},{"$f":"G386*Debt_Rate","v":2534044.1410300802},{"$f":"H386*Debt_Rate","v":2440178.1482002069},{"$f":"I386*Debt_Rate","v":2341149.5257646907},{"$f":"J386*Debt_Rate","v":2236674.3290952211},{"$f":"K386*Debt_Rate","v":2126452.9966089306},{"$f":"L386*Debt_Rate","v":2010169.4908358939},{"$f":"M386*Debt_Rate","v":1887490.3922453404},{"$f":"N386*Debt_Rate","v":1758063.9432323065},{"$f":"O386*Debt_Rate","v":1621519.0395235557},{"$f":"P386*Debt_Rate","v":1477464.1661108236},{"$f":"Q386*Debt_Rate","v":1325486.2746603913},{"$f":"R386*Debt_Rate","v":1165149.5991801852},{"$f":"S386*Debt_Rate","v":995994.40654856781},{"$f":"T386*Debt_Rate","v":817535.67832221149},{"$f":"U386*Debt_Rate","v":629261.72004340542},{"$f":"V386*Debt_Rate","v":430632.69405926502},{"$f":"W386*Debt_Rate","v":221079.07164599694}]
[null,null,"Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$D396)","v":4240698.5561186848},4240698.5561186848,4240698.5561186848,4240698.5561186848,4240698.5561186848,4240698.5561186848,4240698.5561186848,4240698.5561186848,4240698.5561186848,4240698.5561186848,4240698.5561186848,4240698.5561186848,4240698.5561186848,4240698.5561186848,4240698.5561186848,4240698.5561186848,4240698.5561186848,4240698.5561186848,4240698.5561186848,4240698.5561186848]
[null,null,"Sinking Fund",null,{"$f":"E384-E383","v":1453410.2199291051},{"$f":"F384-F383","v":1533347.7820252059},1617681.9100365923,1706654.4150886047,1800520.4079184779,1899549.0303539941,2004024.2270234637,2114245.5595097542,2230529.0652827909,2353208.1638733447,2482634.6128863785,2619179.5165951289,2763234.390007861,2915212.2814582936,3075548.9569384996,3244704.1495701168,3423162.8777964734,3611436.8360752794,3810065.86205942,4019619.4844726878]
[null,null,"Mortgage Balance",{"$f":"D396","v":50677969.748901449},{"$f":"D386-E385","v":49224559.528972343},{"$f":"E386-F385","v":47691211.74694714},{"$f":"F386-G385","v":46073529.836910546},{"$f":"G386-H385","v":44366875.421821944},{"$f":"H386-I385","v":42566355.013903469},{"$f":"I386-J385","v":40666805.983549476},{"$f":"J386-K385","v":38662781.756526008},{"$f":"K386-L385","v":36548536.197016254},{"$f":"L386-M385","v":34318007.131733462},{"$f":"M386-N385","v":31964798.967860118},{"$f":"N386-O385","v":29482164.354973741},{"$f":"O386-P385","v":26862984.838378612},{"$f":"P386-Q385","v":24099750.448370751},{"$f":"Q386-R385","v":21184538.166912459},{"$f":"R386-S385","v":18108989.209973961},{"$f":"S386-T385","v":14864285.060403844},{"$f":"T386-U385","v":11441122.182607371},{"$f":"U386-V385","v":7829685.3465320915},{"$f":"V386-W385","v":4019619.4844726715},{"$f":"W386-X385","v":-1.6298145055770874E-8}]
[]
[null,null,"Book Depr",null,{"$f":"-$D380/25","v":5877612.5487742499},5877612.5487742499,5877612.5487742499,5877612.5487742499,5877612.5487742499,5877612.5487742499,5877612.5487742499,5877612.5487742499,5877612.5487742499,5877612.5487742499,5877612.5487742499,5877612.5487742499,5877612.5487742499,5877612.5487742499,5877612.5487742499,5877612.5487742499,5877612.5487742499,5877612.5487742499,5877612.5487742499,5877612.5487742499]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E388:E388)","v":5877612.5487742499},{"$f":"SUM($E388:F388)","v":11755225.0975485},{"$f":"SUM($E388:G388)","v":17632837.64632275},{"$f":"SUM($E388:H388)","v":23510450.195096999},{"$f":"SUM($E388:I388)","v":29388062.743871249},{"$f":"SUM($E388:J388)","v":35265675.292645499},{"$f":"SUM($E388:K388)","v":41143287.841419749},{"$f":"SUM($E388:L388)","v":47020900.390193999},{"$f":"SUM($E388:M388)","v":52898512.938968249},{"$f":"SUM($E388:N388)","v":58776125.487742499},{"$f":"SUM($E388:O388)","v":64653738.036516748},{"$f":"SUM($E388:P388)","v":70531350.585290998},{"$f":"SUM($E388:Q388)","v":76408963.134065241},{"$f":"SUM($E388:R388)","v":82286575.682839483},{"$f":"SUM($E388:S388)","v":88164188.231613725},{"$f":"SUM($E388:T388)","v":94041800.780387968},{"$f":"SUM($E388:U388)","v":99919413.32916221},{"$f":"SUM($E388:V388)","v":105797025.87793645},{"$f":"SUM($E388:W388)","v":111674638.4267107},{"$f":"SUM($E388:X388)","v":117552250.97548494}]
[null,null,"End Year Book Value",null,{"$f":"-$D380-E389","v":141062701.170582},135185088.62180775,129307476.07303348,{"$f":"-$D380-H389","v":123429863.52425924},{"$f":"-$D380-I389","v":117552250.975485},111674638.42671074,105797025.87793648,99919413.32916224,94041800.780387998,88164188.23161374,82286575.682839483,76408963.134065241,70531350.585290998,64653738.036516756,58776125.487742513,52898512.938968271,47020900.390194029,41143287.841419786,35265675.292645544,29388062.743871301]
[null,null,"Prop. Tax Value",{"$f":"-D380","v":146940313.71935624},{"$f":"D391/(($D391/$Y391)^(1/21))","v":138752869.97336355},{"$f":"E391/(($D391/$Y391)^(1/21))","v":131021626.6627519},{"$f":"F391/(($D391/$Y391)^(1/21))","v":123721164.51824766},{"$f":"G391/(($D391/$Y391)^(1/21))","v":116827480.6200594},{"$f":"H391/(($D391/$Y391)^(1/21))","v":110317909.47956452},{"$f":"I391/(($D391/$Y391)^(1/21))","v":104171048.51828656},{"$f":"J391/(($D391/$Y391)^(1/21))","v":98366687.699148089},{"$f":"K391/(($D391/$Y391)^(1/21))","v":92885743.078636408},{"$f":"L391/(($D391/$Y391)^(1/21))","v":87710194.061410606},{"$f":"M391/(($D391/$Y391)^(1/21))","v":82823024.151051939},{"$f":"N391/(($D391/$Y391)^(1/21))","v":78208165.002153814},{"$f":"O391/(($D391/$Y391)^(1/21))","v":73850443.589802563},{"$f":"P391/(($D391/$Y391)^(1/21))","v":69735532.322749346},{"$f":"Q391/(($D391/$Y391)^(1/21))","v":65849901.936252125},{"$f":"R391/(($D391/$Y391)^(1/21))","v":62180777.009705991},{"$f":"S391/(($D391/$Y391)^(1/21))","v":58716093.962809652},{"$f":"T391/(($D391/$Y391)^(1/21))","v":55444461.392165437},{"$f":"U391/(($D391/$Y391)^(1/21))","v":52355122.617904879},{"$f":"V391/(($D391/$Y391)^(1/21))","v":49437920.317198351},{"$f":"W391/(($D391/$Y391)^(1/21))","v":46683263.128368556},{"$f":"Y380","v":44082094.11580687}]
[null,null,"Tax Dep",null,{"$f":"-$D380*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C364,List_Resources,0),MATCH(E$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C364,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":24979853.33229056},{"$f":"-$D380*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C364,List_Resources,0),MATCH(F$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C364,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":39967765.331664898},{"$f":"-$D380*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C364,List_Resources,0),MATCH(G$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C364,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":23980659.198998939},{"$f":"-$D380*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C364,List_Resources,0),MATCH(H$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C364,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":14388395.519399362},{"$f":"-$D380*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C364,List_Resources,0),MATCH(I$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C364,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":14388395.519399362},{"$f":"-$D380*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C364,List_Resources,0),MATCH(J$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C364,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":7194197.7596996808},{"$f":"-$D380*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C364,List_Resources,0),MATCH(K$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C364,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D380*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C364,List_Resources,0),MATCH(L$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C364,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D380*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C364,List_Resources,0),MATCH(M$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C364,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D380*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C364,List_Resources,0),MATCH(N$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C364,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D380*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C364,List_Resources,0),MATCH(O$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C364,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D380*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C364,List_Resources,0),MATCH(P$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C364,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D380*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C364,List_Resources,0),MATCH(Q$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C364,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D380*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C364,List_Resources,0),MATCH(R$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C364,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D380*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C364,List_Resources,0),MATCH(S$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C364,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D380*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C364,List_Resources,0),MATCH(T$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C364,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D380*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C364,List_Resources,0),MATCH(U$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C364,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D380*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C364,List_Resources,0),MATCH(V$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C364,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D380*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C364,List_Resources,0),MATCH(W$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C364,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D380*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C364,List_Resources,0),MATCH(X$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C364,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E392*Federal_Tax_Rate","v":5245769.1997810174},8393230.7196496278,5035938.4317897772,3021563.0590738659,3021563.0590738659,1510781.5295369329,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dep. Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E393:X393)","v":21280139.248233337},{"$f":"D394/D398","v":0.14482165383746648}]
[null,null,"PTC Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E377:X377)","v":56710555.765134543},{"$f":"D395/D398","v":0.38594279765488304}]
[null,{"$f":"INDEX(T_Debt,MATCH(Label_SOLAR_PV_Single_Axis_Tracking_PTC,List_Resources,0),1)","v":0.73499999999999999},"Debt",{"$f":"(D398-D394-D395)*$B396","v":50677969.748901449},{"$f":"D396/D398","v":0.34488812815312314}]
[null,{"$f":"1-B396","v":0.26500000000000001},"Equity",{"$f":"(D398-D394-D395)*$B397","v":18271648.957086917},{"$f":"D397/D398","v":0.12434742035452738}]
[null,null,"Total",{"$f":"-D380","v":146940313.71935624}]
[null,null,"Check",{"$f":"SUM(D394:D397)-D398","v":0}]
[]
[]
[null,null,{"$f":"'Resource Options'!B21","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"}]
[null,null,"MWh",null,{"$f":"INDEX(T_PlantSize,MATCH($C402,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C402,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":280077.66178703611},{"$f":"INDEX(T_PlantSize,MATCH($C402,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C402,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":280077.66178703611},{"$f":"INDEX(T_PlantSize,MATCH($C402,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C402,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":280077.66178703611},{"$f":"INDEX(T_PlantSize,MATCH($C402,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C402,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":280077.66178703611},{"$f":"INDEX(T_PlantSize,MATCH($C402,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C402,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":280077.66178703611},{"$f":"INDEX(T_PlantSize,MATCH($C402,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C402,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":280077.66178703611},{"$f":"INDEX(T_PlantSize,MATCH($C402,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C402,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":280077.66178703611},{"$f":"INDEX(T_PlantSize,MATCH($C402,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C402,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":280077.66178703611},{"$f":"INDEX(T_PlantSize,MATCH($C402,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C402,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":280077.66178703611},{"$f":"INDEX(T_PlantSize,MATCH($C402,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C402,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":280077.66178703611},{"$f":"INDEX(T_PlantSize,MATCH($C402,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C402,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":280077.66178703611},{"$f":"INDEX(T_PlantSize,MATCH($C402,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C402,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":280077.66178703611},{"$f":"INDEX(T_PlantSize,MATCH($C402,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C402,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":280077.66178703611},{"$f":"INDEX(T_PlantSize,MATCH($C402,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C402,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":280077.66178703611},{"$f":"INDEX(T_PlantSize,MATCH($C402,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C402,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":280077.66178703611},{"$f":"INDEX(T_PlantSize,MATCH($C402,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C402,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":280077.66178703611},{"$f":"INDEX(T_PlantSize,MATCH($C402,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C402,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":280077.66178703611},{"$f":"INDEX(T_PlantSize,MATCH($C402,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C402,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":280077.66178703611},{"$f":"INDEX(T_PlantSize,MATCH($C402,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C402,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":280077.66178703611},{"$f":"INDEX(T_PlantSize,MATCH($C402,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C402,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":280077.66178703611}]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"INDEX(Summary_PPA,MATCH(Label_SOLAR_Southern_NW_PV_Single_Axis_Tracking_PTC&$C$1,'PPA Summary'!$D$3:$D$40,0),MATCH($B$1,_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))","v":34.574652088482658},{"$f":"E404","v":34.574652088482658},{"$f":"F404","v":34.574652088482658},{"$f":"G404","v":34.574652088482658},{"$f":"H404","v":34.574652088482658},{"$f":"I404","v":34.574652088482658},{"$f":"J404","v":34.574652088482658},{"$f":"K404","v":34.574652088482658},{"$f":"L404","v":34.574652088482658},{"$f":"M404","v":34.574652088482658},{"$f":"N404","v":34.574652088482658},{"$f":"O404","v":34.574652088482658},{"$f":"P404","v":34.574652088482658},{"$f":"Q404","v":34.574652088482658},{"$f":"R404","v":34.574652088482658},{"$f":"S404","v":34.574652088482658},{"$f":"T404","v":34.574652088482658},{"$f":"U404","v":34.574652088482658},{"$f":"V404","v":34.574652088482658},{"$f":"W404","v":34.574652088482658}]
[null,null,"Revenue",null,{"$f":"E404*E403","v":9683587.7140424866},{"$f":"F404*F403","v":9683587.7140424866},{"$f":"G404*G403","v":9683587.7140424866},{"$f":"H404*H403","v":9683587.7140424866},{"$f":"I404*I403","v":9683587.7140424866},{"$f":"J404*J403","v":9683587.7140424866},{"$f":"K404*K403","v":9683587.7140424866},{"$f":"L404*L403","v":9683587.7140424866},{"$f":"M404*M403","v":9683587.7140424866},{"$f":"N404*N403","v":9683587.7140424866},{"$f":"O404*O403","v":9683587.7140424866},{"$f":"P404*P403","v":9683587.7140424866},{"$f":"Q404*Q403","v":9683587.7140424866},{"$f":"R404*R403","v":9683587.7140424866},{"$f":"S404*S403","v":9683587.7140424866},{"$f":"T404*T403","v":9683587.7140424866},{"$f":"U404*U403","v":9683587.7140424866},{"$f":"V404*V403","v":9683587.7140424866},{"$f":"W404*W403","v":9683587.7140424866},{"$f":"X404*X403","v":9683587.7140424866}]
[]
[null,null,"Fixed O&M",null,{"$f":"INDEX(T_PlantSize,MATCH($C402,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C402,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2390354.0477542579},{"$f":"INDEX(T_PlantSize,MATCH($C402,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C402,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2382106.4020794411},{"$f":"INDEX(T_PlantSize,MATCH($C402,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C402,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2372519.4507300709},{"$f":"INDEX(T_PlantSize,MATCH($C402,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C402,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2361534.2266090475},{"$f":"INDEX(T_PlantSize,MATCH($C402,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C402,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2349089.9635441848},{"$f":"INDEX(T_PlantSize,MATCH($C402,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C402,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2335124.036955154},{"$f":"INDEX(T_PlantSize,MATCH($C402,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C402,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2319571.9033481418},{"$f":"INDEX(T_PlantSize,MATCH($C402,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C402,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2302367.0385695538},{"$f":"INDEX(T_PlantSize,MATCH($C402,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C402,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2283440.8747518575},{"$f":"INDEX(T_PlantSize,MATCH($C402,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C402,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2262722.7358860476},{"$f":"INDEX(T_PlantSize,MATCH($C402,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C402,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2292912.2454210925},{"$f":"INDEX(T_PlantSize,MATCH($C402,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C402,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2323326.5072395634},{"$f":"INDEX(T_PlantSize,MATCH($C402,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C402,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2353960.6112296474},{"$f":"INDEX(T_PlantSize,MATCH($C402,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C402,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2384809.3182854392},{"$f":"INDEX(T_PlantSize,MATCH($C402,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C402,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2415867.0481150276},{"$f":"INDEX(T_PlantSize,MATCH($C402,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C402,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2447127.8666693228},{"$f":"INDEX(T_PlantSize,MATCH($C402,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C402,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2478585.4731807727},{"$f":"INDEX(T_PlantSize,MATCH($C402,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C402,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2510233.1868008524},{"$f":"INDEX(T_PlantSize,MATCH($C402,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C402,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2542063.9328249041},{"$f":"INDEX(T_PlantSize,MATCH($C402,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C402,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":2574070.2284925641}]
[]
[]
[null,null,"Property Tax",null,{"$f":"D429*Property_Tax_Rate","v":1469403.1371935625},{"$f":"E429*Property_Tax_Rate","v":1387528.6997336354},{"$f":"F429*Property_Tax_Rate","v":1310216.2666275189},{"$f":"G429*Property_Tax_Rate","v":1237211.6451824766},{"$f":"H429*Property_Tax_Rate","v":1168274.8062005939},{"$f":"I429*Property_Tax_Rate","v":1103179.0947956452},{"$f":"J429*Property_Tax_Rate","v":1041710.4851828656},{"$f":"K429*Property_Tax_Rate","v":983666.87699148094},{"$f":"L429*Property_Tax_Rate","v":928857.43078636413},{"$f":"M429*Property_Tax_Rate","v":877101.94061410613},{"$f":"N429*Property_Tax_Rate","v":828230.24151051941},{"$f":"O429*Property_Tax_Rate","v":782081.65002153814},{"$f":"P429*Property_Tax_Rate","v":738504.43589802564},{"$f":"Q429*Property_Tax_Rate","v":697355.32322749344},{"$f":"R429*Property_Tax_Rate","v":658499.01936252124},{"$f":"S429*Property_Tax_Rate","v":621807.7700970599},{"$f":"T429*Property_Tax_Rate","v":587160.93962809653},{"$f":"U429*Property_Tax_Rate","v":554444.61392165441},{"$f":"V429*Property_Tax_Rate","v":523551.22617904883},{"$f":"W429*Property_Tax_Rate","v":494379.20317198354}]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E407:E410)","v":3859757.1849478204},{"$f":"SUM(F407:F410)","v":3769635.1018130765},3682735.7173575899,3598745.8717915239,3517364.769744779,3438303.1317507992,3361282.3885310073,3286033.9155610348,3212298.3055382217,3139824.6765001537,3121142.4869316118,3105408.1572611015,3092465.0471276729,3082164.6415129327,3074366.067477549,3068935.6367663825,3065746.412808869,3064677.8007225068,3065615.159003953,3068449.4316645474]
[]
[null,null,"EBITDA",null,{"$f":"E405-E411","v":5823830.5290946662},{"$f":"F405-F411","v":5913952.6122294106},6000851.9966848968,6084841.8422509627,6166222.9442977076,6245284.5822916869,6322305.3255114798,6397553.7984814513,6471289.4085042644,6543763.0375423329,6562445.2271108748,6578179.5567813851,6591122.6669148132,6601423.0725295544,6609221.6465649381,6614652.0772761041,6617841.3012336176,6618909.9133199798,6617972.5550385341,6615138.2823779397]
[null,null,"Before Tax Earnings",null,{"$f":"E413-E430-E421","v":-21830870.578956019},{"$f":"F413-F430-F421","v":-36651947.653041378},-20497010.087447222,-10735373.251142865,-10563912.755844777,-3195619.5982709508,4175859.521322099,4356882.9448826937,4542211.1277786139,4732414.9211978093,4875302.4341884414,5022073.3800692568,5173260.1203045566,5329407.5556767713,5491074.7461062912,5658836.5671132701,5833285.4078328656,6015032.9156032251,6204711.7922683973,6402977.6474764831]
[null,null,"PTC",null,{"$f":"INDEX(T_PTCValue,MATCH($C402,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C402,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*E403","v":8127067.2112257648},{"$f":"INDEX(T_PTCValue,MATCH($C402,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C402,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*F403","v":8307666.8987936229},{"$f":"INDEX(T_PTCValue,MATCH($C402,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C402,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*G403","v":8492279.8726186138},{"$f":"INDEX(T_PTCValue,MATCH($C402,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C402,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*H403","v":8680995.3159479443},{"$f":"INDEX(T_PTCValue,MATCH($C402,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C402,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*I403","v":8873904.3938589394},{"$f":"INDEX(T_PTCValue,MATCH($C402,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C402,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*J403","v":9071100.2972992714},{"$f":"INDEX(T_PTCValue,MATCH($C402,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C402,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*K403","v":9272678.2881058566},{"$f":"INDEX(T_PTCValue,MATCH($C402,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C402,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*L403","v":9478735.7450241446},{"$f":"INDEX(T_PTCValue,MATCH($C402,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C402,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*M403","v":9689372.2107500695},{"$f":"INDEX(T_PTCValue,MATCH($C402,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCSchedule,MATCH($C402,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*N403","v":9904689.4400173575}]
[null,null,"Federal Tax",null,{"$f":"E414*Federal_Tax_Rate-E415","v":-12711550.032806529},-16004575.905932311,-12796651.990982531,-10935423.698687946,-11092326.072586343,-9742180.4129361715,-8395747.7886282168,-8563790.3265987784,-8735507.8739165608,-8910882.3065658174,1023813.5111795727,1054635.4098145438,1086384.6252639568,1119175.586692122,1153125.6966823211,1188355.6790937867,1224989.9356449018,1263156.9122766773,1302989.4763763633,1344625.3059700613]
[]
[null,{"$f":"IRR(D418:Y418,0.1)","v":7.4999994477124465E-2},"Free Cash Flow",{"$f":"-INDEX(T_CAPEX,MATCH($C402,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C402,List_Resources,0),1)/1000*1000000*(1+INDEX(T_AFUDC,MATCH($C402,List_Resources,0),1))","v":-146940313.71935624},{"$f":"E413-E416","v":18535380.561901197},21918528.518161722,18797503.987667426,17020265.54093891,17258549.016884051,15987464.995227858,14718053.114139697,14961344.12508023,15206797.282420825,15454645.344108149,5538631.7159313019,5523544.1469668411,5504738.0416508559,5482247.4858374326,5456095.9498826172,5426296.3981823176,5392851.3655887153,5355753.0010433029,5314983.078662171,5270512.9764078781,{"$f":"D418*-0.3","v":44082094.11580687}]
[null,{"$f":"IRR(D419:Y419,0.1)","v":9.7424405070922981E-2},"ROE",{"$f":"-D435","v":-17534561.795335397},{"$f":"E418-E421-E423-E431-E415","v":1092917.4268755317},1148004.1756995879,1199658.9592401516,1248080.4418982174,1293454.8399323616,1335956.4443727694,1375748.102014957,1412981.6560372002,1447798.3476518728,1480329.180071909,1469004.991912418,1453917.4229479581,1435111.3176319725,1412620.7618185487,1386469.2258637343,1356669.6741634347,1323224.6415698314,1286126.277024419,1245356.3546432871,1200886.2523889942,{"$f":"Y418","v":44082094.11580687}]
[]
[null,null,"Interest",null,{"$f":"D424*Debt_Rate","v":2674847.7757601263},{"$f":"E424*Debt_Rate","v":2598134.9336058944},{"$f":"F424*Debt_Rate","v":2517202.8851331798},{"$f":"G424*Debt_Rate","v":2431819.5739944661},{"$f":"H424*Debt_Rate","v":2341740.1807431234},{"$f":"I424*Debt_Rate","v":2246706.4208629569},{"$f":"J424*Debt_Rate","v":2146445.8041893807},{"$f":"K424*Debt_Rate","v":2040670.8535987579},{"$f":"L424*Debt_Rate","v":1929078.280725651},{"$f":"M424*Debt_Rate","v":1811348.1163445232},{"$f":"N424*Debt_Rate","v":1687142.7929224332},{"$f":"O424*Debt_Rate","v":1556106.1767121286},{"$f":"P424*Debt_Rate","v":1417862.5466102571},{"$f":"Q424*Debt_Rate","v":1272015.5168527828},{"$f":"R424*Debt_Rate","v":1118146.9004586472},{"$f":"S424*Debt_Rate","v":955815.51016283431},{"$f":"T424*Debt_Rate","v":784555.89340075164},{"$f":"U424*Debt_Rate","v":603876.99771675444},{"$f":"V424*Debt_Rate","v":413260.76277013728},{"$f":"W424*Debt_Rate","v":212160.63490145624}]
[null,null,"Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$D434)","v":4069626.7240188834},4069626.7240188834,4069626.7240188834,4069626.7240188834,4069626.7240188834,4069626.7240188834,4069626.7240188834,4069626.7240188834,4069626.7240188834,4069626.7240188834,4069626.7240188834,4069626.7240188834,4069626.7240188834,4069626.7240188834,4069626.7240188834,4069626.7240188834,4069626.7240188834,4069626.7240188834,4069626.7240188834,4069626.7240188834]
[null,null,"Sinking Fund",null,{"$f":"E422-E421","v":1394778.9482587571},{"$f":"F422-F421","v":1471491.790412989},1552423.8388857036,1637807.1500244173,1727886.54327576,1822920.3031559265,1923180.9198295027,2028955.8704201255,2140548.4432932325,2258278.6076743603,2382483.9310964504,2513520.5473067546,2651764.1774086263,2797611.2071661009,2951479.823560236,3113811.2138560489,3285070.8306181319,3465749.7263021292,3656365.9612487461,3857466.0891174274]
[null,null,"Mortgage Balance",{"$f":"D434","v":48633595.922911383},{"$f":"D424-E423","v":47238816.974652626},{"$f":"E424-F423","v":45767325.184239633},{"$f":"F424-G423","v":44214901.345353931},{"$f":"G424-H423","v":42577094.195329517},{"$f":"H424-I423","v":40849207.652053759},{"$f":"I424-J423","v":39026287.34889783},{"$f":"J424-K423","v":37103106.429068327},{"$f":"K424-L423","v":35074150.558648199},{"$f":"L424-M423","v":32933602.115354966},{"$f":"M424-N423","v":30675323.507680606},{"$f":"N424-O423","v":28292839.576584157},{"$f":"O424-P423","v":25779319.029277403},{"$f":"P424-Q423","v":23127554.851868778},{"$f":"Q424-R423","v":20329943.644702677},{"$f":"R424-S423","v":17378463.821142443},{"$f":"S424-T423","v":14264652.607286394},{"$f":"T424-U423","v":10979581.776668262},{"$f":"U424-V423","v":7513832.0503661325},{"$f":"V424-W423","v":3857466.0891173864},{"$f":"W424-X423","v":-4.0978193283081055E-8}]
[]
[null,null,"Book Depr",null,{"$f":"-$D418/25","v":5877612.5487742499},5877612.5487742499,5877612.5487742499,5877612.5487742499,5877612.5487742499,5877612.5487742499,5877612.5487742499,5877612.5487742499,5877612.5487742499,5877612.5487742499,5877612.5487742499,5877612.5487742499,5877612.5487742499,5877612.5487742499,5877612.5487742499,5877612.5487742499,5877612.5487742499,5877612.5487742499,5877612.5487742499,5877612.5487742499]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E426:E426)","v":5877612.5487742499},{"$f":"SUM($E426:F426)","v":11755225.0975485},{"$f":"SUM($E426:G426)","v":17632837.64632275},{"$f":"SUM($E426:H426)","v":23510450.195096999},{"$f":"SUM($E426:I426)","v":29388062.743871249},{"$f":"SUM($E426:J426)","v":35265675.292645499},{"$f":"SUM($E426:K426)","v":41143287.841419749},{"$f":"SUM($E426:L426)","v":47020900.390193999},{"$f":"SUM($E426:M426)","v":52898512.938968249},{"$f":"SUM($E426:N426)","v":58776125.487742499},{"$f":"SUM($E426:O426)","v":64653738.036516748},{"$f":"SUM($E426:P426)","v":70531350.585290998},{"$f":"SUM($E426:Q426)","v":76408963.134065241},{"$f":"SUM($E426:R426)","v":82286575.682839483},{"$f":"SUM($E426:S426)","v":88164188.231613725},{"$f":"SUM($E426:T426)","v":94041800.780387968},{"$f":"SUM($E426:U426)","v":99919413.32916221},{"$f":"SUM($E426:V426)","v":105797025.87793645},{"$f":"SUM($E426:W426)","v":111674638.4267107},{"$f":"SUM($E426:X426)","v":117552250.97548494}]
[null,null,"End Year Book Value",null,{"$f":"-$D418-E427","v":141062701.170582},135185088.62180775,129307476.07303348,{"$f":"-$D418-H427","v":123429863.52425924},{"$f":"-$D418-I427","v":117552250.975485},111674638.42671074,105797025.87793648,99919413.32916224,94041800.780387998,88164188.23161374,82286575.682839483,76408963.134065241,70531350.585290998,64653738.036516756,58776125.487742513,52898512.938968271,47020900.390194029,41143287.841419786,35265675.292645544,29388062.743871301]
[null,null,"Prop. Tax Value",{"$f":"-D418","v":146940313.71935624},{"$f":"D429/(($D429/$Y429)^(1/21))","v":138752869.97336355},{"$f":"E429/(($D429/$Y429)^(1/21))","v":131021626.6627519},{"$f":"F429/(($D429/$Y429)^(1/21))","v":123721164.51824766},{"$f":"G429/(($D429/$Y429)^(1/21))","v":116827480.6200594},{"$f":"H429/(($D429/$Y429)^(1/21))","v":110317909.47956452},{"$f":"I429/(($D429/$Y429)^(1/21))","v":104171048.51828656},{"$f":"J429/(($D429/$Y429)^(1/21))","v":98366687.699148089},{"$f":"K429/(($D429/$Y429)^(1/21))","v":92885743.078636408},{"$f":"L429/(($D429/$Y429)^(1/21))","v":87710194.061410606},{"$f":"M429/(($D429/$Y429)^(1/21))","v":82823024.151051939},{"$f":"N429/(($D429/$Y429)^(1/21))","v":78208165.002153814},{"$f":"O429/(($D429/$Y429)^(1/21))","v":73850443.589802563},{"$f":"P429/(($D429/$Y429)^(1/21))","v":69735532.322749346},{"$f":"Q429/(($D429/$Y429)^(1/21))","v":65849901.936252125},{"$f":"R429/(($D429/$Y429)^(1/21))","v":62180777.009705991},{"$f":"S429/(($D429/$Y429)^(1/21))","v":58716093.962809652},{"$f":"T429/(($D429/$Y429)^(1/21))","v":55444461.392165437},{"$f":"U429/(($D429/$Y429)^(1/21))","v":52355122.617904879},{"$f":"V429/(($D429/$Y429)^(1/21))","v":49437920.317198351},{"$f":"W429/(($D429/$Y429)^(1/21))","v":46683263.128368556},{"$f":"Y418","v":44082094.11580687}]
[null,null,"Tax Dep",null,{"$f":"-$D418*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C402,List_Resources,0),MATCH(E$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C402,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":24979853.33229056},{"$f":"-$D418*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C402,List_Resources,0),MATCH(F$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C402,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":39967765.331664898},{"$f":"-$D418*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C402,List_Resources,0),MATCH(G$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C402,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":23980659.198998939},{"$f":"-$D418*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C402,List_Resources,0),MATCH(H$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C402,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":14388395.519399362},{"$f":"-$D418*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C402,List_Resources,0),MATCH(I$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C402,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":14388395.519399362},{"$f":"-$D418*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C402,List_Resources,0),MATCH(J$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C402,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":7194197.7596996808},{"$f":"-$D418*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C402,List_Resources,0),MATCH(K$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C402,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D418*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C402,List_Resources,0),MATCH(L$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C402,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D418*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C402,List_Resources,0),MATCH(M$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C402,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D418*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C402,List_Resources,0),MATCH(N$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C402,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D418*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C402,List_Resources,0),MATCH(O$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C402,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D418*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C402,List_Resources,0),MATCH(P$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C402,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D418*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C402,List_Resources,0),MATCH(Q$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C402,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D418*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C402,List_Resources,0),MATCH(R$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C402,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D418*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C402,List_Resources,0),MATCH(S$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C402,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D418*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C402,List_Resources,0),MATCH(T$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C402,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D418*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C402,List_Resources,0),MATCH(U$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C402,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D418*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C402,List_Resources,0),MATCH(V$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C402,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D418*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C402,List_Resources,0),MATCH(W$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C402,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D418*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C402,List_Resources,0),MATCH(X$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C402,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E430*Federal_Tax_Rate","v":5245769.1997810174},8393230.7196496278,5035938.4317897772,3021563.0590738659,3021563.0590738659,1510781.5295369329,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dep. Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E431:X431)","v":21280139.248233337},{"$f":"D432/D436","v":0.14482165383746648}]
[null,null,"PTC Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E415:X415)","v":59492016.752876125},{"$f":"D433/D436","v":0.4048719867748542}]
[null,{"$f":"INDEX(T_Debt,MATCH(Label_SOLAR_Southern_NW_PV_Single_Axis_Tracking_PTC,List_Resources,0),1)","v":0.73499999999999999},"Debt",{"$f":"(D436-D432-D433)*$B434","v":48633595.922911383},{"$f":"D434/D436","v":0.33097517414994432}]
[null,{"$f":"1-B434","v":0.26500000000000001},"Equity",{"$f":"(D436-D432-D433)*$B435","v":17534561.795335397},{"$f":"D435/D436","v":0.11933118523773503}]
[null,null,"Total",{"$f":"-D418","v":146940313.71935624}]
[null,null,"Check",{"$f":"SUM(D432:D435)-D436","v":0}]
[]
[]
[null,null,{"$f":"'Resource Options'!B22","v":"100 MW/400 MWh Lithium-ion w/100 MW Solar"}]
[null,null,"MWh",null,{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C440,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C440,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C440,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C440,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C440,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C440,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C440,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C440,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C440,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C440,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C440,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C440,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C440,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C440,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C440,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C440,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C440,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C440,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C440,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C440,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954}]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"PPA_SOLAR_PV_Single_Axis_Tracking_PTC","v":37.617564953963495},{"$f":"E442","v":37.617564953963495},{"$f":"F442","v":37.617564953963495},{"$f":"G442","v":37.617564953963495},{"$f":"H442","v":37.617564953963495},{"$f":"I442","v":37.617564953963495},{"$f":"J442","v":37.617564953963495},{"$f":"K442","v":37.617564953963495},{"$f":"L442","v":37.617564953963495},{"$f":"M442","v":37.617564953963495},{"$f":"N442","v":37.617564953963495},{"$f":"O442","v":37.617564953963495},{"$f":"P442","v":37.617564953963495},{"$f":"Q442","v":37.617564953963495},{"$f":"R442","v":37.617564953963495},{"$f":"S442","v":37.617564953963495},{"$f":"T442","v":37.617564953963495},{"$f":"U442","v":37.617564953963495},{"$f":"V442","v":37.617564953963495},{"$f":"W442","v":37.617564953963495}]
[null,null,"Capacity Payment ($/kW-month)",null,{"$f":"INDEX(Summary_PPA,MATCH(Label_Capacity_Payment_SOLAR_100MW_400MWh_PTC&$C$1,'PPA Summary'!$D$3:$D$40,0),MATCH($B$1,_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))","v":19.934057011905143},{"$f":"E443","v":19.934057011905143},{"$f":"F443","v":19.934057011905143},19.934057011905143,19.934057011905143,19.934057011905143,19.934057011905143,19.934057011905143,19.934057011905143,19.934057011905143,19.934057011905143,19.934057011905143,19.934057011905143,19.934057011905143,19.934057011905143,19.934057011905143,19.934057011905143,19.934057011905143,{"$f":"V443","v":19.934057011905143},19.934057011905143]
[null,null,"Revenue",null,{"$f":"E442*E441+E443*12*INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*1000","v":33964120.496370971},33964120.496370971,33964120.496370971,33964120.496370971,33964120.496370971,33964120.496370971,33964120.496370971,33964120.496370971,33964120.496370971,33964120.496370971,33964120.496370971,33964120.496370971,33964120.496370971,33964120.496370971,33964120.496370971,33964120.496370971,33964120.496370971,33964120.496370971,33964120.496370971,33964120.496370971]
[]
[null,null,"Solar Fixed O&M",null,{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C440,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1912283.2382034063},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C440,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1905685.1216635529},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C440,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1898015.5605840569},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C440,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1889227.3812872381},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C440,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1879271.9708353479},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C440,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1868099.2295641233},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C440,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1855657.5226785135},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C440,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1841893.6308556432},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C440,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1826752.699801486},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C440,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1810178.1887088381},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C440,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1834329.7963368741},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C440,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1858661.2057916508},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C440,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1883168.488983718},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C440,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1907847.4546283514},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C440,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1932693.6384920222},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C440,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1957702.2933354583},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C440,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1982868.3785446184},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C440,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":2008186.5494406819},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C440,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":2033651.1462599235},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C440,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":2059256.1827940512}]
[null,null,"Storage Fixed O&M",null,{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C440,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3325321.440734664},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C440,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3285571.6034712135},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C440,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3242403.4724236927},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C440,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3195683.3121097535},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C440,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3145272.8515736787},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C440,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3165579.0902316021},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C440,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3185236.2082456998},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C440,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3204205.4264969341},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C440,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3222446.5698715202},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C440,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3239918.0249336693},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C440,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3256576.6964592803},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C440,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3272377.9628064362},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C440,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3287275.6300987299},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C440,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3301221.8851977298},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C440,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3314167.2474412527},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C440,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3326060.5191246998},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C440,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3336848.7347033764},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C440,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3346477.1086946987},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C440,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3354888.9822602603},{"$f":"INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C440,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3362025.7684492427}]
[]
[null,null,"B&O Tax",null,{"$f":"E441*E442*INDEX(T_BAndOTaxRate,MATCH($C440,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"F441*F442*INDEX(T_BAndOTaxRate,MATCH($C440,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"G441*G442*INDEX(T_BAndOTaxRate,MATCH($C440,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"H441*H442*INDEX(T_BAndOTaxRate,MATCH($C440,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"I441*I442*INDEX(T_BAndOTaxRate,MATCH($C440,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"J441*J442*INDEX(T_BAndOTaxRate,MATCH($C440,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"K441*K442*INDEX(T_BAndOTaxRate,MATCH($C440,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"L441*L442*INDEX(T_BAndOTaxRate,MATCH($C440,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"M441*M442*INDEX(T_BAndOTaxRate,MATCH($C440,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"N441*N442*INDEX(T_BAndOTaxRate,MATCH($C440,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"O441*O442*INDEX(T_BAndOTaxRate,MATCH($C440,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"P441*P442*INDEX(T_BAndOTaxRate,MATCH($C440,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"Q441*Q442*INDEX(T_BAndOTaxRate,MATCH($C440,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"R441*R442*INDEX(T_BAndOTaxRate,MATCH($C440,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"S441*S442*INDEX(T_BAndOTaxRate,MATCH($C440,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"T441*T442*INDEX(T_BAndOTaxRate,MATCH($C440,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"U441*U442*INDEX(T_BAndOTaxRate,MATCH($C440,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"V441*V442*INDEX(T_BAndOTaxRate,MATCH($C440,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"W441*W442*INDEX(T_BAndOTaxRate,MATCH($C440,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"X441*X442*INDEX(T_BAndOTaxRate,MATCH($C440,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319}]
[null,null,"Property Tax",null,{"$f":"D472*Property_Tax_Rate","v":3224067.1885224213},{"$f":"E472*Property_Tax_Rate","v":3044423.7123982045},2874789.8845309713,2714607.9721246851,2563351.3189869807,2420522.6139557255,2285652.2558080209,2158296.8092756895,2038037.5470908396,{"$f":"M472*Property_Tax_Rate","v":1924479.073267947},{"$f":"N472*Property_Tax_Rate","v":1817248.0230960029},{"$f":"O472*Property_Tax_Rate","v":2604985.8937298851},2380614.1401791018,2175567.8977232641,1988182.6280540931,1816937.162307261,1660441.3524145044,1517424.7860652558,1386726.4736673355,1267285.4235868175]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E446:E450)","v":8489290.8106862251},{"$f":"SUM(F446:F450)","v":8263299.3807587046},{"$f":"SUM(G446:G450)","v":8042827.8607644532},7827137.6087474097,7615515.0846217405,7481819.8769771848,7354164.9299579673,7232014.8098539999,7114855.7599895792,7002194.2301361877,{"$f":"SUM(O446:O450)","v":6935773.4591178903},{"$f":"SUM(P446:P450)","v":7763644.0055537056},7578677.2024872825,7412256.180775078,7262662.4572131,7128318.9179931525,7007777.408888232,6899707.3874263689,6802885.545413252,6716186.3180558449]
[null,null,"     Storage Reinvestment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(T_CAPEX2,MATCH($C440,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000000*(1+INDEX(T_AFUDC,MATCH($C440,List_Resources,0),1))*0.5*INDEX(T_StorageMWh,MATCH($C440,List_Resources,0),1)/1000","v":85919484.198946357}]
[]
[null,null,"EBITDA",null,{"$f":"E444-E451","v":25474829.685684748},{"$f":"F444-F451","v":25700821.115612268},25921292.63560652,26136982.887623563,26348605.411749229,26482300.619393788,26609955.566413004,26732105.68651697,26849264.736381393,26961926.266234785,{"$f":"O444-O451","v":27028347.037253082},{"$f":"P444-P451","v":26200476.490817264},{"$f":"Q444-Q451","v":26385443.293883689},26551864.315595895,26701458.039157871,26835801.578377821,26956343.087482739,27064413.108944602,27161234.950957719,27247934.178315125]
[null,null,"Before Tax Earnings",null,{"$f":"E454-E473-E462","v":-38187577.066144213},{"$f":"F454-F473-F462","v":-70593165.2633169},-35026972.223099649,-13481967.977308735,-12972198.879793093,3261073.9177836645,19505606.409656033,19977852.572048984,20464362.946528286,{"$f":"N454-N473-N462","v":20966690.123850375},{"$f":"O454-O473-O462","v":5696455.4915442653},{"$f":"P454-P473-P462","v":-3195168.5310270321},{"$f":"Q454-Q473-Q462","v":3743746.1609985512},8987403.469408717,13030367.170961602,14036187.543834949,15076137.112444196,19989628.411324091,24942642.598882016,{"$f":"X454-X473-X462","v":26108948.810217869}]
[null,null,"PTC",null,{"$f":"INDEX(T_PTCSchedule,MATCH($C440,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C440,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*E441","v":7747098.2401505774},{"$f":"INDEX(T_PTCSchedule,MATCH($C440,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C440,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*F441","v":7919254.257243203},{"$f":"INDEX(T_PTCSchedule,MATCH($C440,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C440,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*G441","v":8095235.9253476607},{"$f":"INDEX(T_PTCSchedule,MATCH($C440,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C440,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*H441","v":8275128.2580807358},{"$f":"INDEX(T_PTCSchedule,MATCH($C440,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C440,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*I441","v":8459018.158231806},{"$f":"INDEX(T_PTCSchedule,MATCH($C440,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C440,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*J441","v":8646994.4597440325},{"$f":"INDEX(T_PTCSchedule,MATCH($C440,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C440,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*K441","v":8839147.9706284646},{"$f":"INDEX(T_PTCSchedule,MATCH($C440,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C440,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*L441","v":9035571.5168317705},{"$f":"INDEX(T_PTCSchedule,MATCH($C440,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C440,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*M441","v":9236359.9870788045},{"$f":"INDEX(T_PTCSchedule,MATCH($C440,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C440,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*N441","v":9441610.3787116706}]
[null,null,"Federal Tax",null,{"$f":"E455*Federal_Tax_Rate-E456","v":-15766489.424040861},{"$f":"F455*Federal_Tax_Rate-F456","v":-22743818.962539751},{"$f":"G455*Federal_Tax_Rate-G456","v":-15450900.092198588},-11106341.533315569,-11183179.922988355,-7962168.9370094631,-4742970.6246006973,-4840222.4767014841,-4938843.7683078647,-5038605.4527030922,{"$f":"O455*Federal_Tax_Rate-O456","v":1196255.6532242957},{"$f":"P455*Federal_Tax_Rate-P456","v":-670985.39151567675},786186.69380969577,1887354.7285758306,2736377.1059019361,2947599.384205339,3165988.7936132811,4197821.9663780592,5237954.9457652234,5482879.250145752]
[]
[null,{"$f":"IRR(D459:Y459,0.1)","v":7.500000002592544E-2},"Free Cash Flow",{"$f":"SUM(D468:D469)","v":-322406718.85224211},{"$f":"E454-E457","v":41241319.109725609},48444640.078152016,41372192.727805108,37243324.420939133,37531785.334737584,34444469.55640325,31352926.191013701,{"$f":"L454-L457","v":31572328.163218454},{"$f":"M454-M457","v":31788108.504689258},32000531.718937878,{"$f":"O454-O457-O452","v":-60087392.814917572},{"$f":"P454-P457","v":26871461.88233294},{"$f":"Q454-Q457","v":25599256.600073993},24664509.587020066,23965080.933255933,23888202.194172483,23790354.293869458,22866591.142566543,21923280.005192496,21765054.928169373,{"$f":"D459*-0.3","v":96722015.655672625}]
[null,{"$f":"IRR(D460:Y460,0.1)","v":0.12516789659652128},"ROE",{"$f":"-D478","v":-58036242.546472915},{"$f":"E459-E462-E465-E474-E456","v":8514569.2627205662},8639782.2962393221,8757701.990123976,8868750.5779265463,8973321.5915739276,9012886.4322785772,9044046.4765558112,9067024.9025572613,9082016.7737810276,{"$f":"N459-N462-N465-N474-N456","v":9089189.5963967815},{"$f":"O459-O462-O465-O474-O456+O452","v":1406645.063776955},{"$f":"P459-P462-P465-P474-P456","v":604898.4868724104},{"$f":"Q459-Q462-Q465-Q474-Q456","v":595168.3295875215},{"$f":"R459-R462-R465-R474-R456","v":562215.03878889326},506924.7580642635,430046.01898081321,332198.11867778655,213878.58004947414,75469.762599576265,-82755.314423546195,{"$f":"Y459","v":96722015.655672625}]
[]
[null,null,"Interest",null,{"$f":"D466*Debt_Rate","v":8853264.5469478015},8599358.8511193134,8331488.3420202564,8048884.9549207529,7750738.3815307766,7436193.7466043513,7104349.156756972,6754253.1144679878,6384901.789853109,5995236.1423844108,9057434.0330473408,8353963.3415223341,7611801.7619634513,6828821.29552883,6002776.903440306,5131300.0697869118,4211892.0102825807,3241916.5075055123,2218592.3520757048,{"$f":"W466*Debt_Rate","v":1138985.368097258}]
[null,null,"Initial Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$D477)","v":13469731.743829425},13469731.743829425,13469731.743829425,13469731.743829425,13469731.743829425,13469731.743829425,13469731.743829425,13469731.743829425,13469731.743829425,13469731.743829425,13469731.743829425,13469731.743829425,13469731.743829425,13469731.743829425,13469731.743829425,13469731.743829425,13469731.743829425,13469731.743829425,13469731.743829425,13469731.743829425]
[null,null,"Storage Refresh Mortgage Payment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-PMT(Debt_Rate,10,$O452)*$B477","v":8378078.4987634933},{"$f":"-PMT(Debt_Rate,10,$O452)*$B477","v":8378078.4987634933},8378078.4987634933,8378078.4987634933,8378078.4987634933,8378078.4987634933,8378078.4987634933,8378078.4987634933,8378078.4987634933,8378078.4987634933]
[null,null,"Sinking Fund",null,{"$f":"E464+E463-E462","v":4616467.1968816239},{"$f":"F464+F463-F462","v":4870372.892710112},5138243.401809169,5420846.7889086725,5718993.3622986488,6033537.9972250741,6365382.5870724535,6715478.6293614376,{"$f":"M464+M463-M462","v":7084829.9539763164},{"$f":"N464+N463-N462","v":7474495.6014450146},{"$f":"O464+O463-O462","v":12790376.209545579},{"$f":"P464+P463-P462","v":13493846.901070585},{"$f":"Q464+Q463-Q462","v":14236008.480629468},15018988.947064091,15845033.339152614,16716510.172806008,17635918.23231034,18605893.735087406,19629217.890517216,20708824.874495663]
[null,null,"Mortgage Balance",{"$f":"D477","v":160968446.30814186},{"$f":"D466-E465+(F452*$B477)","v":156351979.11126024},{"$f":"E466-F465+(G452*$B477)","v":151481606.21855012},146343362.81674096,140922516.0278323,135203522.66553366,129169984.66830859,122804602.08123614,116089123.4518747,109004293.49789838,164680618.78267893,151890242.57313335,138396395.67206275,124160387.19143328,109141398.24436919,93296364.905216575,76579854.732410565,58943936.500100225,40338042.765012816,20708824.874495599,-6.3329935073852539E-8]
[]
[null,null,"Solar Depr",{"$f":"-INDEX(T_CAPEX,MATCH($C440,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000000*(1+INDEX(T_AFUDC,MATCH($C440,List_Resources,0),1))*INDEX(T_PlantSize,MATCH($C440,List_Resources,0),1)/1000","v":-146940313.71935624},{"$f":"-$D468/20","v":7347015.6859678123},7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123]
[null,null,"Storage Depr",{"$f":"-INDEX(T_CAPEX2,MATCH($C440,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000000*(1+INDEX(T_AFUDC,MATCH($C440,List_Resources,0),1))*INDEX(T_StorageMWh,MATCH($C440,List_Resources,0),1)/1000","v":-175466405.13288584},{"$f":"-$D469/10","v":17546640.513288584},17546640.513288584,17546640.513288584,17546640.513288584,17546640.513288584,17546640.513288584,17546640.513288584,17546640.513288584,17546640.513288584,17546640.513288584,{"$f":"$O452/10","v":8591948.4198946357},8591948.4198946357,8591948.4198946357,8591948.4198946357,8591948.4198946357,8591948.4198946357,8591948.4198946357,8591948.4198946357,8591948.4198946357,8591948.4198946357]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E468:E469)","v":24893656.199256398},{"$f":"SUM($E468:F469)","v":49787312.398512796},{"$f":"SUM($E468:G469)","v":74680968.597769201},{"$f":"SUM($E468:H469)","v":99574624.797025591},{"$f":"SUM($E468:I469)","v":124468280.996282},{"$f":"SUM($E468:J469)","v":149361937.19553837},{"$f":"SUM($E468:K469)","v":174255593.39479479},{"$f":"SUM($E468:L469)","v":199149249.59405118},{"$f":"SUM($E468:M469)","v":224042905.79330757},{"$f":"SUM($E468:N469)","v":248936561.99256399},{"$f":"SUM($E468:O469)","v":264875526.09842643},{"$f":"SUM($E468:P469)","v":280814490.2042889},{"$f":"SUM($E468:Q469)","v":296753454.31015134},{"$f":"SUM($E468:R469)","v":312692418.41601378},{"$f":"SUM($E468:S469)","v":328631382.52187622},{"$f":"SUM($E468:T469)","v":344570346.62773865},{"$f":"SUM($E468:U469)","v":360509310.73360109},{"$f":"SUM($E468:V469)","v":376448274.83946353},{"$f":"SUM($E468:W469)","v":392387238.94532597},{"$f":"SUM($E468:X469)","v":408326203.05118841}]
[null,null,"End Year Book Value",null,{"$f":"-$D459-E470","v":297513062.65298569},{"$f":"-$D459-F470","v":272619406.45372933},247725750.25447291,{"$f":"-$D459-H470","v":222832094.05521652},{"$f":"-$D459-I470","v":197938437.85596013},173044781.65670374,148151125.45744732,123257469.25819093,{"$f":"-$D459-M470","v":98363813.05893454},{"$f":"-$D459-N470","v":73470156.859678119},{"$f":"-$D459-O470+$O452","v":143450676.95276204},{"$f":"-$D459-P470+$O452","v":127511712.84689957},111572748.74103713,95633784.635174692,79694820.529312253,63755856.423449814,47816892.317587376,31877928.211724937,15938964.105862498,0]
[null,null,"Prop. Tax Value",{"$f":"-D459","v":322406718.85224211},{"$f":"D472/(($D472/$Y472)^(1/21))","v":304442371.23982042},{"$f":"E472/(($D472/$Y472)^(1/21))","v":287478988.45309711},271460797.2124685,256335131.89869806,242052261.39557254,228565225.58080208,{"$f":"J472/(($D472/$Y472)^(1/21))","v":215829680.92756897},{"$f":"K472/(($D472/$Y472)^(1/21))","v":203803754.70908394},192447907.32679468,{"$f":"M472/(($D472/$Y472)^(1/21))","v":181724802.30960029},{"$f":"(N472+O452)/(($D472/($Y472+O452))^(1/21))","v":260498589.37298852},{"$f":"O472/(($O472/$Y472)^(1/11))","v":238061414.01791018},{"$f":"P472/(($O472/$Y472)^(1/11))","v":217556789.77232638},{"$f":"Q472/(($O472/$Y472)^(1/11))","v":198818262.80540931},181693716.23072609,166044135.24145043,151742478.60652557,138672647.36673355,126728542.35868174,115813202.91581082,{"$f":"Y459","v":96722015.655672625}]
[null,null,"Tax Dep",null,{"$f":"-$D459*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C440,List_Resources,0),MATCH(E$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C440,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":54809142.204881161},{"$f":"-$D459*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C440,List_Resources,0),MATCH(F$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C440,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":87694627.527809858},{"$f":"-$D459*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C440,List_Resources,0),MATCH(G$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C440,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":52616776.516685911},{"$f":"-$D459*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C440,List_Resources,0),MATCH(H$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C440,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":31570065.910011545},{"$f":"-$D459*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C440,List_Resources,0),MATCH(I$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C440,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":31570065.910011545},{"$f":"-$D459*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C440,List_Resources,0),MATCH(J$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C440,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":15785032.955005772},{"$f":"-$D459*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C440,List_Resources,0),MATCH(K$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C440,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D459*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C440,List_Resources,0),MATCH(L$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C440,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D459*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C440,List_Resources,0),MATCH(M$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C440,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D459*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C440,List_Resources,0),MATCH(N$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C440,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"$O452*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C440,List_Resources,0),MATCH(O$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":12274457.512661476},{"$f":"$O452*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C440,List_Resources,0),MATCH(P$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":21041681.680321962},{"$f":"$O452*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C440,List_Resources,0),MATCH(Q$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":15029895.370921686},{"$f":"$O452*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C440,List_Resources,0),MATCH(R$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":10735639.550658347},{"$f":"$O452*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C440,List_Resources,0),MATCH(S$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":7668313.9647559617},{"$f":"$O452*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C440,List_Resources,0),MATCH(T$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":7668313.9647559617},{"$f":"$O452*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C440,List_Resources,0),MATCH(U$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":7668313.9647559617},{"$f":"$O452*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C440,List_Resources,0),MATCH(V$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":3832868.1901149969},{"$f":"$O452*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C440,List_Resources,0),MATCH(W$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"$O452*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C440,List_Resources,0),MATCH(X$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E473*Federal_Tax_Rate","v":11509919.863025043},{"$f":"F473*Federal_Tax_Rate","v":18415871.780840069},{"$f":"G473*Federal_Tax_Rate","v":11049523.068504041},6629713.8411024241,6629713.8411024241,3314856.920551212,0,0,0,{"$f":"N473*Federal_Tax_Rate","v":0},{"$f":"O473*Federal_Tax_Rate","v":2577636.0776589098},{"$f":"P473*Federal_Tax_Rate","v":4418753.1528676115},3156278.027893554,2254484.3056382528,1610345.932598752,1610345.932598752,1610345.932598752,804902.31992414931,0,0]
[null,null,"Dep. Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E474:N474)","v":46691474.23249279},{"$f":"D475/D479","v":0.14482165383746648}]
[null,null,"PTC Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E456:X456)","v":56710555.765134543},{"$f":"D476/D479","v":0.17589756183438843}]
[null,{"$f":"INDEX(T_Debt,MATCH(Label_Capacity_Payment_SOLAR_100MW_400MWh_PTC,List_Resources,0),1)","v":0.73499999999999999},"Debt",{"$f":"(D479-D475-D476)*$B477","v":160968446.30814186},{"$f":"D477/D479","v":0.49927137648118664}]
[null,{"$f":"1-B477","v":0.26500000000000001},"Equity",{"$f":"(D479-D475-D476)*$B478","v":58036242.546472915},{"$f":"D478/D479","v":0.18000940784695843}]
[null,null,"Total",{"$f":"-D459","v":322406718.85224211}]
[null,null,"Check",{"$f":"SUM(D475:D478)-D479","v":0}]
[]
[]
[null,null,{"$f":"'Resource Options'!B23","v":"100 MW/200 MWh Lithium-ion w/100 MW Solar"}]
[null,null,"MWh",null,{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C483,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C483,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C483,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C483,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C483,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C483,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C483,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C483,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C483,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C483,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C483,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C483,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C483,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C483,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C483,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C483,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C483,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C483,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C483,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C483,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954}]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"PPA_SOLAR_PV_Single_Axis_Tracking_PTC","v":37.617564953963495},{"$f":"E485","v":37.617564953963495},{"$f":"F485","v":37.617564953963495},{"$f":"G485","v":37.617564953963495},{"$f":"H485","v":37.617564953963495},{"$f":"I485","v":37.617564953963495},{"$f":"J485","v":37.617564953963495},{"$f":"K485","v":37.617564953963495},{"$f":"L485","v":37.617564953963495},{"$f":"M485","v":37.617564953963495},{"$f":"N485","v":37.617564953963495},{"$f":"O485","v":37.617564953963495},{"$f":"P485","v":37.617564953963495},{"$f":"Q485","v":37.617564953963495},{"$f":"R485","v":37.617564953963495},{"$f":"S485","v":37.617564953963495},{"$f":"T485","v":37.617564953963495},{"$f":"U485","v":37.617564953963495},{"$f":"V485","v":37.617564953963495},{"$f":"W485","v":37.617564953963495}]
[null,null,"Capacity Payment ($/kW-month)",null,{"$f":"INDEX(Summary_PPA,MATCH(Label_Capacity_Payment_SOLAR_100MW_200MWh_PTC&$C$1,'PPA Summary'!$D$3:$D$40,0),MATCH($B$1,_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))","v":13.04129449307983},{"$f":"E486","v":13.04129449307983},13.04129449307983,13.04129449307983,13.04129449307983,13.04129449307983,13.04129449307983,13.04129449307983,13.04129449307983,13.04129449307983,13.04129449307983,13.04129449307983,13.04129449307983,13.04129449307983,13.04129449307983,13.04129449307983,13.04129449307983,13.04129449307983,13.04129449307983,13.04129449307983]
[null,null,"Revenue",null,{"$f":"E485*E484+E486*12*INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*1000","v":25692805.473780595},25692805.473780595,25692805.473780595,25692805.473780595,25692805.473780595,25692805.473780595,25692805.473780595,25692805.473780595,25692805.473780595,25692805.473780595,25692805.473780595,25692805.473780595,25692805.473780595,25692805.473780595,25692805.473780595,25692805.473780595,25692805.473780595,25692805.473780595,25692805.473780595,25692805.473780595]
[]
[null,null,"Solar Fixed O&M",null,{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C483,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1912283.2382034063},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C483,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1905685.1216635529},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C483,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1898015.5605840569},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C483,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1889227.3812872381},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C483,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1879271.9708353479},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C483,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1868099.2295641233},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C483,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1855657.5226785135},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C483,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1841893.6308556432},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C483,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1826752.699801486},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C483,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1810178.1887088381},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C483,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1834329.7963368741},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C483,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1858661.2057916508},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C483,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1883168.488983718},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C483,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1907847.4546283514},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C483,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1932693.6384920222},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C483,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1957702.2933354583},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C483,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1982868.3785446184},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C483,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":2008186.5494406819},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C483,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":2033651.1462599235},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C483,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":2059256.1827940512}]
[null,null,"Storage Fixed O&M",null,{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C483,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3325321.440734664},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C483,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3285571.6034712135},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C483,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3242403.4724236927},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C483,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3195683.3121097535},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C483,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3145272.8515736787},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C483,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3165579.0902316021},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C483,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3185236.2082456998},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C483,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3204205.4264969341},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C483,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3222446.5698715202},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C483,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3239918.0249336693},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C483,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3256576.6964592803},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C483,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3272377.9628064362},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C483,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3287275.6300987299},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C483,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3301221.8851977298},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C483,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3314167.2474412527},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C483,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3326060.5191246998},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C483,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3336848.7347033764},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C483,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3346477.1086946987},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C483,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3354888.9822602603},{"$f":"INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C483,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3362025.7684492427}]
[]
[null,null,"B&O Tax",null,{"$f":"E484*E485*INDEX(T_BAndOTaxRate,MATCH($C483,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"F484*F485*INDEX(T_BAndOTaxRate,MATCH($C483,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"G484*G485*INDEX(T_BAndOTaxRate,MATCH($C483,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"H484*H485*INDEX(T_BAndOTaxRate,MATCH($C483,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"I484*I485*INDEX(T_BAndOTaxRate,MATCH($C483,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"J484*J485*INDEX(T_BAndOTaxRate,MATCH($C483,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"K484*K485*INDEX(T_BAndOTaxRate,MATCH($C483,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"L484*L485*INDEX(T_BAndOTaxRate,MATCH($C483,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"M484*M485*INDEX(T_BAndOTaxRate,MATCH($C483,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"N484*N485*INDEX(T_BAndOTaxRate,MATCH($C483,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"O484*O485*INDEX(T_BAndOTaxRate,MATCH($C483,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"P484*P485*INDEX(T_BAndOTaxRate,MATCH($C483,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"Q484*Q485*INDEX(T_BAndOTaxRate,MATCH($C483,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"R484*R485*INDEX(T_BAndOTaxRate,MATCH($C483,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"S484*S485*INDEX(T_BAndOTaxRate,MATCH($C483,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"T484*T485*INDEX(T_BAndOTaxRate,MATCH($C483,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"U484*U485*INDEX(T_BAndOTaxRate,MATCH($C483,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"V484*V485*INDEX(T_BAndOTaxRate,MATCH($C483,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"W484*W485*INDEX(T_BAndOTaxRate,MATCH($C483,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"X484*X485*INDEX(T_BAndOTaxRate,MATCH($C483,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319}]
[null,null,"Property Tax",null,{"$f":"D515*Property_Tax_Rate","v":2529315.8464547545},{"$f":"E515*Property_Tax_Rate","v":2388383.5816152501},{"$f":"F515*Property_Tax_Rate","v":2255303.9949221434},{"$f":"G515*Property_Tax_Rate","v":2129639.5389185678},{"$f":"H515*Property_Tax_Rate","v":2010977.0460819225},{"$f":"I515*Property_Tax_Rate","v":1898926.3703856352},{"$f":"J515*Property_Tax_Rate","v":1793119.1045524576},{"$f":"K515*Property_Tax_Rate","v":1693207.3687817855},{"$f":"L515*Property_Tax_Rate","v":1598862.6669685144},{"$f":"M515*Property_Tax_Rate","v":1509774.8066528321},{"$f":"N515*Property_Tax_Rate","v":1425650.8791498875},{"$f":"O515*Property_Tax_Rate","v":1904617.2027929167},{"$f":"P515*Property_Tax_Rate","v":1751752.9181281209},{"$f":"Q515*Property_Tax_Rate","v":1611157.4975121294},{"$f":"R515*Property_Tax_Rate","v":1481846.2437975463},{"$f":"S515*Property_Tax_Rate","v":1362913.4914790452},{"$f":"T515*Property_Tax_Rate","v":1253526.2636258923},{"$f":"U515*Property_Tax_Rate","v":1152918.4379080962},{"$f":"V515*Property_Tax_Rate","v":1060385.3808564025},{"$f":"W515*Property_Tax_Rate","v":975279.01277575828}]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E489:E493)","v":7794539.4686185578},{"$f":"SUM(F489:F493)","v":7607259.2499757502},{"$f":"SUM(G489:G493)","v":7423341.9711556258},7242169.1755412919,7063140.8117166813,6960223.6334070936,6861631.7787024044,6766925.3693600958,6675680.8798672538,6587489.9635210726,{"$f":"SUM(O489:O493)","v":6544176.3151717754},{"$f":"SUM(P489:P493)","v":7063275.314616737},6949815.9804363018,6847845.7805639431,6756326.0729565537,6674295.2471649367,6600862.3200996201,6535201.0392692098,6476544.4526023185,6424179.9072447857]
[null,null,"     Storage Reinvestment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(T_CAPEX2,MATCH($C483,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000000*(1+INDEX(T_AFUDC,MATCH($C483,List_Resources,0),1))*0.5*INDEX(T_StorageMWh,MATCH($C483,List_Resources,0),1)/1000","v":54035993.607072242}]
[]
[null,null,"EBITDA",null,{"$f":"E487-E494","v":17898266.005162038},{"$f":"F487-F494","v":18085546.223804846},18269463.50262497,18450636.298239302,18629664.662063912,18732581.840373501,18831173.69507819,18925880.104420498,19017124.593913339,19105315.510259524,{"$f":"O487-O494","v":19148629.15860882},{"$f":"P487-P494","v":18629530.159163859},{"$f":"Q487-Q494","v":18742989.493344292},18844959.693216652,18936479.40082404,19018510.22661566,19091943.153680973,19157604.434511386,19216261.021178275,19268625.566535808]
[null,null,"Before Tax Earnings",null,{"$f":"E497-E516-E505","v":-31551571.923794676},{"$f":"F497-F516-F505","v":-56978289.543543912},-29080215.75110006,-12181732.999902308,-11785442.040104942,930217.56119838078,13654158.501028124,14003983.639801547,14364378.388844218,{"$f":"N497-N516-N505","v":14736522.829015473},{"$f":"O497-O516-O505","v":5175420.3567279829},{"$f":"P497-P516-P505","v":-371806.19400435593},{"$f":"Q497-Q516-Q505","v":4034970.6372420015},7378261.868315761,9969201.7323051561,10652936.177859824,11361166.423775155,14508705.630612038,17684453.177903462,{"$f":"X497-X516-X505","v":18482222.999793753}]
[null,null,"PTC",null,{"$f":"INDEX(T_PTCSchedule,MATCH($C483,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C483,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*E484","v":7747098.2401505774},{"$f":"INDEX(T_PTCSchedule,MATCH($C483,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C483,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*F484","v":7919254.257243203},{"$f":"INDEX(T_PTCSchedule,MATCH($C483,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C483,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*G484","v":8095235.9253476607},{"$f":"INDEX(T_PTCSchedule,MATCH($C483,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C483,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*H484","v":8275128.2580807358},{"$f":"INDEX(T_PTCSchedule,MATCH($C483,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C483,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*I484","v":8459018.158231806},{"$f":"INDEX(T_PTCSchedule,MATCH($C483,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C483,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*J484","v":8646994.4597440325},{"$f":"INDEX(T_PTCSchedule,MATCH($C483,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C483,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*K484","v":8839147.9706284646},{"$f":"INDEX(T_PTCSchedule,MATCH($C483,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C483,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*L484","v":9035571.5168317705},{"$f":"INDEX(T_PTCSchedule,MATCH($C483,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C483,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*M484","v":9236359.9870788045},{"$f":"INDEX(T_PTCSchedule,MATCH($C483,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C483,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*N484","v":9441610.3787116706}]
[null,null,"Federal Tax",null,{"$f":"E498*Federal_Tax_Rate-E499","v":-14372928.344147459},{"$f":"F498*Federal_Tax_Rate-F499","v":-19884695.061387423},{"$f":"G498*Federal_Tax_Rate-G499","v":-14202081.233078673},-10833292.18806022,-10933960.986653844,-8451648.7718923725,-5971774.6854125587,-6094734.9524734458,-6219840.5254215188,-6346940.5846184213,{"$f":"O498*Federal_Tax_Rate-O499","v":1086838.2749128763},{"$f":"P498*Federal_Tax_Rate-P499","v":-78079.300740914739},847343.83382082032,1549434.9923463098,2093532.3637840827,2237116.5973505629,2385844.9489927823,3046828.1824285281,3713735.167359727,3881266.829956688]
[]
[null,{"$f":"IRR(D502:Y502,0.1)","v":7.5000007321943896E-2},"Free Cash Flow",{"$f":"SUM(D511:D512)","v":-252931584.64547545},{"$f":"E497-E500","v":32271194.349309497},37970241.285192266,32471544.735703643,29283928.486299522,29563625.648717754,27184230.612265874,24802948.38049075,{"$f":"L497-L500","v":25020615.056893945},{"$f":"M497-M500","v":25236965.119334858},25452256.094877943,{"$f":"O497-O500-O495","v":-35974202.723376296},{"$f":"P497-P500","v":18707609.459904775},{"$f":"Q497-Q500","v":17895645.659523472},17295524.700870343,16842947.037039958,16781393.629265096,16706098.204688191,16110776.252082858,15502525.853818549,15387358.73657912,{"$f":"D502*-0.3","v":75879475.393642634}]
[null,{"$f":"IRR(D503:Y503,0.1)","v":0.11970424005688418},"ROE",{"$f":"-D521","v":-42291630.498326786},{"$f":"E502-E505-E508-E517-E499","v":5678900.9899723334},5787997.3656563945,5892299.9940431332,5992179.9194938336,6087987.181760991,6121157.2244878076,6148262.862519173,6169505.9927190579,6185067.5849129371,{"$f":"N502-N505-N508-N517-N499","v":6195108.1688231565},{"$f":"O502-O505-O508-O517-O499+O495","v":1356047.6009263024},{"$f":"P502-P505-P508-P517-P499","v":843961.29172534449},{"$f":"Q502-Q505-Q508-Q517-Q499","v":825986.17060827906},{"$f":"R502-R505-R508-R517-R499","v":793016.19365625829},745546.37389809429,683992.96612323239,608697.54154632776,519930.60741113254,417894.80085723661,302727.68361780792,{"$f":"Y502","v":75879475.393642634}]
[]
[null,null,"Interest",null,{"$f":"D509*Debt_Rate","v":6451468.5392258875},{"$f":"E509*Debt_Rate","v":6266444.7437794404},{"$f":"F509*Debt_Rate","v":6071244.6395834377},{"$f":"G509*Debt_Rate","v":5865308.5296566561},{"$f":"H509*Debt_Rate","v":5648045.9336839002},{"$f":"I509*Debt_Rate","v":5418833.8949326435},{"$f":"J509*Debt_Rate","v":5177015.1940500671},{"$f":"K509*Debt_Rate","v":4921896.4646189502},{"$f":"L509*Debt_Rate","v":4652746.20506912},{"$f":"M509*Debt_Rate","v":4368792.6812440511},{"$f":"N509*Debt_Rate","v":6253626.7551744981},{"$f":"O509*Debt_Rate","v":5767921.5187962232},{"$f":"P509*Debt_Rate","v":5255502.4944171431},{"$f":"Q509*Debt_Rate","v":4714900.4236972136},{"$f":"R509*Debt_Rate","v":4144565.2390876878},{"$f":"S509*Debt_Rate","v":3542861.6193246385},{"$f":"T509*Debt_Rate","v":2908064.3004746214},{"$f":"U509*Debt_Rate","v":2238353.1290878537},{"$f":"V509*Debt_Rate","v":1531807.8432748134},{"$f":"W509*Debt_Rate","v":786402.56674205582}]
[null,null,"Initial Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$D520)","v":9815537.5473431144},9815537.5473431144,9815537.5473431144,9815537.5473431144,9815537.5473431144,9815537.5473431144,9815537.5473431144,9815537.5473431144,9815537.5473431144,9815537.5473431144,9815537.5473431144,9815537.5473431144,9815537.5473431144,9815537.5473431144,9815537.5473431144,9815537.5473431144,9815537.5473431144,9815537.5473431144,9815537.5473431144,9815537.5473431144]
[null,null,"Storage Refresh Mortgage Payment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-PMT(Debt_Rate,10,$O495)*$B520","v":5269093.5056181969},{"$f":"-PMT(Debt_Rate,10,$O495)*$B520","v":5269093.5056181969},5269093.5056181969,5269093.5056181969,5269093.5056181969,5269093.5056181969,5269093.5056181969,5269093.5056181969,5269093.5056181969,5269093.5056181969]
[null,null,"Sinking Fund",null,{"$f":"E507+E506-E505","v":3364069.0081172269},{"$f":"F507+F506-F505","v":3549092.803563674},3744292.9077596767,3950229.0176864583,4167491.6136592142,4396703.6524104709,4638522.3532930473,4893641.0827241642,{"$f":"M507+M506-M505","v":5162791.3422739943},{"$f":"N507+N506-N505","v":5446744.8660990633},{"$f":"O507+O506-O505","v":8831004.2977868132},{"$f":"P507+P506-P505","v":9316709.5341650881},{"$f":"Q507+Q506-Q505","v":9829128.5585441701},10369730.629264098,10940065.813873624,11541769.433636673,12176566.752486691,12846277.923873458,13552823.209686499,14298228.486219257]
[null,null,"Mortgage Balance",{"$f":"D520","v":117299427.98592523},{"$f":"D509-E508+(F495*$B520)","v":113935358.977808},{"$f":"E509-F508+(G495*$B520)","v":110386266.17424433},106641973.26648465,102691744.24879819,98524252.635138974,94127548.982728496,89489026.62943545,84595385.546711281,79432594.204437286,113702304.63953632,104871300.3417495,95554590.80758442,85725462.249040246,75355731.619776145,64415665.805902518,52873896.372265846,40697329.619779155,27851051.695905697,14298228.486219198,-5.9604644775390625E-8]
[]
[null,null,"Solar Depr",{"$f":"-INDEX(T_CAPEX,MATCH($C483,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000000*(1+INDEX(T_AFUDC,MATCH($C483,List_Resources,0),1))*INDEX(T_PlantSize,MATCH($C483,List_Resources,0),1)/1000","v":-146940313.71935624},{"$f":"-$D511/20","v":7347015.6859678123},7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123]
[null,null,"Storage Depr",{"$f":"-INDEX(T_CAPEX2,MATCH($C483,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000000*(1+INDEX(T_AFUDC,MATCH($C483,List_Resources,0),1))*INDEX(T_StorageMWh,MATCH($C483,List_Resources,0),1)/1000","v":-105991270.92611919},{"$f":"-$D512/10","v":10599127.09261192},10599127.09261192,10599127.09261192,10599127.09261192,10599127.09261192,10599127.09261192,10599127.09261192,10599127.09261192,10599127.09261192,10599127.09261192,{"$f":"$O495/10","v":5403599.3607072243},5403599.3607072243,5403599.3607072243,5403599.3607072243,5403599.3607072243,5403599.3607072243,5403599.3607072243,5403599.3607072243,5403599.3607072243,5403599.3607072243]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E511:E512)","v":17946142.778579734},{"$f":"SUM($E511:F512)","v":35892285.557159469},{"$f":"SUM($E511:G512)","v":53838428.335739195},{"$f":"SUM($E511:H512)","v":71784571.114318937},{"$f":"SUM($E511:I512)","v":89730713.892898679},{"$f":"SUM($E511:J512)","v":107676856.67147841},{"$f":"SUM($E511:K512)","v":125622999.45005815},{"$f":"SUM($E511:L512)","v":143569142.22863787},{"$f":"SUM($E511:M512)","v":161515285.00721759},{"$f":"SUM($E511:N512)","v":179461427.7857973},{"$f":"SUM($E511:O512)","v":192212042.83247232},{"$f":"SUM($E511:P512)","v":204962657.87914735},{"$f":"SUM($E511:Q512)","v":217713272.92582238},{"$f":"SUM($E511:R512)","v":230463887.9724974},{"$f":"SUM($E511:S512)","v":243214503.01917246},{"$f":"SUM($E511:T512)","v":255965118.06584749},{"$f":"SUM($E511:U512)","v":268715733.11252254},{"$f":"SUM($E511:V512)","v":281466348.15919757},{"$f":"SUM($E511:W512)","v":294216963.2058726},{"$f":"SUM($E511:X512)","v":306967578.25254762}]
[null,null,"End Year Book Value",null,{"$f":"-$D502-E513","v":234985441.86689571},{"$f":"-$D502-F513","v":217039299.08831596},199093156.30973625,{"$f":"-$D502-H513","v":181147013.53115651},{"$f":"-$D502-I513","v":163200870.75257677},145254727.97399706,127308585.1954173,109362442.41683757,{"$f":"-$D502-M513","v":91416299.638257861},{"$f":"-$D502-N513","v":73470156.859678149},{"$f":"-$D502-O513+$O495","v":114755535.42007536},{"$f":"-$D502-P513+$O495","v":102004920.37340033},89254305.326725304,76503690.280050278,63753075.233375229,51002460.186700203,38251845.140025146,25501230.09335012,12750615.046675093,6.7055225372314453E-8]
[null,null,"Prop. Tax Value",{"$f":"-D502","v":252931584.64547545},{"$f":"D515/(($D515/$Y515)^(1/21))","v":238838358.16152501},{"$f":"E515/(($D515/$Y515)^(1/21))","v":225530399.49221432},{"$f":"F515/(($D515/$Y515)^(1/21))","v":212963953.89185679},{"$f":"G515/(($D515/$Y515)^(1/21))","v":201097704.60819224},{"$f":"H515/(($D515/$Y515)^(1/21))","v":189892637.03856352},{"$f":"I515/(($D515/$Y515)^(1/21))","v":179311910.45524576},{"$f":"J515/(($D515/$Y515)^(1/21))","v":169320736.87817854},{"$f":"K515/(($D515/$Y515)^(1/21))","v":159886266.69685143},{"$f":"L515/(($D515/$Y515)^(1/21))","v":150977480.6652832},{"$f":"M515/(($D515/$Y515)^(1/21))","v":142565087.91498876},{"$f":"(N515+O495)/(($D515/($Y515+O495))^(1/21))","v":190461720.27929166},{"$f":"O515/(($O515/$Y515)^(1/11))","v":175175291.81281209},{"$f":"P515/(($O515/$Y515)^(1/11))","v":161115749.75121292},{"$f":"Q515/(($O515/$Y515)^(1/11))","v":148184624.37975463},{"$f":"R515/(($O515/$Y515)^(1/11))","v":136291349.14790452},{"$f":"S515/(($O515/$Y515)^(1/11))","v":125352626.36258924},{"$f":"T515/(($O515/$Y515)^(1/11))","v":115291843.79080963},{"$f":"U515/(($O515/$Y515)^(1/11))","v":106038538.08564024},{"$f":"V515/(($O515/$Y515)^(1/11))","v":97527901.277575821},{"$f":"W515/(($O515/$Y515)^(1/11))","v":89700326.874806762},{"$f":"Y502","v":75879475.393642634}]
[null,null,"Tax Dep",null,{"$f":"-$D502*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C483,List_Resources,0),MATCH(E$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C483,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":42998369.389730826},{"$f":"-$D502*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C483,List_Resources,0),MATCH(F$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C483,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":68797391.023569316},{"$f":"-$D502*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C483,List_Resources,0),MATCH(G$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C483,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":41278434.614141591},{"$f":"-$D502*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C483,List_Resources,0),MATCH(H$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C483,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":24767060.768484954},{"$f":"-$D502*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C483,List_Resources,0),MATCH(I$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C483,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":24767060.768484954},{"$f":"-$D502*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C483,List_Resources,0),MATCH(J$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C483,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":12383530.384242477},{"$f":"-$D502*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C483,List_Resources,0),MATCH(K$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C483,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D502*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C483,List_Resources,0),MATCH(L$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C483,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D502*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C483,List_Resources,0),MATCH(M$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C483,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D502*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C483,List_Resources,0),MATCH(N$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C483,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"$O495*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C483,List_Resources,0),MATCH(O$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":7719582.0467063393},{"$f":"$O495*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C483,List_Resources,0),MATCH(P$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":13233414.834371991},{"$f":"$O495*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C483,List_Resources,0),MATCH(Q$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":9452516.3616851475},{"$f":"$O495*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C483,List_Resources,0),MATCH(R$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":6751797.4012036771},{"$f":"$O495*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C483,List_Resources,0),MATCH(S$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":4822712.4294311972},{"$f":"$O495*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C483,List_Resources,0),MATCH(T$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":4822712.4294311972},{"$f":"$O495*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C483,List_Resources,0),MATCH(U$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":4822712.4294311972},{"$f":"$O495*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C483,List_Resources,0),MATCH(V$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":2410545.6748114927},{"$f":"$O495*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C483,List_Resources,0),MATCH(W$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"$O495*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C483,List_Resources,0),MATCH(X$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E516*Federal_Tax_Rate","v":9029657.5718434732},{"$f":"F516*Federal_Tax_Rate","v":14447452.114949556},{"$f":"G516*Federal_Tax_Rate","v":8668471.2689697333},5201082.7613818403,5201082.7613818403,2600541.3806909202,0,0,0,{"$f":"N516*Federal_Tax_Rate","v":0},{"$f":"O516*Federal_Tax_Rate","v":1621112.2298083312},{"$f":"P516*Federal_Tax_Rate","v":2779017.1152181183},1985028.4359538809,1417877.454252772,1012769.6101805514,1012769.6101805514,1012769.6101805514,506214.59171041346,0,0]
[null,null,"Dep. Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E517:N517)","v":36629970.396088906},{"$f":"D518/D522","v":0.14482165383746651}]
[null,null,"PTC Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E499:X499)","v":56710555.765134543},{"$f":"D519/D522","v":0.22421302521242481}]
[null,{"$f":"INDEX(T_Debt,MATCH(Label_Capacity_Payment_SOLAR_100MW_200MWh_PTC,List_Resources,0),1)","v":0.73499999999999999},"Debt",{"$f":"(D522-D518-D519)*$B520","v":117299427.98592523},{"$f":"D520/D522","v":0.4637595108983299}]
[null,{"$f":"1-B520","v":0.26500000000000001},"Equity",{"$f":"(D522-D518-D519)*$B521","v":42291630.498326786},{"$f":"D521/D522","v":0.16720581005177881}]
[null,null,"Total",{"$f":"-D502","v":252931584.64547545}]
[null,null,"Check",{"$f":"SUM(D518:D521)-D522","v":0}]
[]
[]
[null,null,{"$f":"'Resource Options'!B24","v":"50 MW/200 MWh Lithium-ion w/100 MW Solar"}]
[null,null,"MWh",null,{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C526,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C526,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C526,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C526,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C526,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C526,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C526,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C526,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C526,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C526,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C526,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C526,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C526,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C526,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C526,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C526,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C526,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C526,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C526,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_NetCapacityFactor,MATCH($C526,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1)))*8760","v":266983.04620130954}]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"PPA_SOLAR_PV_Single_Axis_Tracking_PTC","v":37.617564953963495},{"$f":"E528","v":37.617564953963495},{"$f":"F528","v":37.617564953963495},{"$f":"G528","v":37.617564953963495},{"$f":"H528","v":37.617564953963495},{"$f":"I528","v":37.617564953963495},{"$f":"J528","v":37.617564953963495},{"$f":"K528","v":37.617564953963495},{"$f":"L528","v":37.617564953963495},{"$f":"M528","v":37.617564953963495},{"$f":"N528","v":37.617564953963495},{"$f":"O528","v":37.617564953963495},{"$f":"P528","v":37.617564953963495},{"$f":"Q528","v":37.617564953963495},{"$f":"R528","v":37.617564953963495},{"$f":"S528","v":37.617564953963495},{"$f":"T528","v":37.617564953963495},{"$f":"U528","v":37.617564953963495},{"$f":"V528","v":37.617564953963495},{"$f":"W528","v":37.617564953963495}]
[null,null,"Capacity Payment ($/kW-month)",null,{"$f":"INDEX(Summary_PPA,MATCH(Label_Capacity_Payment_SOLAR_50MW_200MWh_PTC&$C$1,'PPA Summary'!$D$3:$D$40,0),MATCH($B$1,_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))","v":7.6808211007225395},{"$f":"E529","v":7.6808211007225395},7.6808211007225395,7.6808211007225395,7.6808211007225395,7.6808211007225395,7.6808211007225395,7.6808211007225395,7.6808211007225395,7.6808211007225395,7.6808211007225395,7.6808211007225395,7.6808211007225395,7.6808211007225395,7.6808211007225395,7.6808211007225395,7.6808211007225395,7.6808211007225395,7.6808211007225395,7.6808211007225395]
[null,null,"Revenue",null,{"$f":"E528*E527+E529*12*INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*1000","v":19260237.402951844},19260237.402951844,19260237.402951844,19260237.402951844,19260237.402951844,19260237.402951844,19260237.402951844,19260237.402951844,19260237.402951844,19260237.402951844,19260237.402951844,19260237.402951844,19260237.402951844,19260237.402951844,19260237.402951844,19260237.402951844,19260237.402951844,19260237.402951844,19260237.402951844,19260237.402951844]
[]
[null,null,"Solar Fixed O&M",null,{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C526,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1912283.2382034063},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C526,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1905685.1216635529},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C526,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1898015.5605840569},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C526,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1889227.3812872381},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C526,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1879271.9708353479},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C526,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1868099.2295641233},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C526,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1855657.5226785135},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C526,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1841893.6308556432},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C526,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1826752.699801486},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C526,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1810178.1887088381},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C526,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1834329.7963368741},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C526,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1858661.2057916508},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C526,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1883168.488983718},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C526,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1907847.4546283514},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C526,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1932693.6384920222},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C526,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1957702.2933354583},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C526,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":1982868.3785446184},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C526,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":2008186.5494406819},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C526,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":2033651.1462599235},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense,MATCH($C526,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":2059256.1827940512}]
[null,null,"Storage Fixed O&M",null,{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C526,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3325321.440734664},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C526,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3285571.6034712135},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C526,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3242403.4724236927},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C526,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3195683.3121097535},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C526,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3145272.8515736787},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C526,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3165579.0902316021},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C526,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3185236.2082456998},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C526,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3204205.4264969341},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C526,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3222446.5698715202},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C526,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3239918.0249336693},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C526,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3256576.6964592803},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C526,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3272377.9628064362},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C526,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3287275.6300987299},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C526,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3301221.8851977298},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C526,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3314167.2474412527},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C526,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3326060.5191246998},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C526,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3336848.7347033764},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C526,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3346477.1086946987},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C526,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3354888.9822602603},{"$f":"INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)*INDEX(T_FixedOAndMExpense2,MATCH($C526,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000*0.8","v":3362025.7684492427}]
[]
[null,null,"B&O Tax",null,{"$f":"E527*E528*INDEX(T_BAndOTaxRate,MATCH($C526,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"F527*F528*INDEX(T_BAndOTaxRate,MATCH($C526,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"G527*G528*INDEX(T_BAndOTaxRate,MATCH($C526,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"H527*H528*INDEX(T_BAndOTaxRate,MATCH($C526,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"I527*I528*INDEX(T_BAndOTaxRate,MATCH($C526,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"J527*J528*INDEX(T_BAndOTaxRate,MATCH($C526,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"K527*K528*INDEX(T_BAndOTaxRate,MATCH($C526,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"L527*L528*INDEX(T_BAndOTaxRate,MATCH($C526,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"M527*M528*INDEX(T_BAndOTaxRate,MATCH($C526,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"N527*N528*INDEX(T_BAndOTaxRate,MATCH($C526,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"O527*O528*INDEX(T_BAndOTaxRate,MATCH($C526,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"P527*P528*INDEX(T_BAndOTaxRate,MATCH($C526,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"Q527*Q528*INDEX(T_BAndOTaxRate,MATCH($C526,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"R527*R528*INDEX(T_BAndOTaxRate,MATCH($C526,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"S527*S528*INDEX(T_BAndOTaxRate,MATCH($C526,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"T527*T528*INDEX(T_BAndOTaxRate,MATCH($C526,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"U527*U528*INDEX(T_BAndOTaxRate,MATCH($C526,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"V527*V528*INDEX(T_BAndOTaxRate,MATCH($C526,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"W527*W528*INDEX(T_BAndOTaxRate,MATCH($C526,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319},{"$f":"X527*X528*INDEX(T_BAndOTaxRate,MATCH($C526,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":27618.94322573319}]
[null,null,"Property Tax",null,{"$f":"D558*Property_Tax_Rate","v":1999359.4918241585},{"$f":"E558*Property_Tax_Rate","v":1887956.140674443},{"$f":"F558*Property_Tax_Rate","v":1782760.1307748312},{"$f":"G558*Property_Tax_Rate","v":1683425.5920505223},{"$f":"H558*Property_Tax_Rate","v":1589625.9261412583},{"$f":"I558*Property_Tax_Rate","v":1501052.7325906402},{"$f":"J558*Property_Tax_Rate","v":1417414.7948676615},{"$f":"K558*Property_Tax_Rate","v":1338437.1228866333},{"$f":"L558*Property_Tax_Rate","v":1263860.0488774392},{"$f":"M558*Property_Tax_Rate","v":1193438.373633469},{"$f":"N558*Property_Tax_Rate","v":1126940.5603302035},{"$f":"O558*Property_Tax_Rate","v":1342843.5303976198},{"$f":"P558*Property_Tax_Rate","v":1247975.395780429},{"$f":"Q558*Property_Tax_Rate","v":1159809.4291835737},{"$f":"R558*Property_Tax_Rate","v":1077872.1412066976},{"$f":"S558*Property_Tax_Rate","v":1001723.493149512},{"$f":"T558*Property_Tax_Rate","v":930954.5338135187},{"$f":"U558*Property_Tax_Rate","v":865185.2032570733},{"$f":"V558*Property_Tax_Rate","v":804062.29170900187},{"$f":"W558*Property_Tax_Rate","v":747257.54267925443}]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E532:E536)","v":7264583.1139879618},{"$f":"SUM(F532:F536)","v":7106831.8090349426},{"$f":"SUM(G532:G536)","v":6950798.1070083138},6795955.2286732467,6641789.6917760177,6562349.9956120988,6485927.4690176081,6412155.1234649438,6340678.2617761791,6271153.5305017103,{"$f":"SUM(O532:O536)","v":6245465.9963520914},{"$f":"SUM(P532:P536)","v":6501501.6422214406},6446038.4580886103,6396497.7122353874,6352351.970365705,6313105.2488354035,6278290.5902872458,6247467.8046181872,6220221.3634549184,6196158.4371482823]
[null,null,"     Storage Reinvestment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(T_CAPEX2,MATCH($C526,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000000*(1+INDEX(T_AFUDC,MATCH($C526,List_Resources,0),1))*0.5*INDEX(T_StorageMWh,MATCH($C526,List_Resources,0),1)/1000","v":27017996.803536121}]
[]
[null,null,"EBITDA",null,{"$f":"E530-E537","v":11995654.288963882},{"$f":"F530-F537","v":12153405.5939169},12309439.29594353,12464282.174278598,12618447.711175825,12697887.407339744,12774309.933934236,12848082.2794869,12919559.141175665,12989083.872450134,{"$f":"O530-O537","v":13014771.406599753},{"$f":"P530-P537","v":12758735.760730404},{"$f":"Q530-Q537","v":12814198.944863234},12863739.690716457,12907885.432586139,12947132.154116441,12981946.812664598,13012769.598333657,13040016.039496925,13064078.965803562]
[null,null,"Before Tax Earnings",null,{"$f":"E540-E559-E548","v":-26612835.509754542},{"$f":"F540-F559-F548","v":-46716070.342636667},-24667238.253459502,-11313122.305006929,-11003392.473708387,-970968.37498000357,9067465.17236159,9323907.5488729589,9588101.2932231575,{"$f":"N540-N559-N548","v":9860942.3357054368},{"$f":"O540-O559-O548","v":5149135.0340431789},{"$f":"P540-P559-P548","v":2447308.0643845182},{"$f":"Q540-Q559-Q548","v":4721457.4337566756},6467647.640935814,7841671.798736603,8266347.9264642373,8707790.6085505821,10373689.33636228,12058795.770829884,{"$f":"X540-X559-X548","v":12560338.146609534}]
[null,null,"PTC",null,{"$f":"INDEX(T_PTCSchedule,MATCH($C526,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C526,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*E527","v":7747098.2401505774},{"$f":"INDEX(T_PTCSchedule,MATCH($C526,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C526,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*F527","v":7919254.257243203},{"$f":"INDEX(T_PTCSchedule,MATCH($C526,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C526,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*G527","v":8095235.9253476607},{"$f":"INDEX(T_PTCSchedule,MATCH($C526,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C526,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*H527","v":8275128.2580807358},{"$f":"INDEX(T_PTCSchedule,MATCH($C526,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C526,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*I527","v":8459018.158231806},{"$f":"INDEX(T_PTCSchedule,MATCH($C526,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C526,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*J527","v":8646994.4597440325},{"$f":"INDEX(T_PTCSchedule,MATCH($C526,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C526,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*K527","v":8839147.9706284646},{"$f":"INDEX(T_PTCSchedule,MATCH($C526,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C526,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*L527","v":9035571.5168317705},{"$f":"INDEX(T_PTCSchedule,MATCH($C526,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C526,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*M527","v":9236359.9870788045},{"$f":"INDEX(T_PTCSchedule,MATCH($C526,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C526,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*N527","v":9441610.3787116706}]
[null,null,"Federal Tax",null,{"$f":"E541*Federal_Tax_Rate-E542","v":-13335793.697199032},{"$f":"F541*Federal_Tax_Rate-F542","v":-17729629.029196903},{"$f":"G541*Federal_Tax_Rate-G542","v":-13275355.958574157},-10650883.94213219,-10769730.577710567,-8850897.8184898328,-6934980.2844325304,-7077550.9315684494,-7222858.7155019417,-7370812.4882135289,{"$f":"O541*Federal_Tax_Rate-O542","v":1081318.3571490676},{"$f":"P541*Federal_Tax_Rate-P542","v":513934.69352074881},991506.06108890183,1358206.0045965209,1646751.0777346867,1735933.0645574897,1828636.0277956221,2178474.7606360787,2532347.1118742758,2637671.0107880021]
[]
[null,{"$f":"IRR(D545:Y545,0.1)","v":7.5000003883676891E-2},"Free Cash Flow",{"$f":"SUM(D554:D555)","v":-199935949.18241584},{"$f":"E540-E543","v":25331447.986162916},29883034.623113804,25584795.254517689,23115166.116410788,23388178.288886391,21548785.225829579,19709290.218366764,{"$f":"L540-L543","v":19925633.21105535},{"$f":"M540-M543","v":20142417.856677607},20359896.360663664,{"$f":"O540-O543-O538","v":-15084543.754085436},{"$f":"P540-P543","v":12244801.067209655},{"$f":"Q540-Q543","v":11822692.883774333},11505533.686119936,11261134.354851453,11211199.089558952,11153310.784868976,10834294.837697579,10507668.92762265,10426407.955015559,{"$f":"D545*-0.3","v":59980784.754724748}]
[null,{"$f":"IRR(D546:Y546,0.1)","v":0.11179991567470426},"ROE",{"$f":"-D564","v":-30281639.727706853},{"$f":"E545-E548-E551-E560-E542","v":3418518.3084691921},3515320.8968401067,3609236.427059372,3700596.8963712975,3789719.1686958317,3818011.2592407186,3842024.1960073989,3861943.642492678,3877939.817867903,{"$f":"N545-N548-N551-N560-N542","v":3890167.9302210957},{"$f":"O545-O548-O551-O560-O542+O538","v":1460232.1300065182},{"$f":"P545-P548-P551-P560-P542","v":1192627.7050605973},{"$f":"Q545-Q548-Q551-Q560-Q542","v":1167513.8612573943},{"$f":"R545-R548-R551-R560-R542","v":1133930.1544535514},1092084.745221179,1042149.4799286769,984261.1752387014,918522.73730237386,845004.12308265083,763743.15047555976,{"$f":"Y545","v":59980784.754724748}]
[]
[null,null,"Interest",null,{"$f":"D552*Debt_Rate","v":4619378.4377077343},{"$f":"E552*Debt_Rate","v":4486897.7589364601},{"$f":"F552*Debt_Rate","v":4347130.6428327663},{"$f":"G552*Debt_Rate","v":4199676.3353433684},{"$f":"H552*Debt_Rate","v":4044112.0409420547},{"$f":"I552*Debt_Rate","v":3879991.7103486685},{"$f":"J552*Debt_Rate","v":3706844.7615726455},{"$f":"K552*Debt_Rate","v":3524174.7306139413},{"$f":"L552*Debt_Rate","v":3331457.8479525084},{"$f":"M552*Debt_Rate","v":3128141.536744697},{"$f":"N552*Debt_Rate","v":4005845.3492034031},{"$f":"O552*Debt_Rate","v":3694720.2791598905},{"$f":"P552*Debt_Rate","v":3366483.3302639844},{"$f":"Q552*Debt_Rate","v":3020193.3491788036},{"$f":"R552*Debt_Rate","v":2654857.4191339379},{"$f":"S552*Debt_Rate","v":2269428.0129366047},{"$f":"T552*Debt_Rate","v":1862799.989398418},{"$f":"U552*Debt_Rate","v":1433807.424565631},{"$f":"V552*Debt_Rate","v":981220.26866704074},{"$f":"W552*Debt_Rate","v":503740.81919402798}]
[null,null,"Initial Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$D563)","v":7028118.0517309001},7028118.0517309001,7028118.0517309001,7028118.0517309001,7028118.0517309001,7028118.0517309001,7028118.0517309001,7028118.0517309001,7028118.0517309001,7028118.0517309001,7028118.0517309001,7028118.0517309001,7028118.0517309001,7028118.0517309001,7028118.0517309001,7028118.0517309001,7028118.0517309001,7028118.0517309001,7028118.0517309001,7028118.0517309001]
[null,null,"Storage Refresh Mortgage Payment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-PMT(Debt_Rate,10,$O538)*$B563","v":2634546.7528090985},{"$f":"-PMT(Debt_Rate,10,$O538)*$B563","v":2634546.7528090985},2634546.7528090985,2634546.7528090985,2634546.7528090985,2634546.7528090985,2634546.7528090985,2634546.7528090985,2634546.7528090985,2634546.7528090985]
[null,null,"Sinking Fund",null,{"$f":"E550+E549-E548","v":2408739.6140231658},{"$f":"F550+F549-F548","v":2541220.2927944399},2680987.4088981338,2828441.7163875317,2984006.0107888454,3148126.3413822316,3321273.2901582546,3503943.3211169587,{"$f":"M550+M549-M548","v":3696660.2037783917},{"$f":"N550+N549-N548","v":3899976.5149862031},{"$f":"O550+O549-O548","v":5656819.4553365959},{"$f":"P550+P549-P548","v":5967944.5253801085},{"$f":"Q550+Q549-Q548","v":6296181.4742760146},6642471.4553611949,7007807.3854060611,7393236.7916033939,7799864.815141581,8228857.379974368,8681444.5358729586,9158923.9853459708]
[null,null,"Mortgage Balance",{"$f":"D563","v":83988698.867413342},{"$f":"D552-E551+(F538*$B563)","v":81579959.253390178},{"$f":"E552-F551+(G538*$B563)","v":79038738.960595742},76357751.551697612,73529309.835310087,70545303.824521244,67397177.483139008,64075904.192980751,60571960.87186379,56875300.668085396,72833551.803698242,67176732.348361641,61208787.822981536,54912606.348705523,48270134.893344328,41262327.507938266,33869090.716334872,26069225.901193291,17840368.521218922,9158923.9853459634,-7.4505805969238281E-9]
[]
[null,null,"Solar Depr",{"$f":"-INDEX(T_CAPEX,MATCH($C526,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000000*(1+INDEX(T_AFUDC,MATCH($C526,List_Resources,0),1))*INDEX(T_PlantSize,MATCH($C526,List_Resources,0),1)/1000","v":-146940313.71935624},{"$f":"-$D554/20","v":7347015.6859678123},7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123,7347015.6859678123]
[null,null,"Storage Depr",{"$f":"-INDEX(T_CAPEX2,MATCH($C526,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000000*(1+INDEX(T_AFUDC,MATCH($C526,List_Resources,0),1))*INDEX(T_StorageMWh,MATCH($C526,List_Resources,0),1)/1000","v":-52995635.463059597},{"$f":"-$D555/10","v":5299563.54630596},5299563.54630596,5299563.54630596,5299563.54630596,5299563.54630596,5299563.54630596,5299563.54630596,5299563.54630596,5299563.54630596,5299563.54630596,{"$f":"$O538/10","v":2701799.6803536122},2701799.6803536122,2701799.6803536122,2701799.6803536122,2701799.6803536122,2701799.6803536122,2701799.6803536122,2701799.6803536122,2701799.6803536122,2701799.6803536122]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E554:E555)","v":12646579.232273772},{"$f":"SUM($E554:F555)","v":25293158.464547545},{"$f":"SUM($E554:G555)","v":37939737.696821325},{"$f":"SUM($E554:H555)","v":50586316.929095097},{"$f":"SUM($E554:I555)","v":63232896.161368869},{"$f":"SUM($E554:J555)","v":75879475.393642634},{"$f":"SUM($E554:K555)","v":88526054.625916377},{"$f":"SUM($E554:L555)","v":101172633.85819013},{"$f":"SUM($E554:M555)","v":113819213.09046389},{"$f":"SUM($E554:N555)","v":126465792.32273766},{"$f":"SUM($E554:O555)","v":136514607.68905911},{"$f":"SUM($E554:P555)","v":146563423.05538052},{"$f":"SUM($E554:Q555)","v":156612238.42170197},{"$f":"SUM($E554:R555)","v":166661053.78802338},{"$f":"SUM($E554:S555)","v":176709869.15434483},{"$f":"SUM($E554:T555)","v":186758684.52066624},{"$f":"SUM($E554:U555)","v":196807499.88698769},{"$f":"SUM($E554:V555)","v":206856315.2533091},{"$f":"SUM($E554:W555)","v":216905130.61963052},{"$f":"SUM($E554:X555)","v":226953945.98595193}]
[null,null,"End Year Book Value",null,{"$f":"-$D545-E556","v":187289369.95014209},{"$f":"-$D545-F556","v":174642790.7178683},161996211.48559451,{"$f":"-$D545-H556","v":149349632.25332075},{"$f":"-$D545-I556","v":136703053.02104697},124056473.78877321,111409894.55649947,98763315.324225709,{"$f":"-$D545-M556","v":86116736.091951951},{"$f":"-$D545-N556","v":73470156.859678179},{"$f":"-$D545-O556+$O538","v":90439338.296892852},{"$f":"-$D545-P556+$O538","v":80390522.930571437},70341707.564249992,60292892.197928578,50244076.831607133,40195261.465285718,30146446.098964278,20097630.732642863,10048815.366321448,3.3527612686157227E-8]
[null,null,"Prop. Tax Value",{"$f":"-D545","v":199935949.18241584},{"$f":"D558/(($D558/$Y558)^(1/21))","v":188795614.06744429},{"$f":"E558/(($D558/$Y558)^(1/21))","v":178276013.07748312},{"$f":"F558/(($D558/$Y558)^(1/21))","v":168342559.20505223},{"$f":"G558/(($D558/$Y558)^(1/21))","v":158962592.61412582},{"$f":"H558/(($D558/$Y558)^(1/21))","v":150105273.25906402},{"$f":"I558/(($D558/$Y558)^(1/21))","v":141741479.48676616},{"$f":"J558/(($D558/$Y558)^(1/21))","v":133843712.28866331},{"$f":"K558/(($D558/$Y558)^(1/21))","v":126386004.88774392},{"$f":"L558/(($D558/$Y558)^(1/21))","v":119343837.3633469},{"$f":"M558/(($D558/$Y558)^(1/21))","v":112694056.03302035},{"$f":"(N558+O538)/(($D558/($Y558+O538))^(1/21))","v":134284353.03976199},{"$f":"O558/(($O558/$Y558)^(1/11))","v":124797539.57804289},{"$f":"P558/(($O558/$Y558)^(1/11))","v":115980942.91835736},{"$f":"Q558/(($O558/$Y558)^(1/11))","v":107787214.12066975},{"$f":"R558/(($O558/$Y558)^(1/11))","v":100172349.3149512},{"$f":"S558/(($O558/$Y558)^(1/11))","v":93095453.381351873},{"$f":"T558/(($O558/$Y558)^(1/11))","v":86518520.325707331},{"$f":"U558/(($O558/$Y558)^(1/11))","v":80406229.170900181},{"$f":"V558/(($O558/$Y558)^(1/11))","v":74725754.267925441},{"$f":"W558/(($O558/$Y558)^(1/11))","v":69446589.007947922},{"$f":"Y545","v":59980784.754724748}]
[null,null,"Tax Dep",null,{"$f":"-$D545*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C526,List_Resources,0),MATCH(E$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C526,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33989111.361010693},{"$f":"-$D545*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C526,List_Resources,0),MATCH(F$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C526,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":54382578.17761711},{"$f":"-$D545*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C526,List_Resources,0),MATCH(G$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C526,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":32629546.906570267},{"$f":"-$D545*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C526,List_Resources,0),MATCH(H$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C526,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":19577728.143942159},{"$f":"-$D545*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C526,List_Resources,0),MATCH(I$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C526,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":19577728.143942159},{"$f":"-$D545*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C526,List_Resources,0),MATCH(J$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C526,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":9788864.0719710793},{"$f":"-$D545*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C526,List_Resources,0),MATCH(K$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C526,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D545*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C526,List_Resources,0),MATCH(L$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C526,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D545*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C526,List_Resources,0),MATCH(M$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C526,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"-$D545*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C526,List_Resources,0),MATCH(N$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))*INDEX(T_TaxDepreciationRate,MATCH($C526,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"$O538*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C526,List_Resources,0),MATCH(O$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":3859791.0233531697},{"$f":"$O538*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C526,List_Resources,0),MATCH(P$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":6616707.4171859957},{"$f":"$O538*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C526,List_Resources,0),MATCH(Q$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":4726258.1808425738},{"$f":"$O538*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C526,List_Resources,0),MATCH(R$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":3375898.7006018385},{"$f":"$O538*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C526,List_Resources,0),MATCH(S$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":2411356.2147155986},{"$f":"$O538*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C526,List_Resources,0),MATCH(T$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":2411356.2147155986},{"$f":"$O538*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C526,List_Resources,0),MATCH(U$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":2411356.2147155986},{"$f":"$O538*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C526,List_Resources,0),MATCH(V$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":1205272.8374057463},{"$f":"$O538*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C526,List_Resources,0),MATCH(W$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"$O538*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C526,List_Resources,0),MATCH(X$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E559*Federal_Tax_Rate","v":7137713.3858122453},{"$f":"F559*Federal_Tax_Rate","v":11420341.417299593},{"$f":"G559*Federal_Tax_Rate","v":6852204.8503797557},4111322.9102278533,4111322.9102278533,2055661.4551139267,0,0,0,{"$f":"N559*Federal_Tax_Rate","v":0},{"$f":"O559*Federal_Tax_Rate","v":810556.11490416562},{"$f":"P559*Federal_Tax_Rate","v":1389508.5576090591},992514.21797694045,708938.72712638602,506384.80509027571,506384.80509027571,506384.80509027571,253107.29585520673,0,0]
[null,null,"Dep. Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E560:N560)","v":28955054.822161112},{"$f":"D561/D565","v":0.14482165383746645}]
[null,null,"PTC Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E542:X542)","v":56710555.765134543},{"$f":"D562/D565","v":0.28364361685348266}]
[null,{"$f":"INDEX(T_Debt,MATCH(Label_Capacity_Payment_SOLAR_50MW_200MWh_PTC,List_Resources,0),1)","v":0.73499999999999999},"Debt",{"$f":"(D565-D561-D562)*$B563","v":83988698.867413342},{"$f":"D563/D565","v":0.42007802604215239}]
[null,{"$f":"1-B563","v":0.26500000000000001},"Equity",{"$f":"(D565-D561-D562)*$B564","v":30281639.727706853},{"$f":"D564/D565","v":0.1514567032668985}]
[null,null,"Total",{"$f":"-D545","v":199935949.18241584}]
[null,null,"Check",{"$f":"SUM(D561:D564)-D565","v":0}]

{"sheet":"Wind PPA","index":7,"n_rows":150,"n_cols":25,"rows_kept":150,"cut":false,"hidden":false,"merged":[[4,2,4,6],[41,2,41,6],[78,2,78,6],[115,2,115,6],[0,0,1,0],[0,1,1,1]]}
["Start Year:",2026,null,null,{"$f":"_xlfn.SEQUENCE(1,20,B1,1)","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,null,null,null,{"$f":"_xlfn.SEQUENCE(1,20,1,1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[]
[null,null,{"$f":"'Resource Options'!B7","v":"Northwest Wind (On System)"}]
[null,null,"MWh",null,{"$f":"INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*8760","v":308724.78666666616},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*8760","v":308724.78666666616},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*8760","v":308724.78666666616},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*8760","v":308724.78666666616},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*8760","v":308724.78666666616},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*8760","v":308724.78666666616},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*8760","v":308724.78666666616},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*8760","v":308724.78666666616},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*8760","v":308724.78666666616},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*8760","v":308724.78666666616},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*8760","v":308724.78666666616},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*8760","v":308724.78666666616},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*8760","v":308724.78666666616},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*8760","v":308724.78666666616},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*8760","v":308724.78666666616},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*8760","v":308724.78666666616},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*8760","v":308724.78666666616},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*8760","v":308724.78666666616},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*8760","v":308724.78666666616},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*8760","v":308724.78666666616}]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"INDEX(Summary_PPA,MATCH(Label_PPA_WIND_NW_ON_SYSTEM,'PPA Summary'!$D$3:$D$40,0),MATCH($B$1,_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))","v":34.889052035408611},{"$f":"E7","v":34.889052035408611},{"$f":"F7","v":34.889052035408611},34.889052035408611,34.889052035408611,34.889052035408611,34.889052035408611,34.889052035408611,34.889052035408611,34.889052035408611,34.889052035408611,34.889052035408611,34.889052035408611,34.889052035408611,34.889052035408611,34.889052035408611,34.889052035408611,34.889052035408611,34.889052035408611,34.889052035408611]
[null,null,"Revenue",null,{"$f":"E6*E7","v":10771115.146633739},{"$f":"F6*F7","v":10771115.146633739},{"$f":"G6*G7","v":10771115.146633739},{"$f":"H6*H7","v":10771115.146633739},{"$f":"I6*I7","v":10771115.146633739},{"$f":"J6*J7","v":10771115.146633739},{"$f":"K6*K7","v":10771115.146633739},{"$f":"L6*L7","v":10771115.146633739},{"$f":"M6*M7","v":10771115.146633739},{"$f":"N6*N7","v":10771115.146633739},{"$f":"O6*O7","v":10771115.146633739},{"$f":"P6*P7","v":10771115.146633739},{"$f":"Q6*Q7","v":10771115.146633739},{"$f":"R6*R7","v":10771115.146633739},{"$f":"S6*S7","v":10771115.146633739},{"$f":"T6*T7","v":10771115.146633739},{"$f":"U6*U7","v":10771115.146633739},{"$f":"V6*V7","v":10771115.146633739},{"$f":"W6*W7","v":10771115.146633739},{"$f":"X6*X7","v":10771115.146633739}]
[]
[null,null,"Fixed O&M",null,{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*1000","v":3150522.9912670264},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*1000","v":3167537.7854937422},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*1000","v":3183753.0025283317},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*1000","v":3199124.7037626184},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*1000","v":3213607.3926259275},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*1000","v":3262986.5041919616},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*1000","v":3312973.2861179691},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*1000","v":3363570.3614466665},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*1000","v":3414780.1697211573},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*1000","v":3466604.9575341656},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*1000","v":3519046.7687478694},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*1000","v":3572107.4343743236},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*1000","v":3625788.562106268},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*1000","v":3680091.5254877303},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*1000","v":3735017.4527136218},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*1000","v":3790567.2150471532},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*1000","v":3846741.4148436454},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*1000","v":3903540.3731689369},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*1000","v":3960964.1170003111},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*1000","v":4019012.3659974635}]
[]
[null,null,"Property Tax",null,{"$f":"D31*Property_Tax_Rate","v":1592343.7417549419},{"$f":"E31*Property_Tax_Rate","v":1503619.1128229382},1419838.1776253325,1340725.4759203214,1266020.8959785481,1195478.8193713564,1128867.3134110328,1065967.3685878904,1006572.1784969935,950486.45988701738,897525.81059566117,847516.10326059058,800292.91281251586,755700.97586808028,713593.68024511845,673832.58292187809,636286.9548553233,600833.35116194352,567355.20524788136,535742.44555393455]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E10:E12)","v":4742866.733021968},{"$f":"SUM(F10:F12)","v":4671156.8983166805},{"$f":"SUM(G10:G12)","v":4603591.1801536642},{"$f":"SUM(H10:H12)","v":4539850.1796829402},{"$f":"SUM(I10:I12)","v":4479628.2886044756},{"$f":"SUM(J10:J12)","v":4458465.3235633178},{"$f":"SUM(K10:K12)","v":4441840.5995290019},{"$f":"SUM(L10:L12)","v":4429537.7300345572},{"$f":"SUM(M10:M12)","v":4421352.3482181504},{"$f":"SUM(N10:N12)","v":4417091.4174211826},{"$f":"SUM(O10:O12)","v":4416572.5793435303},{"$f":"SUM(P10:P12)","v":4419623.5376349138},{"$f":"SUM(Q10:Q12)","v":4426081.4749187836},{"$f":"SUM(R10:R12)","v":4435792.5013558101},{"$f":"SUM(S10:S12)","v":4448611.13295874},{"$f":"SUM(T10:T12)","v":4464399.7979690311},{"$f":"SUM(U10:U12)","v":4483028.3696989687},{"$f":"SUM(V10:V12)","v":4504373.7243308807},{"$f":"SUM(W10:W12)","v":4528319.3222481925},{"$f":"SUM(X10:X12)","v":4554754.8115513977}]
[]
[null,null,"EBITDA",null,{"$f":"E8-E13","v":6028248.4136117706},{"$f":"F8-F13","v":6099958.2483170582},{"$f":"G8-G13","v":6167523.9664800745},6231264.9669507984,6291486.8580292631,6312649.8230704209,6329274.5471047368,6341577.4165991815,6349762.7984155882,6354023.729212556,6354542.5672902083,6351491.6089988248,6345033.671714955,6335322.6452779286,6322504.0136749987,6306715.3486647075,6288086.7769347699,6266741.422302858,6242795.8243855461,6216360.335082341]
[null,null,"Before Tax Earnings",null,{"$f":"E15-E32-E23","v":-28273814.487942923},{"$f":"F15-F32-F23","v":-47239816.405441225},{"$f":"G15-G32-G23","v":-26715964.920772173},{"$f":"H15-H32-H23","v":-14344652.388618352},{"$f":"I15-I32-I23","v":-14201748.46480947},{"$f":"J15-J32-J23","v":-4921456.0027292585},{"$f":"K15-K32-K23","v":4359095.8432932934},{"$f":"L15-L32-L23","v":4468487.3765888978},{"$f":"M15-M32-M23","v":4579101.2987155281},{"$f":"N15-N32-N23","v":4691424.3395397812},{"$f":"O15-O32-O23","v":4805948.7036962202},{"$f":"P15-P32-P23","v":4923173.5754179563},{"$f":"Q15-Q32-Q23","v":5043606.6387979276},{"$f":"R15-R32-R23","v":5167765.6180612538},{"$f":"S15-S32-S23","v":5296179.8424721956},{"$f":"T15-T32-T23","v":5429391.8405565387},{"$f":"U15-U32-U23","v":5567958.9683914408},{"$f":"V15-V32-V23","v":5712455.0768004349},{"$f":"W15-W32-W23","v":5863472.2223912785},{"$f":"X15-X32-X23","v":6021622.4274891773}]
[null,null,"PTC",null,{"$f":"INDEX(T_PTCSchedule,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C5,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*E6","v":8958326.3263570499},{"$f":"INDEX(T_PTCSchedule,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C5,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*F6","v":9157398.2539813556},{"$f":"INDEX(T_PTCSchedule,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C5,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*G6","v":9360893.9579813294},{"$f":"INDEX(T_PTCSchedule,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C5,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*H6","v":9568911.7435155883},{"$f":"INDEX(T_PTCSchedule,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C5,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*I6","v":9781552.1002799924},{"$f":"INDEX(T_PTCSchedule,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C5,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*J6","v":9998917.7510524131},{"$f":"INDEX(T_PTCSchedule,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C5,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*K6","v":10221113.701316301},{"$f":"INDEX(T_PTCSchedule,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C5,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*L6","v":10448247.289986951},{"$f":"INDEX(T_PTCSchedule,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C5,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*M6","v":10680428.24126504},{"$f":"INDEX(T_PTCSchedule,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C5,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*N6","v":10917768.717642432}]
[null,null,"Federal Tax",null,{"$f":"E16*Federal_Tax_Rate-E17","v":-14895827.368825063},-19077759.699124012,-14971246.591343485,-12581288.745125443,-12763919.277889982,-11032423.511625558,-9305703.5742247086,-9509864.9409032837,-9718816.9685347788,-9932569.6063390784,1009249.2277762062,1033866.4508377708,1059157.3941475647,1085230.7797928632,1112197.766919161,1140172.2865168732,1169271.3833622024,1199615.5661280912,1231329.1667021685,1264540.7097727272]
[]
[null,{"$f":"IRR(D20:Y20,0.1)","v":7.5000062558809422E-2},"Free Cash Flow",{"$f":"-INDEX(T_CAPEX,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)/1000*1000000*(1+INDEX(T_AFUDC,MATCH($C5,List_Resources,0),1))","v":-159234374.17549419},{"$f":"E15-E18","v":20924075.782436833},{"$f":"F15-F18","v":25177717.947441071},21138770.557823561,18812553.712076239,19055406.135919243,17345073.33469598,15634978.121329445,15851442.357502464,16068579.766950367,{"$f":"N15-N18","v":16286593.335551634},5345293.3395140022,5317625.1581610544,5285876.2775673904,5250091.8654850656,5210306.2467558375,5166543.0621478343,5118815.393572567,5067125.856174767,5011466.6576833781,4951819.6253096135,{"$f":"D20*-0.3","v":47770312.252648257}]
[null,{"$f":"IRR(D21:Y21,0.1)","v":9.1582248333105909E-2},"ROE",{"$f":"-E37","v":-21887464.404930919},{"$f":"E20-E17-E23-E25-E33","v":1542478.6041492289},{"$f":"F20-F17-F23-F25-F33","v":1584342.6123067085},{"$f":"G20-G17-G23-G25-G33","v":1622119.4965265077},{"$f":"H20-H17-H23-H25-H33","v":1656016.8519472987},{"$f":"I20-I17-I23-I25-I33","v":1686228.9190258984},{"$f":"J20-J17-J23-J25-J33","v":1684629.457056992},{"$f":"K20-K17-K23-K25-K33","v":1678437.2834533469},{"$f":"L20-L17-L23-L25-L33","v":1667767.9309557152},{"$f":"M20-M17-M23-M25-M33","v":1652724.3891255299},{"$f":"N20-N17-N23-N25-N33","v":1633397.4813494047},{"$f":"O20-O17-O23-O25-O33","v":1609866.2029542048},{"$f":"P20-P17-P23-P25-P33","v":1582198.0216012569},{"$f":"Q20-Q17-Q23-Q25-Q33","v":1550449.1410075929},{"$f":"R20-R17-R23-R25-R33","v":1514664.7289252682},{"$f":"S20-S17-S23-S25-S33","v":1474879.11019604},{"$f":"T20-T17-T23-T25-T33","v":1431115.9255880369},{"$f":"U20-U17-U23-U25-U33","v":1383388.2570127696},{"$f":"V20-V17-V23-V25-V33","v":1331698.71961497},{"$f":"W20-W17-W23-W25-W33","v":1276039.5211235806},{"$f":"X20-X17-X23-X25-X33","v":1216392.4887498161},{"$f":"Y20","v":47770312.252648257}]
[]
[null,null,"Interest",null,{"$f":"D26*Debt_Rate","v":2455188.0664558536},2384774.9176001367,2310489.0455573555,2232117.4505522209,2149435.4178218045,2062205.8732912152,1970178.7038114432,1873090.0400102835,1770661.4997000603,1662599.3896727746,1548593.8635939884,1428318.0335808687,1301427.0329170276,1167557.0272166752,1026324.1712028035,877323.50810816884,720127.80854332924,554286.34550242347,379323.6019942679,194737.90759316372]
[null,null,"Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$E36)","v":3735427.1365597975},3735427.1365597975,3735427.1365597975,3735427.1365597975,3735427.1365597975,3735427.1365597975,3735427.1365597975,3735427.1365597975,3735427.1365597975,3735427.1365597975,3735427.1365597975,3735427.1365597975,3735427.1365597975,3735427.1365597975,3735427.1365597975,3735427.1365597975,3735427.1365597975,3735427.1365597975,3735427.1365597975,3735427.1365597975]
[null,null,"Sinking Fund",null,{"$f":"E24-E23","v":1280239.0701039438},{"$f":"F24-F23","v":1350652.2189596607},{"$f":"G24-G23","v":1424938.0910024419},{"$f":"H24-H23","v":1503309.6860075765},{"$f":"I24-I23","v":1585991.7187379929},{"$f":"J24-J23","v":1673221.2632685823},{"$f":"K24-K23","v":1765248.4327483543},{"$f":"L24-L23","v":1862337.096549514},{"$f":"M24-M23","v":1964765.6368597371},{"$f":"N24-N23","v":2072827.7468870229},{"$f":"O24-O23","v":2186833.2729658093},{"$f":"P24-P23","v":2307109.1029789289},{"$f":"Q24-Q23","v":2434000.1036427701},{"$f":"R24-R23","v":2567870.1093431222},{"$f":"S24-S23","v":2709102.965356994},{"$f":"T24-T23","v":2858103.6284516286},{"$f":"U24-U23","v":3015299.3280164683},{"$f":"V24-V23","v":3181140.7910573739},{"$f":"W24-W23","v":3356103.5345655298},{"$f":"X24-X23","v":3540689.2289666338}]
[null,null,"Mortgage Balance",{"$f":"E36","v":44639783.026470065},{"$f":"D26-E25","v":43359543.956366122},{"$f":"E26-F25","v":42008891.737406462},{"$f":"F26-G25","v":40583953.64640402},{"$f":"G26-H25","v":39080643.960396446},{"$f":"H26-I25","v":37494652.241658457},{"$f":"I26-J25","v":35821430.978389874},{"$f":"J26-K25","v":34056182.545641519},{"$f":"K26-L25","v":32193845.449092004},{"$f":"L26-M25","v":30229079.812232267},{"$f":"M26-N25","v":28156252.065345243},{"$f":"N26-O25","v":25969418.792379431},{"$f":"O26-P25","v":23662309.689400502},{"$f":"P26-Q25","v":21228309.585757732},{"$f":"Q26-R25","v":18660439.47641461},{"$f":"R26-S25","v":15951336.511057615},{"$f":"S26-T25","v":13093232.882605987},{"$f":"T26-U25","v":10077933.554589517},{"$f":"U26-V25","v":6896792.7635321431},{"$f":"V26-W25","v":3540689.2289666133},{"$f":"W26-X25","v":-2.0489096641540527E-8}]
[]
[null,null,"Book Depr",null,{"$f":"IF(E$2-1<20,-$D20/20,0)","v":7961718.7087747101},7961718.7087747101,7961718.7087747101,7961718.7087747101,7961718.7087747101,7961718.7087747101,7961718.7087747101,7961718.7087747101,7961718.7087747101,7961718.7087747101,7961718.7087747101,7961718.7087747101,7961718.7087747101,7961718.7087747101,7961718.7087747101,7961718.7087747101,7961718.7087747101,7961718.7087747101,7961718.7087747101,7961718.7087747101]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E28:E28)","v":7961718.7087747101},{"$f":"SUM($E28:F28)","v":15923437.41754942},{"$f":"SUM($E28:G28)","v":23885156.126324132},{"$f":"SUM($E28:H28)","v":31846874.83509884},{"$f":"SUM($E28:I28)","v":39808593.543873549},{"$f":"SUM($E28:J28)","v":47770312.252648257},{"$f":"SUM($E28:K28)","v":55732030.961422965},{"$f":"SUM($E28:L28)","v":63693749.670197673},{"$f":"SUM($E28:M28)","v":71655468.378972381},{"$f":"SUM($E28:N28)","v":79617187.087747097},{"$f":"SUM($E28:O28)","v":87578905.796521813},{"$f":"SUM($E28:P28)","v":95540624.505296528},{"$f":"SUM($E28:Q28)","v":103502343.21407124},{"$f":"SUM($E28:R28)","v":111464061.92284596},{"$f":"SUM($E28:S28)","v":119425780.63162068},{"$f":"SUM($E28:T28)","v":127387499.34039539},{"$f":"SUM($E28:U28)","v":135349218.04917011},{"$f":"SUM($E28:V28)","v":143310936.75794482},{"$f":"SUM($E28:W28)","v":151272655.46671954},{"$f":"SUM($E28:X28)","v":159234374.17549425}]
[null,null,"End Year Book Value",null,{"$f":"-$D20-E29","v":151272655.46671948},143310936.75794476,135349218.04917008,127387499.34039536,119425780.63162065,111464061.92284593,103502343.21407123,95540624.505296528,87578905.796521813,79617187.087747097,71655468.378972381,63693749.670197666,55732030.96142295,47770312.252648234,39808593.543873519,31846874.835098803,23885156.126324087,15923437.417549372,7961718.7087746561,0]
[null,null,"Prop. Tax Value",{"$f":"-D20","v":159234374.17549419},{"$f":"D31/(($D31/$Y31)^(1/21))","v":150361911.28229383},141983817.76253325,134072547.59203213,126602089.59785481,119547881.93713564,112886731.34110327,106596736.85878904,100657217.84969935,95048645.988701731,89752581.05956611,84751610.326059058,80029291.28125158,75570097.586808026,71359368.024511844,67383258.29218781,63628695.485532328,60083335.116194353,56735520.524788134,53574244.555393457,50589113.365534306,{"$f":"Y20","v":47770312.252648257}]
[null,null,"Tax Dep",null,{"$f":"-$D20*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(E$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":31846874.83509884},{"$f":"-$D20*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(F$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":50954999.73615814},{"$f":"-$D20*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(G$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":30572999.841694888},{"$f":"-$D20*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(H$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":18343799.905016929},{"$f":"-$D20*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(I$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":18343799.905016929},{"$f":"-$D20*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(J$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":9171899.9525084645},{"$f":"-$D20*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(K$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D20*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(L$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D20*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(M$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D20*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(N$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D20*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(O$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D20*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(P$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D20*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(Q$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D20*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(R$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D20*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(S$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D20*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(T$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D20*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(U$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D20*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(V$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D20*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(W$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D20*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(X$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E32*Federal_Tax_Rate","v":6687843.7153707566},10700549.94459321,6420329.9667559266,3852197.9800535548,3852197.9800535548,1926098.9900267774,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dep. Tax Equity",null,{"$f":"NPV(Tax_Equity_Rate,E33:X33)","v":27130100.489257686},{"$f":"E34/E38","v":0.17037841627937234}]
[null,null,"PTC Tax Equity",null,{"$f":"NPV(Tax_Equity_Rate,E17:X17)","v":65577026.254835516},{"$f":"E35/E38","v":0.41182707310773398}]
[null,{"$f":"INDEX(T_Debt,MATCH(C5,List_Resources,0),1)","v":0.67100000000000004},"Debt",null,{"$f":"(E38-E34-E35)*$B36","v":44639783.026470065},{"$f":"E36/E38","v":0.28034011662125163}]
[null,{"$f":"1-B36","v":0.32899999999999996},"Equity",null,{"$f":"(E38-E34-E35)*$B37","v":21887464.404930919},{"$f":"E37/E38","v":0.13745439399164197}]
[null,null,"Total",null,{"$f":"-D20","v":159234374.17549419}]
[null,null,"Check",null,{"$f":"SUM(E34:E37)-E38","v":0}]
[]
[]
[null,null,{"$f":"'Resource Options'!B8","v":"Northwest Wind (Off System)"}]
[null,null,"MWh",null,{"$f":"INDEX(T_NetCapacityFactor,MATCH($C42,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C42,List_Resources,0),1)*8760","v":308724.78666666616},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C42,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C42,List_Resources,0),1)*8760","v":308724.78666666616},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C42,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C42,List_Resources,0),1)*8760","v":308724.78666666616},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C42,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C42,List_Resources,0),1)*8760","v":308724.78666666616},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C42,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C42,List_Resources,0),1)*8760","v":308724.78666666616},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C42,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C42,List_Resources,0),1)*8760","v":308724.78666666616},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C42,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C42,List_Resources,0),1)*8760","v":308724.78666666616},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C42,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C42,List_Resources,0),1)*8760","v":308724.78666666616},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C42,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C42,List_Resources,0),1)*8760","v":308724.78666666616},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C42,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C42,List_Resources,0),1)*8760","v":308724.78666666616},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C42,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C42,List_Resources,0),1)*8760","v":308724.78666666616},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C42,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C42,List_Resources,0),1)*8760","v":308724.78666666616},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C42,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C42,List_Resources,0),1)*8760","v":308724.78666666616},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C42,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C42,List_Resources,0),1)*8760","v":308724.78666666616},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C42,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C42,List_Resources,0),1)*8760","v":308724.78666666616},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C42,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C42,List_Resources,0),1)*8760","v":308724.78666666616},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C42,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C42,List_Resources,0),1)*8760","v":308724.78666666616},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C42,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C42,List_Resources,0),1)*8760","v":308724.78666666616},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C42,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C42,List_Resources,0),1)*8760","v":308724.78666666616},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C42,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C42,List_Resources,0),1)*8760","v":308724.78666666616}]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"INDEX(Summary_PPA,MATCH(Label_PPA_WIND_NW_OFF_SYSTEM,'PPA Summary'!$D$3:$D$40,0),MATCH($B$1,_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))","v":39.321378557099756},{"$f":"E44","v":39.321378557099756},{"$f":"F44","v":39.321378557099756},{"$f":"G44","v":39.321378557099756},{"$f":"H44","v":39.321378557099756},{"$f":"I44","v":39.321378557099756},{"$f":"J44","v":39.321378557099756},{"$f":"K44","v":39.321378557099756},{"$f":"L44","v":39.321378557099756},{"$f":"M44","v":39.321378557099756},{"$f":"N44","v":39.321378557099756},{"$f":"O44","v":39.321378557099756},{"$f":"P44","v":39.321378557099756},{"$f":"Q44","v":39.321378557099756},{"$f":"R44","v":39.321378557099756},{"$f":"S44","v":39.321378557099756},{"$f":"T44","v":39.321378557099756},{"$f":"U44","v":39.321378557099756},{"$f":"V44","v":39.321378557099756},{"$f":"W44","v":39.321378557099756}]
[null,null,"Revenue",null,{"$f":"E43*E44","v":12139484.206479844},{"$f":"F43*F44","v":12139484.206479844},{"$f":"G43*G44","v":12139484.206479844},12139484.206479844,12139484.206479844,12139484.206479844,12139484.206479844,12139484.206479844,12139484.206479844,12139484.206479844,12139484.206479844,12139484.206479844,12139484.206479844,12139484.206479844,12139484.206479844,12139484.206479844,12139484.206479844,12139484.206479844,12139484.206479844,12139484.206479844]
[]
[null,null,"Fixed O&M",null,{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C42,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C42,List_Resources,0),1)*1000","v":3073680.967089782},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C42,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C42,List_Resources,0),1)*1000","v":3090280.7663353588},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C42,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C42,List_Resources,0),1)*1000","v":3106100.4902715436},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C42,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C42,List_Resources,0),1)*1000","v":3121097.2719635307},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C42,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C42,List_Resources,0),1)*1000","v":3135226.7245130995},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C42,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C42,List_Resources,0),1)*1000","v":3183401.4675043533},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C42,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C42,List_Resources,0),1)*1000","v":3232169.0596272866},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C42,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C42,List_Resources,0),1)*1000","v":3281532.059947968},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C42,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C42,List_Resources,0),1)*1000","v":3331492.8485084455},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C42,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C42,List_Resources,0),1)*1000","v":3382053.6171065043},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C42,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C42,List_Resources,0),1)*1000","v":3433216.3597540194},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C42,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C42,List_Resources,0),1)*1000","v":3484982.8628042182},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C42,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C42,List_Resources,0),1)*1000","v":3537354.6947378223},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C42,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C42,List_Resources,0),1)*1000","v":3590333.195597786},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C42,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C42,List_Resources,0),1)*1000","v":3643919.4660620708},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C42,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C42,List_Resources,0),1)*1000","v":3698114.3561435645},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C42,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C42,List_Resources,0),1)*1000","v":3752918.4535059952},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C42,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C42,List_Resources,0),1)*1000","v":3808332.0713843284},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C42,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C42,List_Resources,0),1)*1000","v":3864355.2360978639},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C42,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C42,List_Resources,0),1)*1000","v":3920987.6741438671}]
[]
[null,null,"Property Tax",null,{"$f":"D68*Property_Tax_Rate","v":1744064.97414333},{"$f":"E68*Property_Tax_Rate","v":1646886.510972037},{"$f":"F68*Property_Tax_Rate","v":1555122.7851209363},{"$f":"G68*Property_Tax_Rate","v":1468472.0900257353},{"$f":"H68*Property_Tax_Rate","v":1386649.5300670774},{"$f":"I68*Property_Tax_Rate","v":1309386.0838727613},{"$f":"J68*Property_Tax_Rate","v":1236427.7198123089},{"$f":"K68*Property_Tax_Rate","v":1167534.5607757512},{"$f":"L68*Property_Tax_Rate","v":1102480.0954905411},{"$f":"M68*Property_Tax_Rate","v":1041050.4337835076},{"$f":"N68*Property_Tax_Rate","v":983043.60333925649},{"$f":"O68*Property_Tax_Rate","v":928268.88564285717},{"$f":"P68*Property_Tax_Rate","v":876546.18892348127},{"$f":"Q68*Property_Tax_Rate","v":827705.45603732369},{"$f":"R68*Property_Tax_Rate","v":781586.10534300073},{"$f":"S68*Property_Tax_Rate","v":738036.5027311045},{"$f":"T68*Property_Tax_Rate","v":696913.46307201532},{"$f":"U68*Property_Tax_Rate","v":658081.77944280428},{"$f":"V68*Property_Tax_Rate","v":621413.77858538553},{"$f":"W68*Property_Tax_Rate","v":586788.90113432845}]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E47:E49)","v":4817745.9412331115},{"$f":"SUM(F47:F49)","v":4737167.2773073958},4661223.2753924802,4589569.3619892662,4521876.2545801774,4492787.5513771148,4468596.7794395955,4449066.6207237188,4433972.9439989869,4423104.0508900117,4416259.9630932761,4413251.7484470755,4413900.8836613037,4418038.6516351094,4425505.5714050718,4436150.8588746693,4449831.9165780107,4466413.8508271324,4485769.0146832494,4507776.5752781956]
[]
[null,null,"EBITDA",null,{"$f":"E45-E50","v":7321738.2652467322},{"$f":"F45-F50","v":7402316.9291724479},{"$f":"G45-G50","v":7478260.9310873635},7549914.8444905775,7617607.9518996663,7646696.6551027289,7670887.4270402482,7690417.5857561249,7705511.2624808569,7716380.155589832,7723224.2433865676,7726232.4580327682,7725583.32281854,7721445.5548447343,7713978.6350747719,7703333.3476051744,7689652.289901833,7673070.3556527114,7653715.1917965943,7631707.6312016482]
[null,null,"Before Tax Earnings",null,{"$f":"E52-E69-E60","v":-30479276.981252257},{"$f":"F52-F69-F60","v":-51243742.515053093},-28755425.900050502,-15196153.289250551,-15030134.502586817,-4851497.9567045253,5327946.0054509733,5462934.2449726323,5599836.1969474638,5739212.8204452936,5881632.5638022721,6027673.0950645283,6177923.0538802389,6332983.8301080177,6493471.3744707275,6660018.0466610994,6833274.5063990261,7013911.6530504422,7202622.6195443915,7400124.8264687667]
[null,null,"PTC",null,{"$f":"INDEX(T_PTCSchedule,MATCH($C42,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C42,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*E43","v":8958326.3263570499},{"$f":"INDEX(T_PTCSchedule,MATCH($C42,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C42,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*F43","v":9157398.2539813556},{"$f":"INDEX(T_PTCSchedule,MATCH($C42,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C42,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*G43","v":9360893.9579813294},{"$f":"INDEX(T_PTCSchedule,MATCH($C42,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C42,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*H43","v":9568911.7435155883},{"$f":"INDEX(T_PTCSchedule,MATCH($C42,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C42,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*I43","v":9781552.1002799924},{"$f":"INDEX(T_PTCSchedule,MATCH($C42,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C42,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*J43","v":9998917.7510524131},{"$f":"INDEX(T_PTCSchedule,MATCH($C42,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C42,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*K43","v":10221113.701316301},{"$f":"INDEX(T_PTCSchedule,MATCH($C42,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C42,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*L43","v":10448247.289986951},{"$f":"INDEX(T_PTCSchedule,MATCH($C42,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C42,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*M43","v":10680428.24126504},{"$f":"INDEX(T_PTCSchedule,MATCH($C42,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C42,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*N43","v":10917768.717642432}]
[null,null,"Federal Tax",null,{"$f":"E53*Federal_Tax_Rate-E54","v":-15358974.492420023},-19918584.182142504,-15399533.396991935,-12760103.934258204,-12937880.345823225,-11017732.321960364,-9102245.0401715972,-9301031.0985426977,-9504462.639906073,-9712534.0253489204,1235142.8383984771,1265811.3499635509,1297363.8413148501,1329926.6043226838,1363628.9886388527,1398603.7897988309,1434987.6463437953,1472921.4471405928,1512550.7501043221,1554026.213558441]
[]
[null,{"$f":"IRR(D57:Y57,0.1)","v":7.5000019996823486E-2},"Free Cash Flow",{"$f":"-INDEX(T_CAPEX,MATCH($C42,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C42,List_Resources,0),1)/1000*1000000*(1+INDEX(T_AFUDC,MATCH($C42,List_Resources,0),1))","v":-174406497.41433299},{"$f":"E52-E55","v":22680712.757666755},{"$f":"F52-F55","v":27320901.111314952},22877794.328079298,20310018.77874878,20555488.297722891,18664428.977063093,16773132.467211846,16991448.684298821,17209973.90238693,{"$f":"N52-N55","v":17428914.180938751},{"$f":"O52-O55","v":6488081.4049880905},6460421.1080692168,6428219.4815036897,6391518.9505220503,6350349.6464359192,6304729.5578063438,6254664.6435580375,6200148.9085121183,6141164.4416922722,6077681.4176432071,{"$f":"D57*-0.3","v":52321949.224299893}]
[null,{"$f":"IRR(D58:Y58,0.1)","v":9.3117432299281822E-2},"ROE",{"$f":"-E74","v":-26028627.184258401},{"$f":"E57-E54-E60-E62-E70","v":1955134.2854860518},{"$f":"F57-F54-F60-F62-F70","v":2001206.9766687509},2042651.1399303945,2079685.7953639794,2112514.9575736849,2113710.9788652393,2109839.5114738769,2101022.1398902005,2087366.4067002209,2068966.2088746489,2045902.1505664214,2018241.8536475478,1986040.2270820211,1949339.6961003812,1908170.3920142506,1862550.3033846742,1812485.3891363684,1757969.6540904497,1698985.1872706031,1635502.1632215381,{"$f":"Y57","v":52321949.224299893}]
[]
[null,null,"Interest",null,{"$f":"D63*Debt_Rate","v":2919715.7636323906},{"$f":"E63*Debt_Rate","v":2835980.2716389806},{"$f":"F63*Debt_Rate","v":2747639.3275859323},{"$f":"G63*Debt_Rate","v":2654439.631609967},{"$f":"H63*Debt_Rate","v":2556113.9523553229},{"$f":"I63*Debt_Rate","v":2452380.360741674},{"$f":"J63*Debt_Rate","v":2342941.4215892744},{"$f":"K63*Debt_Rate","v":2227483.3407834927},{"$f":"L63*Debt_Rate","v":2105675.0655333931},{"$f":"M63*Debt_Rate","v":1977167.335144538},{"$f":"N63*Debt_Rate","v":1841591.6795842957},{"$f":"O63*Debt_Rate","v":1698559.3629682402},{"$f":"P63*Debt_Rate","v":1547660.2689383016},{"$f":"Q63*Debt_Rate","v":1388461.7247367164},{"$f":"R63*Debt_Rate","v":1220507.260604044},{"$f":"S63*Debt_Rate","v":1043315.3009440746},{"$f":"T63*Debt_Rate","v":856377.78350280691},{"$f":"U63*Debt_Rate","v":659158.70260226948},{"$f":"V63*Debt_Rate","v":451092.57225220255},{"$f":"W63*Debt_Rate","v":231582.80473288189}]
[null,null,"Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$E73)","v":4442179.2544216691},4442179.2544216691,4442179.2544216691,4442179.2544216691,4442179.2544216691,4442179.2544216691,4442179.2544216691,4442179.2544216691,4442179.2544216691,4442179.2544216691,4442179.2544216691,4442179.2544216691,4442179.2544216691,4442179.2544216691,4442179.2544216691,4442179.2544216691,4442179.2544216691,4442179.2544216691,4442179.2544216691,4442179.2544216691]
[null,null,"Sinking Fund",null,{"$f":"E61-E60","v":1522463.4907892784},{"$f":"F61-F60","v":1606198.9827826885},{"$f":"G61-G60","v":1694539.9268357367},1787739.6228117021,1886065.3020663462,1989798.8936799951,2099237.8328323946,2214695.9136381764,2336504.188888276,2465011.9192771311,2600587.5748373736,2743619.8914534291,2894518.9854833675,3053717.5296849525,3221671.9938176251,3398863.9534775945,3585801.4709188621,3783020.5518193995,3991086.6821694663,4210596.4496887876]
[null,null,"Mortgage Balance",{"$f":"E73","v":53085741.15695256},{"$f":"D63-E62","v":51563277.666163281},{"$f":"E63-F62","v":49957078.683380589},{"$f":"F63-G62","v":48262538.756544851},{"$f":"G63-H62","v":46474799.133733146},{"$f":"H63-I62","v":44588733.831666797},{"$f":"I63-J62","v":42598934.937986806},{"$f":"J63-K62","v":40499697.10515441},{"$f":"K63-L62","v":38285001.191516235},{"$f":"L63-M62","v":35948497.002627961},{"$f":"M63-N62","v":33483485.08335083},{"$f":"N63-O62","v":30882897.508513458},{"$f":"O63-P62","v":28139277.617060028},{"$f":"P63-Q62","v":25244758.631576661},{"$f":"Q63-R62","v":22191041.101891708},{"$f":"R63-S62","v":18969369.108074084},{"$f":"S63-T62","v":15570505.154596489},{"$f":"T63-U62","v":11984703.683677627},{"$f":"U63-V62","v":8201683.1318582278},{"$f":"V63-W62","v":4210596.4496887615},{"$f":"W63-X62","v":-2.6077032089233398E-8}]
[]
[null,null,"Book Depr",null,{"$f":"IF(E$2-1<20,-$D57/20,0)","v":8720324.87071665},8720324.87071665,8720324.87071665,8720324.87071665,8720324.87071665,8720324.87071665,8720324.87071665,8720324.87071665,8720324.87071665,8720324.87071665,8720324.87071665,8720324.87071665,8720324.87071665,8720324.87071665,8720324.87071665,8720324.87071665,8720324.87071665,8720324.87071665,8720324.87071665,8720324.87071665]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E65:E65)","v":8720324.87071665},{"$f":"SUM($E65:F65)","v":17440649.7414333},{"$f":"SUM($E65:G65)","v":26160974.61214995},{"$f":"SUM($E65:H65)","v":34881299.4828666},{"$f":"SUM($E65:I65)","v":43601624.353583246},{"$f":"SUM($E65:J65)","v":52321949.224299893},{"$f":"SUM($E65:K65)","v":61042274.095016539},{"$f":"SUM($E65:L65)","v":69762598.965733185},{"$f":"SUM($E65:M65)","v":78482923.836449832},{"$f":"SUM($E65:N65)","v":87203248.707166478},{"$f":"SUM($E65:O65)","v":95923573.577883124},{"$f":"SUM($E65:P65)","v":104643898.44859977},{"$f":"SUM($E65:Q65)","v":113364223.31931642},{"$f":"SUM($E65:R65)","v":122084548.19003306},{"$f":"SUM($E65:S65)","v":130804873.06074971},{"$f":"SUM($E65:T65)","v":139525197.93146637},{"$f":"SUM($E65:U65)","v":148245522.80218303},{"$f":"SUM($E65:V65)","v":156965847.67289969},{"$f":"SUM($E65:W65)","v":165686172.54361635},{"$f":"SUM($E65:X65)","v":174406497.41433302}]
[null,null,"End Year Book Value",null,{"$f":"-$D57-E66","v":165686172.54361632},156965847.67289969,148245522.80218303,139525197.9314664,130804873.06074974,122084548.19003309,113364223.31931645,104643898.4485998,95923573.577883154,87203248.707166508,78482923.836449862,69762598.965733215,61042274.095016569,52321949.224299923,43601624.353583276,34881299.482866615,26160974.612149954,17440649.741433293,8720324.8707166314,0]
[null,null,"Prop. Tax Value",{"$f":"-D57","v":174406497.41433299},{"$f":"D68/(($D68/$Y68)^(1/21))","v":164688651.0972037},{"$f":"E68/(($D68/$Y68)^(1/21))","v":155512278.51209363},{"$f":"F68/(($D68/$Y68)^(1/21))","v":146847209.00257352},{"$f":"G68/(($D68/$Y68)^(1/21))","v":138664953.00670773},{"$f":"H68/(($D68/$Y68)^(1/21))","v":130938608.38727613},{"$f":"I68/(($D68/$Y68)^(1/21))","v":123642771.98123088},{"$f":"J68/(($D68/$Y68)^(1/21))","v":116753456.07757512},{"$f":"K68/(($D68/$Y68)^(1/21))","v":110248009.54905412},{"$f":"L68/(($D68/$Y68)^(1/21))","v":104105043.37835075},{"$f":"M68/(($D68/$Y68)^(1/21))","v":98304360.33392565},{"$f":"N68/(($D68/$Y68)^(1/21))","v":92826888.56428571},{"$f":"O68/(($D68/$Y68)^(1/21))","v":87654618.892348126},{"$f":"P68/(($D68/$Y68)^(1/21))","v":82770545.603732362},{"$f":"Q68/(($D68/$Y68)^(1/21))","v":78158610.534300074},{"$f":"R68/(($D68/$Y68)^(1/21))","v":73803650.273110449},{"$f":"S68/(($D68/$Y68)^(1/21))","v":69691346.307201535},{"$f":"T68/(($D68/$Y68)^(1/21))","v":65808177.944280423},{"$f":"U68/(($D68/$Y68)^(1/21))","v":62141377.858538553},{"$f":"V68/(($D68/$Y68)^(1/21))","v":58678890.11343284},{"$f":"W68/(($D68/$Y68)^(1/21))","v":55409330.523417272},{"$f":"Y57","v":52321949.224299893}]
[null,null,"Tax Dep",null,{"$f":"-$D57*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C42,List_Resources,0),MATCH(E$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":34881299.4828666},{"$f":"-$D57*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C42,List_Resources,0),MATCH(F$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":55810079.17258656},{"$f":"-$D57*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C42,List_Resources,0),MATCH(G$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":33486047.503551934},{"$f":"-$D57*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C42,List_Resources,0),MATCH(H$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":20091628.50213116},{"$f":"-$D57*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C42,List_Resources,0),MATCH(I$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":20091628.50213116},{"$f":"-$D57*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C42,List_Resources,0),MATCH(J$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":10045814.25106558},{"$f":"-$D57*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C42,List_Resources,0),MATCH(K$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D57*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C42,List_Resources,0),MATCH(L$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D57*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C42,List_Resources,0),MATCH(M$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D57*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C42,List_Resources,0),MATCH(N$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D57*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C42,List_Resources,0),MATCH(O$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D57*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C42,List_Resources,0),MATCH(P$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D57*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C42,List_Resources,0),MATCH(Q$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D57*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C42,List_Resources,0),MATCH(R$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D57*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C42,List_Resources,0),MATCH(S$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D57*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C42,List_Resources,0),MATCH(T$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D57*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C42,List_Resources,0),MATCH(U$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D57*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C42,List_Resources,0),MATCH(V$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D57*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C42,List_Resources,0),MATCH(W$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D57*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C42,List_Resources,0),MATCH(X$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E69*Federal_Tax_Rate","v":7325072.8914019857},11720116.626243178,7032069.9757459061,4219241.9854475437,4219241.9854475437,2109620.9927237718,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dep. Tax Equity",null,{"$f":"NPV(Tax_Equity_Rate,E70:X70)","v":29715102.818286501},{"$f":"E71/E75","v":0.17037841627937234}]
[null,null,"PTC Tax Equity",null,{"$f":"NPV(Tax_Equity_Rate,E54:X54)","v":65577026.254835516},{"$f":"E72/E75","v":0.37600105057465766}]
[null,{"$f":"INDEX(T_Debt,MATCH(C42,List_Resources,0),1)","v":0.67100000000000004},"Debt",null,{"$f":"(E75-E71-E72)*$B73","v":53085741.15695256},{"$f":"E73/E75","v":0.30437937774094587}]
[null,{"$f":"1-B73","v":0.32899999999999996},"Equity",null,{"$f":"(E75-E71-E72)*$B74","v":26028627.184258401},{"$f":"E74/E75","v":0.14924115540502408}]
[null,null,"Total",null,{"$f":"-D57","v":174406497.41433299}]
[null,null,"Check",null,{"$f":"SUM(E71:E74)-E75","v":0}]
[]
[]
[null,null,{"$f":"'Resource Options'!B9","v":"Montana Wind (Off System)"}]
[null,null,"MWh",null,{"$f":"INDEX(T_NetCapacityFactor,MATCH($C79,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C79,List_Resources,0),1)*8760","v":367920},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C79,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C79,List_Resources,0),1)*8760","v":367920},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C79,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C79,List_Resources,0),1)*8760","v":367920},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C79,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C79,List_Resources,0),1)*8760","v":367920},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C79,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C79,List_Resources,0),1)*8760","v":367920},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C79,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C79,List_Resources,0),1)*8760","v":367920},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C79,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C79,List_Resources,0),1)*8760","v":367920},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C79,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C79,List_Resources,0),1)*8760","v":367920},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C79,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C79,List_Resources,0),1)*8760","v":367920},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C79,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C79,List_Resources,0),1)*8760","v":367920},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C79,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C79,List_Resources,0),1)*8760","v":367920},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C79,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C79,List_Resources,0),1)*8760","v":367920},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C79,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C79,List_Resources,0),1)*8760","v":367920},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C79,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C79,List_Resources,0),1)*8760","v":367920},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C79,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C79,List_Resources,0),1)*8760","v":367920},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C79,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C79,List_Resources,0),1)*8760","v":367920},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C79,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C79,List_Resources,0),1)*8760","v":367920},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C79,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C79,List_Resources,0),1)*8760","v":367920},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C79,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C79,List_Resources,0),1)*8760","v":367920},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C79,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C79,List_Resources,0),1)*8760","v":367920}]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"INDEX(Summary_PPA,MATCH(Label_PPA_WIND_MONTANA,'PPA Summary'!$D$3:$D$40,0),MATCH($B$1,_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))","v":28.318434474026219},{"$f":"E81","v":28.318434474026219},{"$f":"F81","v":28.318434474026219},{"$f":"G81","v":28.318434474026219},{"$f":"H81","v":28.318434474026219},{"$f":"I81","v":28.318434474026219},{"$f":"J81","v":28.318434474026219},{"$f":"K81","v":28.318434474026219},{"$f":"L81","v":28.318434474026219},{"$f":"M81","v":28.318434474026219},{"$f":"N81","v":28.318434474026219},{"$f":"O81","v":28.318434474026219},{"$f":"P81","v":28.318434474026219},{"$f":"Q81","v":28.318434474026219},{"$f":"R81","v":28.318434474026219},{"$f":"S81","v":28.318434474026219},{"$f":"T81","v":28.318434474026219},{"$f":"U81","v":28.318434474026219},{"$f":"V81","v":28.318434474026219},{"$f":"W81","v":28.318434474026219}]
[null,null,"Revenue",null,{"$f":"E80*E81","v":10418918.411683727},{"$f":"F80*F81","v":10418918.411683727},{"$f":"G80*G81","v":10418918.411683727},10418918.411683727,10418918.411683727,10418918.411683727,10418918.411683727,10418918.411683727,10418918.411683727,10418918.411683727,10418918.411683727,10418918.411683727,10418918.411683727,10418918.411683727,10418918.411683727,10418918.411683727,10418918.411683727,10418918.411683727,10418918.411683727,10418918.411683727]
[]
[null,null,"Fixed O&M",null,{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C79,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C79,List_Resources,0),1)*1000","v":3405755.2335975161},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C79,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C79,List_Resources,0),1)*1000","v":3436595.0491264155},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C79,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C79,List_Resources,0),1)*1000","v":3467123.6886172453},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C79,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C79,List_Resources,0),1)*1000","v":3497312.0929282382},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C79,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C79,List_Resources,0),1)*1000","v":3527130.0650772369},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C79,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C79,List_Resources,0),1)*1000","v":3580805.529359831},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C79,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C79,List_Resources,0),1)*1000","v":3635124.7881879481},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C79,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C79,List_Resources,0),1)*1000","v":3690089.9484943831},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C79,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C79,List_Resources,0),1)*1000","v":3745702.8929355717},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C79,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C79,List_Resources,0),1)*1000","v":3801965.2688834234},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C79,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C79,List_Resources,0),1)*1000","v":3858878.4770386419},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C79,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C79,List_Resources,0),1)*1000","v":3916443.6596541679},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C79,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C79,List_Resources,0),1)*1000","v":3974661.6883570421},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C79,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C79,List_Resources,0),1)*1000","v":4033533.1515566367},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C79,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C79,List_Resources,0),1)*1000","v":4093058.3414269099},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C79,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C79,List_Resources,0),1)*1000","v":4153237.2404499529},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C79,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C79,List_Resources,0),1)*1000","v":4214069.5075077601},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C79,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C79,List_Resources,0),1)*1000","v":4275554.463508795},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C79,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C79,List_Resources,0),1)*1000","v":4337691.0765355574},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C79,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C79,List_Resources,0),1)*1000","v":4400477.9464989174}]
[]
[null,null,"Property Tax",null,{"$f":"D105*Property_Tax_Rate","v":1679990.6310473857},{"$f":"E105*Property_Tax_Rate","v":1586382.3595163627},{"$f":"F105*Property_Tax_Rate","v":1497989.8959411033},{"$f":"G105*Property_Tax_Rate","v":1414522.6180060108},{"$f":"H105*Property_Tax_Rate","v":1335706.0967314076},{"$f":"I105*Property_Tax_Rate","v":1261281.1941886325},{"$f":"J105*Property_Tax_Rate","v":1191003.2114900181},{"$f":"K105*Property_Tax_Rate","v":1124641.0842524564},{"$f":"L105*Property_Tax_Rate","v":1061976.6228893509},{"$f":"M105*Property_Tax_Rate","v":1002803.7952331345},{"$f":"N105*Property_Tax_Rate","v":946928.04912971705},{"$f":"O105*Property_Tax_Rate","v":894165.67277764541},{"$f":"P105*Property_Tax_Rate","v":844343.19070885761},{"$f":"Q105*Property_Tax_Rate","v":797296.79342510051},{"$f":"R105*Property_Tax_Rate","v":752871.7988147313},{"$f":"S105*Property_Tax_Rate","v":710922.14357911737},{"$f":"T105*Property_Tax_Rate","v":671309.90299651271},{"$f":"U105*Property_Tax_Rate","v":633904.83744445967},{"$f":"V105*Property_Tax_Rate","v":598583.96418974665},{"$f":"W105*Property_Tax_Rate","v":565231.15303802211}]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E84:E86)","v":5085745.8646449018},{"$f":"SUM(F84:F86)","v":5022977.4086427782},4965113.5845583491,4911834.7109342488,4862836.1618086444,4842086.7235484635,4826127.9996779663,4814731.0327468393,4807679.5158249224,4804769.0641165581,4805806.5261683594,4810609.3324318137,4819004.8790659001,4830829.9449817371,4845930.1402416416,4864159.3840290699,4885379.4105042731,4909459.300953255,4936275.0407253038,4965709.0995369395]
[]
[null,null,"EBITDA",null,{"$f":"E82-E87","v":5333172.5470388252},{"$f":"F82-F87","v":5395941.0030409489},{"$f":"G82-G87","v":5453804.827125378},5507083.7007494783,5556082.2498750826,5576831.6881352635,5592790.4120057607,5604187.3789368877,5611238.8958588047,5614149.347567169,5613111.8855153676,5608309.0792519134,5599913.5326178269,5588088.46670199,5572988.2714420855,5554759.0276546571,5533539.0011794539,5509459.110730472,5482643.3709584232,5453209.3121467875]
[null,null,"Before Tax Earnings",null,{"$f":"E89-E106-E97","v":-30526141.870524965},{"$f":"F89-F106-F97","v":-50558459.989351794},-28928351.035245467,-15900618.984668242,-15775528.422855427,-5997755.8763772985,3779641.1947473222,3880388.5512827961,3981704.7292372994,4084064.3983350424,4187945.8606290352,4293832.5195503943,4402214.3586862851,4513589.4347577747,4628465.3892944995,4747360.983542515,4870807.6611947054,4999351.1436001239,5133553.0621894673,5273992.6329490999]
[null,null,"PTC",null,{"$f":"INDEX(T_PTCSchedule,MATCH($C79,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C79,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*E80","v":10676005.181119325},{"$f":"INDEX(T_PTCSchedule,MATCH($C79,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C79,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*F80","v":10913247.368254157},{"$f":"INDEX(T_PTCSchedule,MATCH($C79,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C79,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*G80","v":11155761.5512715},{"$f":"INDEX(T_PTCSchedule,MATCH($C79,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C79,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*H80","v":11403664.884463854},{"$f":"INDEX(T_PTCSchedule,MATCH($C79,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C79,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*I80","v":11657077.12552641},{"$f":"INDEX(T_PTCSchedule,MATCH($C79,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C79,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*J80","v":11916120.693409856},{"$f":"INDEX(T_PTCSchedule,MATCH($C79,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C79,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*K80","v":12180920.72745881},{"$f":"INDEX(T_PTCSchedule,MATCH($C79,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C79,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*L80","v":12451605.147864401},{"$f":"INDEX(T_PTCSchedule,MATCH($C79,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C79,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*M80","v":12728304.717460241},{"$f":"INDEX(T_PTCSchedule,MATCH($C79,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C79,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*N80","v":13011153.104891643}]
[null,null,"Federal Tax",null,{"$f":"E90*Federal_Tax_Rate-E91","v":-17086494.973929569},-21530523.966018032,-17230715.268673047,-14742794.871244185,-14969938.094326049,-13175649.427449089,-11387196.076561872,-11636723.552095015,-11892146.724320408,-12153499.581241284,879468.63073209731,901704.82910558279,924465.01532411983,947853.78129913262,971977.73175184487,996945.80654392811,1022869.6088508881,1049863.7401560261,1078046.143059788,1107538.4529193109]
[]
[null,{"$f":"IRR(D94:Y94,0.1)","v":7.500000266272866E-2},"Free Cash Flow",{"$f":"-INDEX(T_CAPEX,MATCH($C79,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C79,List_Resources,0),1)/1000*1000000*(1+INDEX(T_AFUDC,MATCH($C79,List_Resources,0),1))","v":-167999063.10473856},{"$f":"E89-E92","v":22419667.520968392},{"$f":"F89-F92","v":26926464.969058983},22684520.095798425,20249878.571993664,20526020.344201133,18752481.115584351,16979986.488567632,17240910.931031901,17503385.620179214,{"$f":"N89-N92","v":17767648.928808451},{"$f":"O89-O92","v":4733643.2547832699},4706604.2501463303,4675448.5172937075,4640234.6854028571,4601010.5396902403,4557813.2211107295,4510669.3923285659,4459595.3705744464,4404597.227898635,4345670.8592274766,{"$f":"D94*-0.3","v":50399718.93142157}]
[null,{"$f":"IRR(D95:Y95,0.1)","v":8.8912987694187207E-2},"ROE",{"$f":"-E111","v":-20142964.126451418},{"$f":"E94-E91-E97-E99-E107","v":1249999.9339307537},{"$f":"F94-F91-F97-F99-F107","v":1285978.8046470992},1317334.5646245722,1344278.5973806777,1367008.1285255919,1366541.9993402811,1361364.0055895254,1351604.0276482038,1337379.1471996764,1318794.068397512,1295941.4992639739,1268902.4946270343,1237746.7617744114,1202532.9298835611,1163308.7841709442,1120111.4655914335,1072967.6368092699,1021893.6150551504,966895.47237933893,907969.1037081806,{"$f":"Y94","v":50399718.93142157}]
[]
[null,null,"Interest",null,{"$f":"D100*Debt_Rate","v":2259501.7966160779},{"$f":"E100*Debt_Rate","v":2194700.798876401},{"$f":"F100*Debt_Rate","v":2126335.7462610421},{"$f":"G100*Debt_Rate","v":2054210.6157518378},{"$f":"H100*Debt_Rate","v":1978118.6030646276},{"$f":"I100*Debt_Rate","v":1897841.5296796209},{"$f":"J100*Debt_Rate","v":1813149.2172584387},{"$f":"K100*Debt_Rate","v":1723798.8276540914},{"$f":"L100*Debt_Rate","v":1629534.1666215053},{"$f":"M100*Debt_Rate","v":1530084.9492321268},{"$f":"N100*Debt_Rate","v":1425166.0248863325},{"$f":"O100*Debt_Rate","v":1314476.5597015196},{"$f":"P100*Debt_Rate","v":1197699.1739315419},{"$f":"Q100*Debt_Rate","v":1074499.0319442153},{"$f":"R100*Debt_Rate","v":944522.88214758586},{"$f":"S100*Debt_Rate","v":807398.04411214183},{"$f":"T100*Debt_Rate","v":662731.33998474828},{"$f":"U100*Debt_Rate","v":510107.96713034814},{"$f":"V100*Debt_Rate","v":349090.30876895599},{"$f":"W100*Debt_Rate","v":179216.67919768728}]
[null,null,"Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$E110)","v":3437701.755519296},3437701.755519296,3437701.755519296,3437701.755519296,3437701.755519296,3437701.755519296,3437701.755519296,3437701.755519296,3437701.755519296,3437701.755519296,3437701.755519296,3437701.755519296,3437701.755519296,3437701.755519296,3437701.755519296,3437701.755519296,3437701.755519296,3437701.755519296,3437701.755519296,3437701.755519296]
[null,null,"Sinking Fund",null,{"$f":"E98-E97","v":1178199.9589032182},{"$f":"F98-F97","v":1243000.956642895},{"$f":"G98-G97","v":1311366.009258254},1383491.1397674582,1459583.1524546684,1539860.2258396752,1624552.5382608573,1713902.9278652046,1808167.5888977908,1907616.8062871692,2012535.7306329636,2123225.1958177765,2240002.5815877542,2363202.7235750807,2493178.8733717101,2630303.7114071543,2774970.4155345475,2927593.788388948,3088611.4467503401,3258485.0763216089]
[null,null,"Mortgage Balance",{"$f":"E110","v":41081850.847565055},{"$f":"D100-E99","v":39903650.888661839},{"$f":"E100-F99","v":38660649.932018943},{"$f":"F100-G99","v":37349283.922760688},{"$f":"G100-H99","v":35965792.782993227},{"$f":"H100-I99","v":34506209.63053856},{"$f":"I100-J99","v":32966349.404698886},{"$f":"J100-K99","v":31341796.866438027},{"$f":"K100-L99","v":29627893.938572824},{"$f":"L100-M99","v":27819726.349675033},{"$f":"M100-N99","v":25912109.543387864},{"$f":"N100-O99","v":23899573.812754899},{"$f":"O100-P99","v":21776348.616937123},{"$f":"P100-Q99","v":19536346.035349369},{"$f":"Q100-R99","v":17173143.311774287},{"$f":"R100-S99","v":14679964.438402578},{"$f":"S100-T99","v":12049660.726995423},{"$f":"T100-U99","v":9274690.311460875},{"$f":"U100-V99","v":6347096.523071927},{"$f":"V100-W99","v":3258485.076321587},{"$f":"W100-X99","v":-2.1886080503463745E-8}]
[]
[null,null,"Book Depr",null,{"$f":"IF(E$2-1<20,-$D94/20,0)","v":8399953.1552369278},8399953.1552369278,8399953.1552369278,8399953.1552369278,8399953.1552369278,8399953.1552369278,8399953.1552369278,8399953.1552369278,8399953.1552369278,8399953.1552369278,8399953.1552369278,8399953.1552369278,8399953.1552369278,8399953.1552369278,8399953.1552369278,8399953.1552369278,8399953.1552369278,8399953.1552369278,8399953.1552369278,8399953.1552369278]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E102:E102)","v":8399953.1552369278},{"$f":"SUM($E102:F102)","v":16799906.310473856},{"$f":"SUM($E102:G102)","v":25199859.465710782},{"$f":"SUM($E102:H102)","v":33599812.620947711},{"$f":"SUM($E102:I102)","v":41999765.776184641},{"$f":"SUM($E102:J102)","v":50399718.93142157},{"$f":"SUM($E102:K102)","v":58799672.0866585},{"$f":"SUM($E102:L102)","v":67199625.241895422},{"$f":"SUM($E102:M102)","v":75599578.397132352},{"$f":"SUM($E102:N102)","v":83999531.552369282},{"$f":"SUM($E102:O102)","v":92399484.707606211},{"$f":"SUM($E102:P102)","v":100799437.86284314},{"$f":"SUM($E102:Q102)","v":109199391.01808007},{"$f":"SUM($E102:R102)","v":117599344.173317},{"$f":"SUM($E102:S102)","v":125999297.32855393},{"$f":"SUM($E102:T102)","v":134399250.48379084},{"$f":"SUM($E102:U102)","v":142799203.63902777},{"$f":"SUM($E102:V102)","v":151199156.7942647},{"$f":"SUM($E102:W102)","v":159599109.94950163},{"$f":"SUM($E102:X102)","v":167999063.10473856}]
[null,null,"End Year Book Value",null,{"$f":"-$D94-E103","v":159599109.94950163},151199156.7942647,142799203.63902777,134399250.48379084,125999297.32855392,117599344.17331699,109199391.01808006,100799437.86284314,92399484.707606211,83999531.552369282,75599578.397132352,67199625.241895422,58799672.086658493,50399718.931421563,41999765.776184633,33599812.620947719,25199859.465710789,16799906.310473859,8399953.1552369297,0]
[null,null,"Prop. Tax Value",{"$f":"-D94","v":167999063.10473856},{"$f":"D105/(($D105/$Y105)^(1/21))","v":158638235.95163625},{"$f":"E105/(($D105/$Y105)^(1/21))","v":149798989.59411034},{"$f":"F105/(($D105/$Y105)^(1/21))","v":141452261.80060107},{"$f":"G105/(($D105/$Y105)^(1/21))","v":133570609.67314075},{"$f":"H105/(($D105/$Y105)^(1/21))","v":126128119.41886325},{"$f":"I105/(($D105/$Y105)^(1/21))","v":119100321.14900181},{"$f":"J105/(($D105/$Y105)^(1/21))","v":112464108.42524564},{"$f":"K105/(($D105/$Y105)^(1/21))","v":106197662.2889351},{"$f":"L105/(($D105/$Y105)^(1/21))","v":100280379.52331345},{"$f":"M105/(($D105/$Y105)^(1/21))","v":94692804.912971705},{"$f":"N105/(($D105/$Y105)^(1/21))","v":89416567.277764544},{"$f":"O105/(($D105/$Y105)^(1/21))","v":84434319.070885763},{"$f":"P105/(($D105/$Y105)^(1/21))","v":79729679.342510045},{"$f":"Q105/(($D105/$Y105)^(1/21))","v":75287179.881473124},{"$f":"R105/(($D105/$Y105)^(1/21))","v":71092214.357911736},{"$f":"S105/(($D105/$Y105)^(1/21))","v":67130990.299651265},{"$f":"T105/(($D105/$Y105)^(1/21))","v":63390483.744445965},{"$f":"U105/(($D105/$Y105)^(1/21))","v":59858396.41897466},{"$f":"V105/(($D105/$Y105)^(1/21))","v":56523115.303802207},{"$f":"W105/(($D105/$Y105)^(1/21))","v":53373674.45136188},{"$f":"Y94","v":50399718.93142157}]
[null,null,"Tax Dep",null,{"$f":"-$D94*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C79,List_Resources,0),MATCH(E$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":33599812.620947711},{"$f":"-$D94*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C79,List_Resources,0),MATCH(F$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":53759700.193516344},{"$f":"-$D94*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C79,List_Resources,0),MATCH(G$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":32255820.116109803},{"$f":"-$D94*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C79,List_Resources,0),MATCH(H$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":19353492.069665883},{"$f":"-$D94*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C79,List_Resources,0),MATCH(I$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":19353492.069665883},{"$f":"-$D94*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C79,List_Resources,0),MATCH(J$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":9676746.0348329414},{"$f":"-$D94*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C79,List_Resources,0),MATCH(K$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D94*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C79,List_Resources,0),MATCH(L$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D94*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C79,List_Resources,0),MATCH(M$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D94*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C79,List_Resources,0),MATCH(N$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D94*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C79,List_Resources,0),MATCH(O$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D94*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C79,List_Resources,0),MATCH(P$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D94*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C79,List_Resources,0),MATCH(Q$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D94*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C79,List_Resources,0),MATCH(R$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D94*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C79,List_Resources,0),MATCH(S$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D94*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C79,List_Resources,0),MATCH(T$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D94*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C79,List_Resources,0),MATCH(U$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D94*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C79,List_Resources,0),MATCH(V$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D94*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C79,List_Resources,0),MATCH(W$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D94*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C79,List_Resources,0),MATCH(X$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E106*Federal_Tax_Rate","v":7055960.650399019},11289537.040638432,6773722.224383058,4064233.3346298351,4064233.3346298351,2032116.6673149175,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dep. Tax Equity",null,{"$f":"NPV(Tax_Equity_Rate,E107:X107)","v":28623414.308203682},{"$f":"E108/E112","v":0.17037841627937231}]
[null,null,"PTC Tax Equity",null,{"$f":"NPV(Tax_Equity_Rate,E91:X91)","v":78150833.822518423},{"$f":"E109/E112","v":0.46518612888808492}]
[null,{"$f":"INDEX(T_Debt,MATCH(C79,List_Resources,0),1)","v":0.67100000000000004},"Debt",null,{"$f":"(E112-E108-E109)*$B110","v":41081850.847565055},{"$f":"E110/E112","v":0.24453619019263628}]
[null,{"$f":"1-B110","v":0.32899999999999996},"Equity",null,{"$f":"(E112-E108-E109)*$B111","v":20142964.126451418},{"$f":"E111/E112","v":0.11989926463990661}]
[null,null,"Total",null,{"$f":"-D94","v":167999063.10473856}]
[null,null,"Check",null,{"$f":"SUM(E108:E111)-E112","v":0}]
[]
[]
[null,null,{"$f":"'Resource Options'!B10","v":"Off Shore Wind (Off System)"}]
[null,null,"MWh",null,{"$f":"INDEX(T_NetCapacityFactor,MATCH($C116,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C116,List_Resources,0),1)*8760","v":426875.9721982723},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C116,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C116,List_Resources,0),1)*8760","v":426875.9721982723},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C116,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C116,List_Resources,0),1)*8760","v":426875.9721982723},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C116,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C116,List_Resources,0),1)*8760","v":426875.9721982723},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C116,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C116,List_Resources,0),1)*8760","v":426875.9721982723},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C116,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C116,List_Resources,0),1)*8760","v":426875.9721982723},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C116,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C116,List_Resources,0),1)*8760","v":426875.9721982723},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C116,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C116,List_Resources,0),1)*8760","v":426875.9721982723},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C116,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C116,List_Resources,0),1)*8760","v":426875.9721982723},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C116,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C116,List_Resources,0),1)*8760","v":426875.9721982723},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C116,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C116,List_Resources,0),1)*8760","v":426875.9721982723},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C116,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C116,List_Resources,0),1)*8760","v":426875.9721982723},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C116,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C116,List_Resources,0),1)*8760","v":426875.9721982723},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C116,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C116,List_Resources,0),1)*8760","v":426875.9721982723},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C116,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C116,List_Resources,0),1)*8760","v":426875.9721982723},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C116,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C116,List_Resources,0),1)*8760","v":426875.9721982723},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C116,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C116,List_Resources,0),1)*8760","v":426875.9721982723},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C116,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C116,List_Resources,0),1)*8760","v":426875.9721982723},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C116,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C116,List_Resources,0),1)*8760","v":426875.9721982723},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C116,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C116,List_Resources,0),1)*8760","v":426875.9721982723}]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"INDEX(Summary_PPA,MATCH(Label_PPA_WIND_OFFSHORE,'PPA Summary'!$D$3:$D$40,0),MATCH($B$1,_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))","v":127.82596567988789},{"$f":"E118","v":127.82596567988789},{"$f":"F118","v":127.82596567988789},{"$f":"G118","v":127.82596567988789},{"$f":"H118","v":127.82596567988789},{"$f":"I118","v":127.82596567988789},{"$f":"J118","v":127.82596567988789},{"$f":"K118","v":127.82596567988789},{"$f":"L118","v":127.82596567988789},{"$f":"M118","v":127.82596567988789},{"$f":"N118","v":127.82596567988789},{"$f":"O118","v":127.82596567988789},{"$f":"P118","v":127.82596567988789},{"$f":"Q118","v":127.82596567988789},{"$f":"R118","v":127.82596567988789},{"$f":"S118","v":127.82596567988789},{"$f":"T118","v":127.82596567988789},{"$f":"U118","v":127.82596567988789},{"$f":"V118","v":127.82596567988789},{"$f":"W118","v":127.82596567988789}]
[null,null,"Revenue",null,{"$f":"E117*E118","v":54565833.371785134},{"$f":"F117*F118","v":54565833.371785134},{"$f":"G117*G118","v":54565833.371785134},54565833.371785134,54565833.371785134,54565833.371785134,54565833.371785134,54565833.371785134,54565833.371785134,54565833.371785134,54565833.371785134,54565833.371785134,54565833.371785134,54565833.371785134,54565833.371785134,54565833.371785134,54565833.371785134,54565833.371785134,54565833.371785134,54565833.371785134]
[]
[null,null,"Fixed O&M",null,{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C116,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C116,List_Resources,0),1)*1000","v":10042108.363254741},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C116,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C116,List_Resources,0),1)*1000","v":10079881.560347762},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C116,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C116,List_Resources,0),1)*1000","v":10132451.181874508},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C116,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C116,List_Resources,0),1)*1000","v":10197637.560205264},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C116,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C116,List_Resources,0),1)*1000","v":10273814.641991399},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C116,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C116,List_Resources,0),1)*1000","v":10359743.362376539},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C116,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C116,List_Resources,0),1)*1000","v":10454463.204019129},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C116,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C116,List_Resources,0),1)*1000","v":10557219.200583382},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C116,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C116,List_Resources,0),1)*1000","v":10667411.368777979},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C116,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C116,List_Resources,0),1)*1000","v":10784558.801209092},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C116,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C116,List_Resources,0),1)*1000","v":10908273.615424784},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C116,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C116,List_Resources,0),1)*1000","v":11038241.69363388},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C116,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C116,List_Resources,0),1)*1000","v":11174208.203294786},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C116,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C116,List_Resources,0),1)*1000","v":11315966.548884308},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C116,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C116,List_Resources,0),1)*1000","v":11463349.828872887},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C116,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C116,List_Resources,0),1)*1000","v":11616224.150341442},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C116,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C116,List_Resources,0),1)*1000","v":11774483.340487538},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C116,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C116,List_Resources,0),1)*1000","v":11938044.722017635},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C116,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C116,List_Resources,0),1)*1000","v":12106845.708297787},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C116,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C116,List_Resources,0),1)*1000","v":12280841.036943242}]
[]
[null,null,"Property Tax",null,{"$f":"D142*Property_Tax_Rate","v":5730163.2563912515},{"$f":"E142*Property_Tax_Rate","v":5410881.3103443542},{"$f":"F142*Property_Tax_Rate","v":5109389.6010691216},{"$f":"G142*Property_Tax_Rate","v":4824696.8651123261},{"$f":"H142*Property_Tax_Rate","v":4555867.0717445249},{"$f":"I142*Property_Tax_Rate","v":4302016.3454192067},{"$f":"J142*Property_Tax_Rate","v":4062310.0597110325},{"$f":"K142*Property_Tax_Rate","v":3835960.0931784445},{"$f":"L142*Property_Tax_Rate","v":3622222.2381282942},{"$f":"M142*Property_Tax_Rate","v":3420393.7537628599},{"$f":"N142*Property_Tax_Rate","v":3229811.0556643382},{"$f":"O142*Property_Tax_Rate","v":3049847.534020151},{"$f":"P142*Property_Tax_Rate","v":2879911.4934156919},{"$f":"Q142*Property_Tax_Rate","v":2719444.2074208297},{"$f":"R142*Property_Tax_Rate","v":2567918.0815739189},{"$f":"S142*Property_Tax_Rate","v":2424834.9187234621},{"$f":"T142*Property_Tax_Rate","v":2289724.2810240965},{"$f":"U142*Property_Tax_Rate","v":2162141.9432013836},{"$f":"V142*Property_Tax_Rate","v":2041668.4319999388},{"$f":"W142*Property_Tax_Rate","v":1927907.6470128126}]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E121:E123)","v":15772271.619645992},{"$f":"SUM(F121:F123)","v":15490762.870692115},15241840.782943629,15022334.425317589,14829681.713735923,14661759.707795747,14516773.263730161,14393179.293761827,14289633.606906272,14204952.554971952,14138084.671089122,14088089.227654032,14054119.696710479,14035410.756305138,14031267.910446806,14041059.069064904,14064207.621511634,14100186.665219018,14148514.140297726,14208748.683956055]
[]
[null,null,"EBITDA",null,{"$f":"E119-E124","v":38793561.752139144},{"$f":"F119-F124","v":39075070.501093015},{"$f":"G119-G124","v":39323992.588841505},39543498.946467549,39736151.658049211,39904073.663989387,40049060.108054973,40172654.078023307,40276199.764878862,40360880.816813186,40427748.700696014,40477744.144131102,40511713.675074652,40530422.615479998,40534565.461338326,40524774.302720234,40501625.750273496,40465646.706566118,40417319.231487408,40357084.687829077]
[null,null,"Before Tax Earnings",null,{"$f":"E126-E143-E134","v":-90303761.431438029},{"$f":"F126-F143-F134","v":-158368531.88465276},-84334977.847470939,-39645155.588415325,-38964394.369409956,-5275777.5313241649,28418226.241030294,29114977.415905036,29823203.953936853,30545823.303862132,31285716.092125423,32045752.809681892,32828815.884823505,33637818.514357805,34475721.20224718,35345546.676971838,36250393.672701709,37193449.932320647,38178004.702251203,39207460.927077651]
[null,null,"PTC",null,{"$f":"INDEX(T_PTCSchedule,MATCH($C116,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C116,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*E117","v":12386741.929995934},{"$f":"INDEX(T_PTCSchedule,MATCH($C116,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C116,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*F117","v":12662000.109164301},{"$f":"INDEX(T_PTCSchedule,MATCH($C116,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C116,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*G117","v":12943375.075590149},{"$f":"INDEX(T_PTCSchedule,MATCH($C116,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C116,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*H117","v":13231002.756519914},{"$f":"INDEX(T_PTCSchedule,MATCH($C116,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C116,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*I117","v":13525022.099775298},{"$f":"INDEX(T_PTCSchedule,MATCH($C116,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C116,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*J117","v":13825575.140876502},{"$f":"INDEX(T_PTCSchedule,MATCH($C116,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C116,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*K117","v":14132807.071657062},{"$f":"INDEX(T_PTCSchedule,MATCH($C116,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C116,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*L117","v":14446866.310403425},{"$f":"INDEX(T_PTCSchedule,MATCH($C116,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C116,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*M117","v":14767904.573553206},{"$f":"INDEX(T_PTCSchedule,MATCH($C116,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C116,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*N117","v":15096076.948986707}]
[null,null,"Federal Tax",null,{"$f":"E127*Federal_Tax_Rate-E128","v":-31350531.830597922},-45919391.804941386,-30653720.423559044,-21556485.430087131,-21707544.917351387,-14933488.422454577,-8164979.5610407004,-8332721.0530633675,-8505031.7432264686,-8681454.0551756602,6570000.379346339,6729608.0900331968,6894051.3358129356,7063941.8880151389,7239901.4524719073,7422564.8021640861,7612582.6712673586,7810624.4857873358,8017380.9874727521,8233566.7946863063]
[]
[null,{"$f":"IRR(D131:Y131,0.1)","v":7.5000024436642665E-2},"Free Cash Flow",{"$f":"-INDEX(T_CAPEX,MATCH($C116,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C116,List_Resources,0),1)/1000*1000000*(1+INDEX(T_AFUDC,MATCH($C116,List_Resources,0),1))","v":-573016325.63912511},{"$f":"E126-E129","v":70144093.582737058},{"$f":"F126-F129","v":84994462.306034401},69977713.012400553,61099984.376554683,61443696.575400598,54837562.086443961,48214039.669095673,48505375.131086677,48781231.50810533,{"$f":"N126-N129","v":49042334.871988848},{"$f":"O126-O129","v":33857748.321349673},33748136.054097906,33617662.339261718,33466480.727464858,33294664.008866418,33102209.500556149,32889043.079006135,32655022.220778782,32399938.244014658,32123517.893142771,{"$f":"D131*-0.3","v":171904897.69173753}]
[null,{"$f":"IRR(D132:Y132,0.1)","v":0.10152831253399475},"ROE",{"$f":"-E148","v":-121184559.72294435},{"$f":"E131-E128-E134-E136-E144","v":11638792.019665744},{"$f":"F131-F128-F134-F136-F144","v":11773891.157688767},11878445.73080875,11954696.713940931,12004389.569531461,12028907.514404472,12029358.641206484,12006634.864451127,11961452.978319997,11894383.96677001,11805874.365117548,11696262.097865777,11565788.383029591,11414606.771232732,11242790.052634291,11050335.544324022,10837169.122774009,10603148.264546655,10348064.287782531,10071643.936910644,{"$f":"Y131","v":171904897.69173753}]
[]
[null,null,"Interest",null,{"$f":"D137*Debt_Rate","v":14494058.055752156},{"$f":"E137*Debt_Rate","v":14078378.181225758},{"$f":"F137*Debt_Rate","v":13639835.913600408},{"$f":"G137*Debt_Rate","v":13177173.821255663},{"$f":"H137*Debt_Rate","v":12689065.313831957},{"$f":"I137*Debt_Rate","v":12174110.838499947},{"$f":"J137*Debt_Rate","v":11630833.867024679},{"$f":"K137*Debt_Rate","v":11057676.662118269},{"$f":"L137*Debt_Rate","v":10452995.810942007},{"$f":"M137*Debt_Rate","v":9815057.5129510518},{"$f":"N137*Debt_Rate","v":9142032.6085705925},{"$f":"O137*Debt_Rate","v":8431991.3344492074},{"$f":"P137*Debt_Rate","v":7682897.790251147},{"$f":"Q137*Debt_Rate","v":6892604.101122193},{"$f":"R137*Debt_Rate","v":6058844.2590911463},{"$f":"S137*Debt_Rate","v":5179227.6257483931},{"$f":"T137*Debt_Rate","v":4251232.0775717879},{"$f":"U137*Debt_Rate","v":3272196.7742454689},{"$f":"V137*Debt_Rate","v":2239314.5292362026},{"$f":"W137*Debt_Rate","v":1149623.7607514269}]
[null,null,"Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$E147)","v":22051873.956232127},22051873.956232127,22051873.956232127,22051873.956232127,22051873.956232127,22051873.956232127,22051873.956232127,22051873.956232127,22051873.956232127,22051873.956232127,22051873.956232127,22051873.956232127,22051873.956232127,22051873.956232127,22051873.956232127,22051873.956232127,22051873.956232127,22051873.956232127,22051873.956232127,22051873.956232127]
[null,null,"Sinking Fund",null,{"$f":"E135-E134","v":7557815.9004799705},{"$f":"F135-F134","v":7973495.7750063688},{"$f":"G135-G134","v":8412038.0426317193},8874700.1349764634,9362808.6424001697,9877763.1177321803,10421040.089207448,10994197.294113858,11598878.14529012,12236816.443281075,12909841.347661534,13619882.621782919,14368976.16598098,15159269.855109934,15993029.697140981,16872646.330483735,17800641.87866034,18779677.18198666,19812559.426995926,20902250.195480701]
[null,null,"Mortgage Balance",{"$f":"E147","v":263528328.28640285},{"$f":"D137-E136","v":255970512.38592288},{"$f":"E137-F136","v":247997016.6109165},{"$f":"F137-G136","v":239584978.56828478},{"$f":"G137-H136","v":230710278.4333083},{"$f":"H137-I136","v":221347469.79090813},{"$f":"I137-J136","v":211469706.67317596},{"$f":"J137-K136","v":201048666.58396852},{"$f":"K137-L136","v":190054469.28985468},{"$f":"L137-M136","v":178455591.14456457},{"$f":"M137-N136","v":166218774.70128348},{"$f":"N137-O136","v":153308933.35362196},{"$f":"O137-P136","v":139689050.73183903},{"$f":"P137-Q136","v":125320074.56585805},{"$f":"Q137-R136","v":110160804.71074812},{"$f":"R137-S136","v":94167775.013607144},{"$f":"S137-T136","v":77295128.68312341},{"$f":"T137-U136","v":59494486.804463074},{"$f":"U137-V136","v":40714809.622476414},{"$f":"V137-W136","v":20902250.195480488},{"$f":"W137-X136","v":-2.123415470123291E-7}]
[]
[null,null,"Book Depr",null,{"$f":"IF(E$2-1<20,-$D131/20,0)","v":28650816.281956255},28650816.281956255,28650816.281956255,28650816.281956255,28650816.281956255,28650816.281956255,28650816.281956255,28650816.281956255,28650816.281956255,28650816.281956255,28650816.281956255,28650816.281956255,28650816.281956255,28650816.281956255,28650816.281956255,28650816.281956255,28650816.281956255,28650816.281956255,28650816.281956255,28650816.281956255]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E139:E139)","v":28650816.281956255},{"$f":"SUM($E139:F139)","v":57301632.563912511},{"$f":"SUM($E139:G139)","v":85952448.845868766},{"$f":"SUM($E139:H139)","v":114603265.12782502},{"$f":"SUM($E139:I139)","v":143254081.40978128},{"$f":"SUM($E139:J139)","v":171904897.69173753},{"$f":"SUM($E139:K139)","v":200555713.97369379},{"$f":"SUM($E139:L139)","v":229206530.25565004},{"$f":"SUM($E139:M139)","v":257857346.5376063},{"$f":"SUM($E139:N139)","v":286508162.81956255},{"$f":"SUM($E139:O139)","v":315158979.10151881},{"$f":"SUM($E139:P139)","v":343809795.38347507},{"$f":"SUM($E139:Q139)","v":372460611.66543132},{"$f":"SUM($E139:R139)","v":401111427.94738758},{"$f":"SUM($E139:S139)","v":429762244.22934383},{"$f":"SUM($E139:T139)","v":458413060.51130009},{"$f":"SUM($E139:U139)","v":487063876.79325634},{"$f":"SUM($E139:V139)","v":515714693.0752126},{"$f":"SUM($E139:W139)","v":544365509.35716891},{"$f":"SUM($E139:X139)","v":573016325.63912511}]
[null,null,"End Year Book Value",null,{"$f":"-$D131-E140","v":544365509.35716891},515714693.0752126,487063876.79325634,458413060.51130009,429762244.22934383,401111427.94738758,372460611.66543132,343809795.38347507,315158979.10151881,286508162.81956255,257857346.5376063,229206530.25565004,200555713.97369379,171904897.69173753,143254081.40978128,114603265.12782502,85952448.845868766,57301632.563912511,28650816.281956196,0]
[null,null,"Prop. Tax Value",{"$f":"-D131","v":573016325.63912511},{"$f":"D142/(($D142/$Y142)^(1/21))","v":541088131.03443539},{"$f":"E142/(($D142/$Y142)^(1/21))","v":510938960.1069122},{"$f":"F142/(($D142/$Y142)^(1/21))","v":482469686.51123261},{"$f":"G142/(($D142/$Y142)^(1/21))","v":455586707.17445248},{"$f":"H142/(($D142/$Y142)^(1/21))","v":430201634.54192066},{"$f":"I142/(($D142/$Y142)^(1/21))","v":406231005.97110325},{"$f":"J142/(($D142/$Y142)^(1/21))","v":383596009.31784445},{"$f":"K142/(($D142/$Y142)^(1/21))","v":362222223.81282943},{"$f":"L142/(($D142/$Y142)^(1/21))","v":342039375.37628597},{"$f":"M142/(($D142/$Y142)^(1/21))","v":322981105.56643379},{"$f":"N142/(($D142/$Y142)^(1/21))","v":304984753.40201509},{"$f":"O142/(($D142/$Y142)^(1/21))","v":287991149.34156919},{"$f":"P142/(($D142/$Y142)^(1/21))","v":271944420.74208295},{"$f":"Q142/(($D142/$Y142)^(1/21))","v":256791808.15739191},{"$f":"R142/(($D142/$Y142)^(1/21))","v":242483491.87234619},{"$f":"S142/(($D142/$Y142)^(1/21))","v":228972428.10240963},{"$f":"T142/(($D142/$Y142)^(1/21))","v":216214194.32013834},{"$f":"U142/(($D142/$Y142)^(1/21))","v":204166843.19999388},{"$f":"V142/(($D142/$Y142)^(1/21))","v":192790764.70128125},{"$f":"W142/(($D142/$Y142)^(1/21))","v":182048555.83575925},{"$f":"Y131","v":171904897.69173753}]
[null,null,"Tax Dep",null,{"$f":"-$D131*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C116,List_Resources,0),MATCH(E$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":114603265.12782502},{"$f":"-$D131*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C116,List_Resources,0),MATCH(F$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":183365224.20452005},{"$f":"-$D131*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C116,List_Resources,0),MATCH(G$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":110019134.52271202},{"$f":"-$D131*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C116,List_Resources,0),MATCH(H$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":66011480.713627212},{"$f":"-$D131*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C116,List_Resources,0),MATCH(I$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":66011480.713627212},{"$f":"-$D131*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C116,List_Resources,0),MATCH(J$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":33005740.356813606},{"$f":"-$D131*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C116,List_Resources,0),MATCH(K$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D131*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C116,List_Resources,0),MATCH(L$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D131*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C116,List_Resources,0),MATCH(M$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D131*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C116,List_Resources,0),MATCH(N$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D131*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C116,List_Resources,0),MATCH(O$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D131*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C116,List_Resources,0),MATCH(P$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D131*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C116,List_Resources,0),MATCH(Q$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D131*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C116,List_Resources,0),MATCH(R$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D131*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C116,List_Resources,0),MATCH(S$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D131*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C116,List_Resources,0),MATCH(T$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D131*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C116,List_Resources,0),MATCH(U$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D131*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C116,List_Resources,0),MATCH(V$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D131*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C116,List_Resources,0),MATCH(W$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D131*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C116,List_Resources,0),MATCH(X$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E143*Federal_Tax_Rate","v":24066685.676843252},38506697.082949206,23104018.249769524,13862410.949861715,13862410.949861715,6931205.4749308573,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dep. Tax Equity",null,{"$f":"NPV(Tax_Equity_Rate,E144:X144)","v":97629614.064619228},{"$f":"E145/E149","v":0.17037841627937234}]
[null,null,"PTC Tax Equity",null,{"$f":"NPV(Tax_Equity_Rate,E128:X128)","v":90673823.56515865},{"$f":"E146/E149","v":0.15823951169981729}]
[null,{"$f":"INDEX(T_Debt,MATCH(C116,List_Resources,0),1)","v":0.68500000000000005},"Debt",null,{"$f":"(E149-E145-E146)*$B147","v":263528328.28640285},{"$f":"E147/E149","v":0.45989671933425513}]
[null,{"$f":"1-B147","v":0.31499999999999995},"Equity",null,{"$f":"(E149-E145-E146)*$B148","v":121184559.72294435},{"$f":"E148/E149","v":0.21148535268655522}]
[null,null,"Total",null,{"$f":"-D131","v":573016325.63912511}]
[null,null,"Check",null,{"$f":"SUM(E145:E148)-E149","v":0}]

{"sheet":"Other PPA","index":8,"n_rows":213,"n_cols":25,"rows_kept":213,"cut":false,"hidden":false,"merged":[[0,0,1,0],[0,1,1,1],[4,2,4,5],[43,2,43,5]]}
["Start Year:",2026,null,null,{"$f":"_xlfn.SEQUENCE(1,20,B1,1)","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,null,null,null,{"$f":"_xlfn.SEQUENCE(1,20,1,1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[]
[null,null,{"$f":"'Resource Options'!B6","v":"Small Modular Reactor"}]
[null,null,"MWh",null,{"$f":"INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*8760","v":812052},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*8760","v":812052},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*8760","v":812052},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*8760","v":812052},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*8760","v":812052},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*8760","v":812052},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*8760","v":812052},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*8760","v":812052},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*8760","v":812052},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*8760","v":812052},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*8760","v":812052},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*8760","v":812052},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*8760","v":812052},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*8760","v":812052},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*8760","v":812052},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*8760","v":812052},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*8760","v":812052},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*8760","v":812052},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*8760","v":812052},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*8760","v":812052}]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"INDEX(Summary_PPA,MATCH(Label_PPA_Other_Small_Modular_Reactor,'PPA Summary'!$D$3:$D$40,0),MATCH($B$1,_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))","v":131.96401950279949},{"$f":"E7","v":131.96401950279949},{"$f":"F7","v":131.96401950279949},131.96401950279949,131.96401950279949,131.96401950279949,131.96401950279949,131.96401950279949,131.96401950279949,131.96401950279949,131.96401950279949,131.96401950279949,131.96401950279949,131.96401950279949,131.96401950279949,131.96401950279949,131.96401950279949,131.96401950279949,{"$f":"V7","v":131.96401950279949},131.96401950279949]
[]
[null,null,"Revenue",null,{"$f":"E6*E7+E8*12*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)","v":107161645.96528733},107161645.96528733,107161645.96528733,107161645.96528733,107161645.96528733,107161645.96528733,107161645.96528733,107161645.96528733,107161645.96528733,107161645.96528733,107161645.96528733,107161645.96528733,107161645.96528733,107161645.96528733,107161645.96528733,107161645.96528733,107161645.96528733,107161645.96528733,107161645.96528733,107161645.96528733]
[]
[null,null,"Fuel Charge",null,{"$f":"E6*INDEX(T_HeatRate,MATCH($C5,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_FuelCosts,MATCH($C5,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":6678168.4019088233},{"$f":"F6*INDEX(T_HeatRate,MATCH($C5,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_FuelCosts,MATCH($C5,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":6825975.0454340419},{"$f":"G6*INDEX(T_HeatRate,MATCH($C5,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_FuelCosts,MATCH($C5,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":6977053.012441772},{"$f":"H6*INDEX(T_HeatRate,MATCH($C5,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_FuelCosts,MATCH($C5,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":7131384.3586263163},{"$f":"I6*INDEX(T_HeatRate,MATCH($C5,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_FuelCosts,MATCH($C5,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":7289221.7709814413},{"$f":"J6*INDEX(T_HeatRate,MATCH($C5,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_FuelCosts,MATCH($C5,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":7450447.6134780711},{"$f":"K6*INDEX(T_HeatRate,MATCH($C5,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_FuelCosts,MATCH($C5,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":7615357.3821484111},{"$f":"L6*INDEX(T_HeatRate,MATCH($C5,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_FuelCosts,MATCH($C5,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":7783906.2799016135},{"$f":"M6*INDEX(T_HeatRate,MATCH($C5,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_FuelCosts,MATCH($C5,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":7956084.7297774898},{"$f":"N6*INDEX(T_HeatRate,MATCH($C5,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_FuelCosts,MATCH($C5,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":8132174.7320777802},{"$f":"O6*INDEX(T_HeatRate,MATCH($C5,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_FuelCosts,MATCH($C5,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":8312044.9468222531},{"$f":"P6*INDEX(T_HeatRate,MATCH($C5,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_FuelCosts,MATCH($C5,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":8496025.1542775612},{"$f":"Q6*INDEX(T_HeatRate,MATCH($C5,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_FuelCosts,MATCH($C5,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":8684065.3125367779},{"$f":"R6*INDEX(T_HeatRate,MATCH($C5,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_FuelCosts,MATCH($C5,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":8876154.6900473926},{"$f":"S6*INDEX(T_HeatRate,MATCH($C5,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_FuelCosts,MATCH($C5,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":9072608.0009445027},{"$f":"T6*INDEX(T_HeatRate,MATCH($C5,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_FuelCosts,MATCH($C5,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":9273409.2841897234},{"$f":"U6*INDEX(T_HeatRate,MATCH($C5,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_FuelCosts,MATCH($C5,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":9478534.5440821871},{"$f":"V6*INDEX(T_HeatRate,MATCH($C5,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_FuelCosts,MATCH($C5,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":9688319.9178213477},{"$f":"W6*INDEX(T_HeatRate,MATCH($C5,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_FuelCosts,MATCH($C5,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":9902608.7423149794},{"$f":"X6*INDEX(T_HeatRate,MATCH($C5,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_FuelCosts,MATCH($C5,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":10121794.116401574}]
[null,null,"Fixed O&M",null,{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*1000","v":14213245.494779363},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*1000","v":14529092.236164348},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*1000","v":14851957.723836392},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*1000","v":15181997.928375484},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*1000","v":15519372.286339842},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*1000","v":15864243.777286887},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*1000","v":16216779.002505755},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*1000","v":16577148.265499439},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*1000","v":16945525.654255364},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*1000","v":17322089.125344228},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*1000","v":17707020.589887626},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*1000","v":18100506.001436111},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*1000","v":18502735.445800025},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*1000","v":18913903.232876591},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*1000","v":19334207.990517572},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*1000","v":19763852.760482851},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*1000","v":20203045.096526302},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*1000","v":20651997.164661307},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*1000","v":21110925.845654413},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*1000","v":21580052.839796547}]
[null,null,"Variable O&M",null,{"$f":"E6*INDEX(T_VariableOAndMExpense,MATCH($C5,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":3040919.9972683643},{"$f":"F6*INDEX(T_VariableOAndMExpense,MATCH($C5,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":3108495.3214476611},{"$f":"G6*INDEX(T_VariableOAndMExpense,MATCH($C5,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":3177572.3044808712},{"$f":"H6*INDEX(T_VariableOAndMExpense,MATCH($C5,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":3248184.3162310449},{"$f":"I6*INDEX(T_VariableOAndMExpense,MATCH($C5,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":3320365.4681063313},{"$f":"J6*INDEX(T_VariableOAndMExpense,MATCH($C5,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":3394150.6295385901},{"$f":"K6*INDEX(T_VariableOAndMExpense,MATCH($C5,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":3469575.4448281964},{"$f":"L6*INDEX(T_VariableOAndMExpense,MATCH($C5,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":3546676.3503631679},{"$f":"M6*INDEX(T_VariableOAndMExpense,MATCH($C5,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":3625490.5922209392},{"$f":"N6*INDEX(T_VariableOAndMExpense,MATCH($C5,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":3706056.244161272},{"$f":"O6*INDEX(T_VariableOAndMExpense,MATCH($C5,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":3788412.2260190239},{"$f":"P6*INDEX(T_VariableOAndMExpense,MATCH($C5,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":3872598.3225056194},{"$f":"Q6*INDEX(T_VariableOAndMExpense,MATCH($C5,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":3958655.202428339},{"$f":"R6*INDEX(T_VariableOAndMExpense,MATCH($C5,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":4046624.4383367011},{"$f":"S6*INDEX(T_VariableOAndMExpense,MATCH($C5,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":4136548.5266054193},{"$f":"T6*INDEX(T_VariableOAndMExpense,MATCH($C5,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":4228470.9079636447},{"$f":"U6*INDEX(T_VariableOAndMExpense,MATCH($C5,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":4322435.9884804124},{"$f":"V6*INDEX(T_VariableOAndMExpense,MATCH($C5,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":4418489.1610164242},{"$f":"W6*INDEX(T_VariableOAndMExpense,MATCH($C5,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":4516676.8271525316},{"$f":"X6*INDEX(T_VariableOAndMExpense,MATCH($C5,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":4617046.419605515}]
[null,null,"Property Tax",null,{"$f":"D33*Property_Tax_Rate","v":9508370.5841266997},9199650.7021243591,8900954.4056249503,8611956.2466343753,8332341.3438760964,8061805.0397085929,7800052.5681821276,7546798.7338731028,7301767.6011460973,7064692.1935050134,6835314.2027057586,6613383.7073135199,6398658.9003979778,6190905.8260697844,5989898.1245712209,5795416.7856433168,5607249.9099006942,5425192.4779541492,5249046.1270294171,5078618.9348387169]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E11:E14)","v":33440704.478083249},33663213.305170409,33907537.446383983,34173522.849867225,34461300.869303711,34770647.060012139,35101764.397664487,35454529.629637323,35828868.577399887,36225012.295088291,36642791.965434663,37082513.185532808,37544114.861163124,38027588.187330469,38533262.642638713,39061149.738279536,39611265.538989596,40183998.721453227,40779257.542151347,41397512.310642354]
[]
[null,null,"EBITDA",null,{"$f":"E9-E15","v":73720941.487204075},73498432.660116911,73254108.518903345,72988123.115420103,72700345.095983624,72390998.905275196,72059881.56762284,71707116.335649997,71332777.387887448,70936633.670199037,70518853.999852657,70079132.779754519,69617531.104124203,69134057.777956858,68628383.322648615,68100496.227007791,67550380.426297724,66977647.243834101,66382388.423135981,65764133.654644974]
[null,null,"Before Tax Earnings",null,{"$f":"E17-E34-E25","v":8487384.5498960391},-23871408.492556311,-18076796.873033632,-12644469.809620008,-7533818.0791564696,-2713236.1405054741,1829594.4651077092,6136009.2550180517,7585125.7419430315,8490784.9879422337,9446407.4442862868,10455625.467846554,11522654.69427585,12651886.969781401,13847616.92423806,15114711.480899211,16458301.323367726,17883427.594457507,19395910.497258227,21001323.2470585]
[null,null,"PTC",null,{"$f":"INDEX(T_PTCSchedule,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C5,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*E6","v":19575804.665072199},{"$f":"INDEX(T_PTCSchedule,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C5,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*F6","v":20010818.196339436},{"$f":"INDEX(T_PTCSchedule,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C5,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*G6","v":20455498.59829849},{"$f":"INDEX(T_PTCSchedule,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C5,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*H6","v":20910060.688149877},{"$f":"INDEX(T_PTCSchedule,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C5,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*I6","v":21374724.056761939},{"$f":"INDEX(T_PTCSchedule,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C5,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*J6","v":21849713.1747513},{"$f":"INDEX(T_PTCSchedule,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C5,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*K6","v":22335257.500920624},{"$f":"INDEX(T_PTCSchedule,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C5,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*L6","v":22831591.593106084}]
[null,null,"Federal Tax",null,{"$f":"E18*Federal_Tax_Rate-E19","v":-17793453.909594029},-25023813.979776263,-24251625.941635553,-23565399.348170079,-22956825.853384797,-22419492.76425745,-21951042.663248006,-21543029.649552293,1592876.4058080367,1783064.8474678691,1983745.5633001202,2195681.3482477763,2419757.4857979286,2656896.2636540942,2907999.5540899923,3174089.4109888342,3456243.2779072225,3755519.7948360764,4073141.2044242276,4410277.8818822848]
[]
[null,{"$f":"IRR(D22:Y22,0.1)","v":7.5000004344227822E-2},"Free Cash Flow",{"$f":"-INDEX(T_CAPEX,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)/1000*1000000*(1+INDEX(T_AFUDC,MATCH($C5,List_Resources,0),1))","v":-950837058.4126699},{"$f":"E17-E20","v":91514395.396798104},98522246.639893174,97505734.460538894,96553522.463590175,95657170.949368417,94810491.669532642,94010924.230870843,93250145.985202283,69739900.982079417,69153568.822731167,68535108.436552539,67883451.431506738,67197773.618326277,66477161.51430276,65720383.768558621,64926406.816018954,64094137.148390502,63222127.448998027,62309247.218711756,61353855.772762686,{"$f":"-D22*0.5","v":475418529.20633495}]
[null,{"$f":"IRR(D23:Y23,0.1)","v":9.6610693162319849E-2},"ROE",{"$f":"-D39","v":-264870154.44924995},{"$f":"E22-E25-E27-E35-E19","v":24086124.292012472},28020198.999333471,26970528.696901135,25944089.433466107,24935264.597068328,23939923.477690425,22956036.89296443,21978090.315460376,21346598.42354086,20760266.264192611,20141805.878013983,19490148.872968178,18804471.05978772,18083858.955764204,17327081.210020069,16533104.257480398,15700834.589851946,14828824.89045947,13915944.6601732,12960553.21422413,{"$f":"Y22","v":475418529.20633495}]
[]
[null,null,"Interest",null,{"$f":"D28*Debt_Rate","v":29577167.246832915},{"$f":"E28*Debt_Rate","v":28728913.905862577},{"$f":"F28*Debt_Rate","v":27834006.631138872},26889879.456305362,25893825.286856007,24842988.138086941,23734354.946135573,22564746.928626884,21330810.470155217,20029007.506467603,18655605.379777171,17206666.136118766,15678035.234059153,14065329.632386258,12363925.222621355,10568943.570319381,8675237.9271407984,6677378.4735873947,4569636.7500885529,2345969.2317972751]
[null,null,"Initial Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$D38)","v":44999955.26447542},44999955.26447542,44999955.26447542,44999955.26447542,44999955.26447542,44999955.26447542,44999955.26447542,44999955.26447542,44999955.26447542,44999955.26447542,44999955.26447542,44999955.26447542,44999955.26447542,44999955.26447542,44999955.26447542,44999955.26447542,44999955.26447542,44999955.26447542,44999955.26447542,44999955.26447542]
[null,null,"Sinking Fund",null,{"$f":"E26-E25","v":15422788.017642505},16271041.358612843,17165948.633336548,18110075.808170058,19106129.977619413,20156967.126388479,21265600.318339847,22435208.335848536,23669144.794320203,24970947.758007817,26344349.884698249,27793289.128356654,29321920.030416265,30934625.63208916,32636030.041854065,34431011.694156036,36324717.337334618,38322576.790888026,40430318.51438687,42653986.032678142]
[null,null,"Mortgage Balance",{"$f":"D38","v":537766677.21514392},{"$f":"D28-E27","v":522343889.19750142},{"$f":"E28-F27","v":506072847.83888859},488906899.20555204,470796823.39738196,451690693.41976255,431533726.29337406,410268125.97503424,387832917.63918573,364163772.8448655,339192825.08685768,312848475.2021594,285055186.07380277,255733266.04338652,224798640.41129735,192162610.3694433,157731598.67528725,121406881.33795263,83084304.547064602,42653986.032677732,-4.0978193283081055E-7]
[]
[null,null,"Depr",null,{"$f":"IF(E$2-1<40,-$D22/40,0)","v":23770926.460316747},23770926.460316747,23770926.460316747,23770926.460316747,23770926.460316747,23770926.460316747,23770926.460316747,23770926.460316747,23770926.460316747,23770926.460316747,23770926.460316747,23770926.460316747,23770926.460316747,23770926.460316747,23770926.460316747,23770926.460316747,23770926.460316747,23770926.460316747,23770926.460316747,23770926.460316747]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E30:E30)","v":23770926.460316747},{"$f":"SUM($E30:F30)","v":47541852.920633495},{"$f":"SUM($E30:G30)","v":71312779.380950242},{"$f":"SUM($E30:H30)","v":95083705.84126699},{"$f":"SUM($E30:I30)","v":118854632.30158374},{"$f":"SUM($E30:J30)","v":142625558.76190048},{"$f":"SUM($E30:K30)","v":166396485.22221723},{"$f":"SUM($E30:L30)","v":190167411.68253398},{"$f":"SUM($E30:M30)","v":213938338.14285073},{"$f":"SUM($E30:N30)","v":237709264.60316747},{"$f":"SUM($E30:O30)","v":261480191.06348422},{"$f":"SUM($E30:P30)","v":285251117.52380097},{"$f":"SUM($E30:Q30)","v":309022043.98411775},{"$f":"SUM($E30:R30)","v":332792970.44443452},{"$f":"SUM($E30:S30)","v":356563896.9047513},{"$f":"SUM($E30:T30)","v":380334823.36506808},{"$f":"SUM($E30:U30)","v":404105749.82538486},{"$f":"SUM($E30:V30)","v":427876676.28570163},{"$f":"SUM($E30:W30)","v":451647602.74601841},{"$f":"SUM($E30:X30)","v":475418529.20633519}]
[null,null,"End Year Book Value",null,{"$f":"-$D22-E31","v":927066131.95235312},903295205.49203634,879524279.03171968,855753352.57140291,831982426.11108613,808211499.65076947,784440573.19045269,760669646.73013592,736898720.26981914,713127793.80950236,689356867.34918571,665585940.88886893,641815014.42855215,618044087.96823537,594273161.5079186,570502235.04760182,546731308.58728504,522960382.12696826,499189455.66665149,475418529.20633471]
[null,null,"Prop. Tax Value",{"$f":"-D22","v":950837058.4126699},{"$f":"D33/(($D33/$Y33)^(1/21))","v":919965070.21243596},{"$f":"E33/(($D33/$Y33)^(1/21))","v":890095440.56249499},{"$f":"F33/(($D33/$Y33)^(1/21))","v":861195624.6634376},{"$f":"G33/(($D33/$Y33)^(1/21))","v":833234134.3876096},806180503.97085929,780005256.81821275,754679873.38731027,{"$f":"K33/(($D33/$Y33)^(1/21))","v":730176760.11460972},{"$f":"L33/(($D33/$Y33)^(1/21))","v":706469219.3505013},{"$f":"M33/(($D33/$Y33)^(1/21))","v":683531420.27057588},661338370.73135197,639865890.03979778,619090582.60697842,598989812.45712209,579541678.56433165,560724990.99006939,542519247.79541492,524904612.70294166,507861893.48387164,491372521.04696155,{"$f":"Y22","v":475418529.20633495}]
[null,null,"Tax Dep",null,{"$f":"-$D22*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(E$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":35656389.690475121},{"$f":"-$D22*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(F$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":68640927.246810645},{"$f":"-$D22*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(G$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":63496898.760798104},{"$f":"-$D22*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(H$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":58742713.468734749},{"$f":"-$D22*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(I$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":54340337.888284087},{"$f":"-$D22*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(J$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":50261246.907693729},{"$f":"-$D22*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(K$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":46495932.156379558},{"$f":"-$D22*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(L$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":43006360.152005062},{"$f":"-$D22*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(M$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":42416841.1757892},{"$f":"-$D22*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(N$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":42416841.1757892},{"$f":"-$D22*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(O$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":42416841.1757892},{"$f":"-$D22*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(P$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":42416841.1757892},{"$f":"-$D22*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(Q$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":42416841.1757892},{"$f":"-$D22*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(R$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":42416841.1757892},{"$f":"-$D22*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(S$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":42416841.1757892},{"$f":"-$D22*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(T$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":42416841.1757892},{"$f":"-$D22*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(U$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":42416841.1757892},{"$f":"-$D22*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(V$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":42416841.1757892},{"$f":"-$D22*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(W$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":42416841.1757892},{"$f":"-$D22*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C5,List_Resources,0),MATCH(X$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":42416841.1757892}]
[null,null,"After Tax Dep. Value",null,{"$f":"E34*Tax_Equity_Rate","v":2852511.1752380095},{"$f":"F34*Tax_Equity_Rate","v":5491274.1797448518},5079751.9008638486,4699417.0774987796,4347227.0310627269,4020899.7526154984,3719674.5725103649,3440508.8121604049,3393347.294063136,3393347.294063136,3393347.294063136,3393347.294063136,3393347.294063136,3393347.294063136,3393347.294063136,3393347.294063136,3393347.294063136,3393347.294063136,3393347.294063136,3393347.294063136]
[null,null,"Dep. Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E35:N35)","v":27626766.917245921},{"$f":"D36/D40","v":2.9055206328796362E-2}]
[null,null,"PTC Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E19:X19)","v":120573459.8310301},{"$f":"D37/D40","v":0.12680769934684263}]
[null,{"$f":"INDEX(T_Debt,MATCH(C5,List_Resources,0),1)","v":0.67},"Debt",{"$f":"(D40-D36-D37)*$B38","v":537766677.21514392},{"$f":"D38/D40","v":0.56557185319732184}]
[null,{"$f":"1-B38","v":0.32999999999999996},"Equity",{"$f":"(D40-D36-D37)*$B39","v":264870154.44924995},{"$f":"D39/D40","v":0.27856524112703912}]
[null,null,"Total",{"$f":"-D22","v":950837058.4126699}]
[null,null,"Check",{"$f":"SUM(D36:D39)-D40","v":0}]
[]
[]
[null,null,{"$f":"'Resource Options'!B33","v":"Geothermal (Off System)"}]
[null,null,"MWh",null,{"$f":"INDEX(T_NetCapacityFactor,MATCH($C44,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C44,List_Resources,0),1)*8760","v":157680},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C44,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C44,List_Resources,0),1)*8760","v":157680},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C44,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C44,List_Resources,0),1)*8760","v":157680},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C44,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C44,List_Resources,0),1)*8760","v":157680},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C44,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C44,List_Resources,0),1)*8760","v":157680},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C44,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C44,List_Resources,0),1)*8760","v":157680},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C44,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C44,List_Resources,0),1)*8760","v":157680},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C44,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C44,List_Resources,0),1)*8760","v":157680},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C44,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C44,List_Resources,0),1)*8760","v":157680},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C44,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C44,List_Resources,0),1)*8760","v":157680},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C44,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C44,List_Resources,0),1)*8760","v":157680},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C44,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C44,List_Resources,0),1)*8760","v":157680},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C44,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C44,List_Resources,0),1)*8760","v":157680},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C44,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C44,List_Resources,0),1)*8760","v":157680},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C44,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C44,List_Resources,0),1)*8760","v":157680},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C44,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C44,List_Resources,0),1)*8760","v":157680},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C44,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C44,List_Resources,0),1)*8760","v":157680},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C44,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C44,List_Resources,0),1)*8760","v":157680},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C44,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C44,List_Resources,0),1)*8760","v":157680},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C44,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C44,List_Resources,0),1)*8760","v":157680}]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"INDEX(Summary_PPA,MATCH(Label_PPA_Other_Geothermal,'PPA Summary'!$D$3:$D$40,0),MATCH($B$1,_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))","v":57.902646940941885},{"$f":"E46","v":57.902646940941885},{"$f":"F46","v":57.902646940941885},{"$f":"G46","v":57.902646940941885},{"$f":"H46","v":57.902646940941885},{"$f":"I46","v":57.902646940941885},{"$f":"J46","v":57.902646940941885},{"$f":"K46","v":57.902646940941885},{"$f":"L46","v":57.902646940941885},{"$f":"M46","v":57.902646940941885},{"$f":"N46","v":57.902646940941885},{"$f":"O46","v":57.902646940941885},{"$f":"P46","v":57.902646940941885},{"$f":"Q46","v":57.902646940941885},{"$f":"R46","v":57.902646940941885},{"$f":"S46","v":57.902646940941885},{"$f":"T46","v":57.902646940941885},{"$f":"U46","v":57.902646940941885},{"$f":"V46","v":57.902646940941885},{"$f":"W46","v":57.902646940941885}]
[]
[null,null,"Revenue",null,{"$f":"E45*E46+E47*12*INDEX(T_PlantSize,MATCH($C44,List_Resources,0),1)","v":9130089.3696477171},9130089.3696477171,9130089.3696477171,9130089.3696477171,9130089.3696477171,9130089.3696477171,9130089.3696477171,9130089.3696477171,9130089.3696477171,9130089.3696477171,9130089.3696477171,9130089.3696477171,9130089.3696477171,9130089.3696477171,9130089.3696477171,9130089.3696477171,9130089.3696477171,9130089.3696477171,9130089.3696477171,9130089.3696477171]
[]
[null,null,"Fuel Charge"]
[null,null,"Fixed O&M",null,{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C44,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C44,List_Resources,0),1)*1000","v":2632793.6528696548},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C44,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C44,List_Resources,0),1)*1000","v":2673727.33121364},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C44,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C44,List_Resources,0),1)*1000","v":2715180.1469469527},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C44,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C44,List_Resources,0),1)*1000","v":2757154.9588538599},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C44,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C44,List_Resources,0),1)*1000","v":2799654.4964154218},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C44,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C44,List_Resources,0),1)*1000","v":2842681.3526510224},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C44,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C44,List_Resources,0),1)*1000","v":2886237.9767055982},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C44,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C44,List_Resources,0),1)*1000","v":2930326.6661748132},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C44,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C44,List_Resources,0),1)*1000","v":2974949.5591601632},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C44,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C44,List_Resources,0),1)*1000","v":3020108.6260458301},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C44,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C44,List_Resources,0),1)*1000","v":3087221.4799338207},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C44,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C44,List_Resources,0),1)*1000","v":3155825.7156609097},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C44,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C44,List_Resources,0),1)*1000","v":3225954.4747143267},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C44,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C44,List_Resources,0),1)*1000","v":3297641.6350514283},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C44,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C44,List_Resources,0),1)*1000","v":3370921.8274655407},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C44,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C44,List_Resources,0),1)*1000","v":3445830.4523154804},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C44,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C44,List_Resources,0),1)*1000","v":3522403.6966268346},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C44,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C44,List_Resources,0),1)*1000","v":3600678.5515732765},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C44,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C44,List_Resources,0),1)*1000","v":3680692.8303463375},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C44,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C44,List_Resources,0),1)*1000","v":3762485.1864222931}]
[]
[null,null,"Property Tax",null,{"$f":"D72*Property_Tax_Rate","v":1128079.3003412455},{"$f":"E72*Property_Tax_Rate","v":1091452.5717751526},{"$f":"F72*Property_Tax_Rate","v":1056015.0479440889},{"$f":"G72*Property_Tax_Rate","v":1021728.117485337},{"$f":"H72*Property_Tax_Rate","v":988554.42267845571},{"$f":"I72*Property_Tax_Rate","v":956457.8187417452},{"$f":"J72*Property_Tax_Rate","v":925403.33445028274},{"$f":"K72*Property_Tax_Rate","v":895357.13403262186},{"$f":"L72*Property_Tax_Rate","v":866286.48030463699},{"$f":"M72*Property_Tax_Rate","v":838159.69900034752},{"$f":"N72*Property_Tax_Rate","v":810946.14426085597},{"$f":"O72*Property_Tax_Rate","v":784616.1652437984},{"$f":"P72*Property_Tax_Rate","v":759141.07381692785},{"$f":"Q72*Property_Tax_Rate","v":734493.11330062908},{"$f":"R72*Property_Tax_Rate","v":710645.42822530796},{"$f":"S72*Property_Tax_Rate","v":687572.03507070488},{"$f":"T72*Property_Tax_Rate","v":665247.79395525064},{"$f":"U72*Property_Tax_Rate","v":643648.38124461903},{"$f":"V72*Property_Tax_Rate","v":622750.26304963022},{"$f":"W72*Property_Tax_Rate","v":602530.66958462994}]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E51:E53)","v":3760872.9532109005},{"$f":"SUM(F51:F53)","v":3765179.9029887924},{"$f":"SUM(G51:G53)","v":3771195.1948910416},3778883.0763391969,3788208.9190938775,3799139.1713927677,3811641.3111558808,3825683.8002074352,3841236.0394648002,3858268.3250461775,3898167.6241946765,3940441.8809047081,3985095.5485312548,4032134.7483520573,4081567.2556908485,4133402.4873861852,4187651.4905820852,4244326.9328178959,4303443.093395968,4365015.8560069231]
[]
[null,null,"EBITDA",null,{"$f":"E48-E54","v":5369216.4164368166},5364909.4666589247,5358894.174756676,5351206.2933085207,5341880.45055384,5330950.1982549494,5318448.0584918363,5304405.5694402819,5288853.3301829174,5271821.0446015391,5231921.745453041,5189647.488743009,5144993.8211164623,5097954.6212956598,5048522.1139568686,4996686.8822615314,4942437.8790656319,4885762.4368298212,4826646.2762517491,4765073.513640794]
[null,null,"Before Tax Earnings",null,{"$f":"E56-E73-E64","v":-20110597.612170216},-33568163.341489173,-19046467.659119137,-10297354.307897443,-10208404.573270341,-3617917.3214658797,2976700.4832519372,3078057.2433140851,3184251.2118716757,3295661.1755350754,3391268.4493398182,3491953.6270954553,3598122.1628301889,3710200.3875555377,3828636.7631129362,3953903.2028730791,4086496.4630627111,4226939.6086986363,4375783.558325245,4533608.7119802283]
[null,null,"PTC",null,{"$f":"INDEX(T_PTCSchedule,MATCH($C44,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C44,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*E45","v":4575430.7919082819},{"$f":"INDEX(T_PTCSchedule,MATCH($C44,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C44,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*F45","v":4677106.0149660669},{"$f":"INDEX(T_PTCSchedule,MATCH($C44,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C44,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*G45","v":4781040.6648306428},{"$f":"INDEX(T_PTCSchedule,MATCH($C44,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C44,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*H45","v":4887284.9504845086},{"$f":"INDEX(T_PTCSchedule,MATCH($C44,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C44,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*I45","v":4995890.1966541754},{"$f":"INDEX(T_PTCSchedule,MATCH($C44,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C44,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*J45","v":5106908.8686042242},{"$f":"INDEX(T_PTCSchedule,MATCH($C44,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C44,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*K45","v":5220394.5974823479},{"$f":"INDEX(T_PTCSchedule,MATCH($C44,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C44,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*L45","v":5336402.2062276006},{"$f":"INDEX(T_PTCSchedule,MATCH($C44,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C44,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*M45","v":5454987.7360543888},{"$f":"INDEX(T_PTCSchedule,MATCH($C44,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C44,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*N45","v":5576208.4735249896}]
[null,null,"Federal Tax",null,{"$f":"E57*Federal_Tax_Rate-E58","v":-8798656.2904640269},-11726420.316678792,-8780798.8732456602,-7049729.3551429715,-7139655.1570409471,-5866671.5061120586,-4595287.4959994406,-4690010.185131643,-4786294.9815613367,-4884119.6266626241,712166.37436136184,733310.26169004559,755605.65419433964,779142.0813866629,804013.72025371657,830319.67260334652,858164.25724316924,887657.31782671355,918914.54724830145,952057.82951584796]
[]
[null,{"$f":"IRR(D61:Y61,0.1)","v":7.5000000229273001E-2},"Free Cash Flow",{"$f":"-INDEX(T_CAPEX,MATCH($C44,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C44,List_Resources,0),1)/1000*1000000*(1+INDEX(T_AFUDC,MATCH($C44,List_Resources,0),1))","v":-112807930.03412454},{"$f":"E56-E59","v":14167872.706900842},17091329.783337716,14139693.048002336,12400935.648451492,12481535.607594788,11197621.704367008,9913735.5544912778,9994415.7545719258,10075148.311744254,10155940.671264164,4519755.3710916787,4456337.2270529633,4389388.1669221222,4318812.5399089968,4244508.3937031524,4166367.209658185,4084273.6218224624,3998105.1190031078,3907731.7290034476,3813015.6841249461,{"$f":"-D61*0.5","v":56403965.017062269}]
[null,{"$f":"IRR(D62:Y62,0.1)","v":0.10953088157944513},"ROE",{"$f":"-D78","v":-18934105.581070632},{"$f":"E61-E64-E66-E74-E58","v":3347599.2935029985},5086425.0185544901,3186006.8369039707,2034097.0738289226,2006091.7868025517,1130978.1532219686,253425.21606536023,218097.80740075558,180244.83474629559,139816.4567956049,79839.630148109049,16421.486109393649,-50527.57402144745,-121103.20103457291,-195407.34724041726,-273548.53128538467,-355642.11912110727,-441810.62194046192,-532184.01194012165,-626900.0568186231,{"$f":"Y61","v":56403965.017062269}]
[]
[null,null,"Interest",null,{"$f":"D67*Debt_Rate","v":2918228.0217821216},2834535.1972282417,2746239.2673238986,2653087.0612748167,2554811.4838930354,2451130.7497552559,2341747.5752398991,2226348.3261261969,2104602.1183112417,1976159.8690664638,1840653.2961132231,1697693.861647554,1546871.6582862732,1387754.2337401218,1219885.3508439322,1042783.6793884521,855941.41600292071,658822.82813118503,450862.71792650386,231464.80166056528]
[null,null,"Initial Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$D77)","v":4439915.7409435697},4439915.7409435697,4439915.7409435697,4439915.7409435697,4439915.7409435697,4439915.7409435697,4439915.7409435697,4439915.7409435697,4439915.7409435697,4439915.7409435697,4439915.7409435697,4439915.7409435697,4439915.7409435697,4439915.7409435697,4439915.7409435697,4439915.7409435697,4439915.7409435697,4439915.7409435697,4439915.7409435697,4439915.7409435697]
[null,null,"Sinking Fund",null,{"$f":"E65-E64","v":1521687.7191614481},1605380.543715328,1693676.4736196711,1786828.6796687529,1885104.2570505342,1988784.9911883138,2098168.1657036706,2213567.4148173728,2335313.622632328,2463755.8718771059,2599262.4448303469,2742221.8792960159,2893044.0826572962,3052161.5072034476,3220030.3900996372,3397132.0615551174,3583974.3249406489,3781092.9128123848,3989053.0230170656,4208450.939283004]
[null,null,"Mortgage Balance",{"$f":"D77","v":53058691.305129483},{"$f":"D67-E66","v":51537003.585968032},{"$f":"E67-F66","v":49931623.042252705},{"$f":"F67-G66","v":48237946.568633035},46451117.88896428,44566013.631913744,42577228.640725434,40479060.475021765,38265493.060204394,35930179.437572069,33466423.565694965,30867161.120864619,28124939.241568603,25231895.158911306,22179733.651707858,18959703.261608221,15562571.200053103,11978596.875112455,8197503.9623000706,4208450.939283005,0]
[]
[null,null,"Depr",null,{"$f":"IF(E$2-1<25,-$D61/25,0)","v":4512317.2013649819},4512317.2013649819,4512317.2013649819,4512317.2013649819,4512317.2013649819,4512317.2013649819,4512317.2013649819,4512317.2013649819,4512317.2013649819,4512317.2013649819,4512317.2013649819,4512317.2013649819,4512317.2013649819,4512317.2013649819,4512317.2013649819,4512317.2013649819,4512317.2013649819,4512317.2013649819,4512317.2013649819,4512317.2013649819]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E69:E69)","v":4512317.2013649819},{"$f":"SUM($E69:F69)","v":9024634.4027299639},{"$f":"SUM($E69:G69)","v":13536951.604094945},{"$f":"SUM($E69:H69)","v":18049268.805459928},{"$f":"SUM($E69:I69)","v":22561586.006824911},{"$f":"SUM($E69:J69)","v":27073903.208189894},{"$f":"SUM($E69:K69)","v":31586220.409554876},{"$f":"SUM($E69:L69)","v":36098537.610919856},{"$f":"SUM($E69:M69)","v":40610854.812284835},{"$f":"SUM($E69:N69)","v":45123172.013649814},{"$f":"SUM($E69:O69)","v":49635489.215014793},{"$f":"SUM($E69:P69)","v":54147806.416379772},{"$f":"SUM($E69:Q69)","v":58660123.617744751},{"$f":"SUM($E69:R69)","v":63172440.81910973},{"$f":"SUM($E69:S69)","v":67684758.020474717},{"$f":"SUM($E69:T69)","v":72197075.221839696},{"$f":"SUM($E69:U69)","v":76709392.423204675},{"$f":"SUM($E69:V69)","v":81221709.624569654},{"$f":"SUM($E69:W69)","v":85734026.825934634},{"$f":"SUM($E69:X69)","v":90246344.027299613}]
[null,null,"End Year Book Value",null,{"$f":"-$D61-E70","v":108295612.83275956},103783295.63139458,99270978.430029601,94758661.228664607,90246344.027299628,85734026.825934649,81221709.624569654,76709392.42320469,72197075.221839696,67684758.020474732,63172440.819109745,58660123.617744766,54147806.416379787,49635489.215014808,45123172.013649821,40610854.812284842,36098537.610919863,31586220.409554884,27073903.208189905,22561586.006824926]
[null,null,"Prop. Tax Value",{"$f":"-D61","v":112807930.03412454},{"$f":"D72/(($D72/$Y72)^(1/21))","v":109145257.17751525},{"$f":"E72/(($D72/$Y72)^(1/21))","v":105601504.79440889},{"$f":"F72/(($D72/$Y72)^(1/21))","v":102172811.7485337},{"$f":"G72/(($D72/$Y72)^(1/21))","v":98855442.267845571},95645781.87417452,92540333.445028275,89535713.403262183,86628648.030463696,83815969.900034755,81094614.426085591,78461616.524379835,75914107.381692782,73449311.330062911,71064542.822530791,68757203.507070482,66524779.395525061,64364838.124461904,62275026.304963015,60253066.958462998,58296757.035840832,{"$f":"Y61","v":56403965.017062269}]
[null,null,"Tax Dep",null,{"$f":"-$D61*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C44,List_Resources,0),MATCH(E$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":22561586.006824911},{"$f":"-$D61*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C44,List_Resources,0),MATCH(F$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":36098537.610919856},{"$f":"-$D61*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C44,List_Resources,0),MATCH(G$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":21659122.566551913},{"$f":"-$D61*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C44,List_Resources,0),MATCH(H$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":12995473.539931146},{"$f":"-$D61*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C44,List_Resources,0),MATCH(I$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":12995473.539931146},{"$f":"-$D61*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C44,List_Resources,0),MATCH(J$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":6497736.7699655732},{"$f":"-$D61*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C44,List_Resources,0),MATCH(K$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D61*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C44,List_Resources,0),MATCH(L$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D61*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C44,List_Resources,0),MATCH(M$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D61*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C44,List_Resources,0),MATCH(N$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D61*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C44,List_Resources,0),MATCH(O$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D61*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C44,List_Resources,0),MATCH(P$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D61*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C44,List_Resources,0),MATCH(Q$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D61*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C44,List_Resources,0),MATCH(R$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D61*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C44,List_Resources,0),MATCH(S$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D61*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C44,List_Resources,0),MATCH(T$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D61*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C44,List_Resources,0),MATCH(U$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D61*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C44,List_Resources,0),MATCH(V$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D61*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C44,List_Resources,0),MATCH(W$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D61*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C44,List_Resources,0),MATCH(X$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E73*Tax_Equity_Rate","v":1804926.8805459929},2887883.0088735884,1732729.805324153,1039637.8831944917,1039637.8831944917,519818.94159724587,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dep. Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E74:X74)","v":7321918.6525593847},{"$f":"D75/D79","v":6.4906063344522813E-2}]
[null,null,"PTC Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E58:X58)","v":33493214.495365042},{"$f":"D76/D79","v":0.29690478750237953}]
[null,{"$f":"INDEX(T_Debt,MATCH(C44,List_Resources,0),1)","v":0.73699999999999999},"Debt",{"$f":"(D79-D75-D76)*$B77","v":53058691.305129483},{"$f":"D77/D79","v":0.47034540292583299}]
[null,{"$f":"1-B77","v":0.26300000000000001},"Equity",{"$f":"(D79-D75-D76)*$B78","v":18934105.581070632},{"$f":"D78/D79","v":0.16784374622726472}]
[null,null,"Total",{"$f":"-D61","v":112807930.03412454}]
[null,null,"Check",{"$f":"SUM(D75:D78)-D79","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,0]

{"sheet":"Upgrades","index":9,"n_rows":232,"n_cols":25,"rows_kept":232,"cut":false,"hidden":false,"merged":[[94,2,94,5],[123,2,123,5],[160,2,160,5],[197,2,197,5],[0,0,1,0],[0,1,1,1],[4,2,4,5],[33,2,33,5],[65,2,65,5]]}
["Start Year:",2026,null,null,{"$f":"_xlfn.SEQUENCE(1,20,B1,1)","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,null,null,null,{"$f":"_xlfn.SEQUENCE(1,20,1,1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[]
[null,null,{"$f":"'Resource Options'!B40","v":"Kettle Falls 2nd Biomass Unit"}]
[null,null,"MWh",null,{"$f":"INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*8760","v":252288},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*8760","v":252288},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*8760","v":252288},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*8760","v":252288},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*8760","v":252288},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*8760","v":252288},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*8760","v":252288},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*8760","v":252288},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*8760","v":252288},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*8760","v":252288},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*8760","v":252288},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*8760","v":252288},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*8760","v":252288},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*8760","v":252288},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*8760","v":252288},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*8760","v":252288},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*8760","v":252288},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*8760","v":252288},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*8760","v":252288},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*8760","v":252288}]
[null,null,"Fuel (Dth)",null,{"$f":"E6*$E10/1000","v":3370819.9679999999},3370819.9679999999,3370819.9679999999,3370819.9679999999,3370819.9679999999,3370819.9679999999,3370819.9679999999,3370819.9679999999,3370819.9679999999,3370819.9679999999,3370819.9679999999,3370819.9679999999,3370819.9679999999,3370819.9679999999,3370819.9679999999,3370819.9679999999,3370819.9679999999,3370819.9679999999,3370819.9679999999,3370819.9679999999]
[]
[null,null,null,null,"Gen"]
[null,null,"Heat Rate",null,{"$f":"INDEX(T_HeatRate,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":13361}]
[null,null,"Capacity",null,{"$f":"INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)","v":57.6}]
[null,null,"Capital Cost",null,{"$f":"INDEX(T_CAPEX,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*E11/1000","v":305.73964065792495}]
[null,null,"AFUDC",null,{"$f":"E12*INDEX(T_AFUDC,MATCH($C5,List_Resources,0),1)","v":19.903650606830915}]
[null,null,"Total Capital",null,{"$f":"SUM(E12:E13)","v":325.64329126475587}]
[]
[null,null,"Fixed Costs"]
[null,null,"Fixed O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E17:X17))","v":2193802.0448676986},{"$f":"$E11*1000*INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1848171.9040022912},{"$f":"$E11*1000*INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1889241.9800530297},{"$f":"$E11*1000*INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1931224.7153337682},{"$f":"$E11*1000*INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1974140.3909579152},{"$f":"$E11*1000*INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2018009.7387257819},{"$f":"$E11*1000*INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2062853.9511397458},{"$f":"$E11*1000*INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2108694.6916419733},{"$f":"$E11*1000*INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2155554.1050796416},{"$f":"$E11*1000*INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2203454.8284027213},{"$f":"$E11*1000*INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2252420.0015994865},{"$f":"$E11*1000*INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2302473.2788750301},{"$f":"$E11*1000*INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2353638.8400781909},{"$f":"$E11*1000*INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2405941.4023824087},{"$f":"$E11*1000*INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2459406.2322261506},{"$f":"$E11*1000*INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2514059.1575186797},{"$f":"$E11*1000*INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2569926.5801170599},{"$f":"$E11*1000*INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2627035.4885804211},{"$f":"$E11*1000*INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2685413.4712076555},{"$f":"$E11*1000*INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2745088.7293648315},{"$f":"$E11*1000*INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2806090.0911087771}]
[null,null,"Capital Recovery & Taxes",35134857.044171564,{"$f":"$E14*1000000*INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C5,List_Resources,0),MATCH(E$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0))","v":44354941.586486138},{"$f":"$E14*1000000*INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C5,List_Resources,0),MATCH(F$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0))","v":43110733.758177593},{"$f":"$E14*1000000*INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C5,List_Resources,0),MATCH(G$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0))","v":41779305.217146516},{"$f":"$E14*1000000*INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C5,List_Resources,0),MATCH(H$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0))","v":40478886.499183789},{"$f":"$E14*1000000*INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C5,List_Resources,0),MATCH(I$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0))","v":39207154.101696409},{"$f":"$E14*1000000*INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C5,List_Resources,0),MATCH(J$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0))","v":37961993.041554831},{"$f":"$E14*1000000*INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C5,List_Resources,0),MATCH(K$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0))","v":36741407.489608638},{"$f":"$E14*1000000*INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C5,List_Resources,0),MATCH(L$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0))","v":35543550.559181333},{"$f":"$E14*1000000*INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C5,List_Resources,0),MATCH(M$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0))","v":34358472.893015638},{"$f":"$E14*1000000*INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C5,List_Resources,0),MATCH(N$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0))","v":33175242.113526441},{"$f":"$E14*1000000*INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C5,List_Resources,0),MATCH(O$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0))","v":31992011.334037259},{"$f":"$E14*1000000*INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C5,List_Resources,0),MATCH(P$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0))","v":30808780.554548047},{"$f":"$E14*1000000*INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C5,List_Resources,0),MATCH(Q$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0))","v":29625549.775058862},{"$f":"$E14*1000000*INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C5,List_Resources,0),MATCH(R$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0))","v":28442318.995569669},{"$f":"$E14*1000000*INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C5,List_Resources,0),MATCH(S$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0))","v":27259088.216080472},{"$f":"$E14*1000000*INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C5,List_Resources,0),MATCH(T$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0))","v":26075857.436591282},{"$f":"$E14*1000000*INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C5,List_Resources,0),MATCH(U$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0))","v":24892626.657102082},{"$f":"$E14*1000000*INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C5,List_Resources,0),MATCH(V$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0))","v":23709395.877612893},{"$f":"$E14*1000000*INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C5,List_Resources,0),MATCH(W$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0))","v":22526165.098123699},{"$f":"$E14*1000000*INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C5,List_Resources,0),MATCH(X$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0))","v":21342934.31863451}]
[null,null,"Misc Charges",63958.104816072904,{"$f":"E17*Misc_Fees","v":53881.603689282798},55078.960686466031,56302.925350840676,57554.088957987056,58833.055922811443,60140.444091528145,61476.885040130088,62843.024379491872,64239.522067252939,65667.052726631431,67126.305972322632,68617.986743639573,70142.815645056748,71701.529294321197,73294.880678299582,74923.639516732757,76588.59263407359,78290.544339587985,80030.31681590229,81808.75051618529]
[null,null,"Total Fixed Cost",37392617.193855345,{"$f":"SUM(E17:E19)","v":46256995.094177715},45055054.698917091,43766832.85783112,42510580.979099691,41283996.896345004,40084987.436786108,38911579.066290736,37761947.688640468,36626167.243485615,35493329.167852558,34361610.918884613,33231037.381369878,32101633.993086327,30973426.75709014,29846442.254277453,28720707.656225078,27596250.738316577,26473099.893160138,25351284.144304432,24230833.16025947]
[]
[null,null,"Variable Costs"]
[null,null,"Variable O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E23:X23))","v":1236727.7571151445},{"$f":"E6*INDEX(T_VariableOAndMExpense,MATCH($C5,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1041883.1995107481},{"$f":"F6*INDEX(T_VariableOAndMExpense,MATCH($C5,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1065035.9279702757},{"$f":"G6*INDEX(T_VariableOAndMExpense,MATCH($C5,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1088703.1563616314},{"$f":"H6*INDEX(T_VariableOAndMExpense,MATCH($C5,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1112896.3179022993},{"$f":"I6*INDEX(T_VariableOAndMExpense,MATCH($C5,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1137627.0998787242},{"$f":"J6*INDEX(T_VariableOAndMExpense,MATCH($C5,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1162907.449292229},{"$f":"K6*INDEX(T_VariableOAndMExpense,MATCH($C5,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1188749.5786304013},{"$f":"L6*INDEX(T_VariableOAndMExpense,MATCH($C5,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1215165.9717667259},{"$f":"M6*INDEX(T_VariableOAndMExpense,MATCH($C5,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1242169.389991326},{"$f":"N6*INDEX(T_VariableOAndMExpense,MATCH($C5,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1269772.8781757131},{"$f":"O6*INDEX(T_VariableOAndMExpense,MATCH($C5,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1297989.7710745339},{"$f":"P6*INDEX(T_VariableOAndMExpense,MATCH($C5,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1326833.6997673523},{"$f":"Q6*INDEX(T_VariableOAndMExpense,MATCH($C5,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1356318.5982435825},{"$f":"R6*INDEX(T_VariableOAndMExpense,MATCH($C5,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1386458.7101337509},{"$f":"S6*INDEX(T_VariableOAndMExpense,MATCH($C5,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1417268.5955903432},{"$f":"T6*INDEX(T_VariableOAndMExpense,MATCH($C5,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1448763.138321552},{"$f":"U6*INDEX(T_VariableOAndMExpense,MATCH($C5,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1480957.5527813332},{"$f":"V6*INDEX(T_VariableOAndMExpense,MATCH($C5,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1513867.3915192401},{"$f":"W6*INDEX(T_VariableOAndMExpense,MATCH($C5,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1547508.5526935805},{"$f":"X6*INDEX(T_VariableOAndMExpense,MATCH($C5,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1581897.2877515375}]
[null,null,"Fuel Cost",8821401.7228819206,{"$f":"E7*INDEX(T_FuelCosts,MATCH($C5,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":7267487.8510079999},{"$f":"F7*INDEX(T_FuelCosts,MATCH($C5,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":7449512.12928},{"$f":"G7*INDEX(T_FuelCosts,MATCH($C5,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":7634907.2275200002},{"$f":"H7*INDEX(T_FuelCosts,MATCH($C5,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":7827043.9656959996},{"$f":"I7*INDEX(T_FuelCosts,MATCH($C5,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":8022551.523839999},{"$f":"J7*INDEX(T_FuelCosts,MATCH($C5,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":8224800.7219199995},{"$f":"K7*INDEX(T_FuelCosts,MATCH($C5,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":8430420.739968},{"$f":"L7*INDEX(T_FuelCosts,MATCH($C5,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":8639411.5779839996},{"$f":"M7*INDEX(T_FuelCosts,MATCH($C5,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":8855144.0559359994},{"$f":"N7*INDEX(T_FuelCosts,MATCH($C5,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":9077618.1738239992},{"$f":"O7*INDEX(T_FuelCosts,MATCH($C5,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":9303463.1116799992},{"$f":"P7*INDEX(T_FuelCosts,MATCH($C5,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":9536049.689472001},{"$f":"Q7*INDEX(T_FuelCosts,MATCH($C5,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":9775377.9071999993},{"$f":"R7*INDEX(T_FuelCosts,MATCH($C5,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":10018076.944896},{"$f":"S7*INDEX(T_FuelCosts,MATCH($C5,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":10270888.442496},{"$f":"T7*INDEX(T_FuelCosts,MATCH($C5,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":10527070.760064},{"$f":"U7*INDEX(T_FuelCosts,MATCH($C5,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":10789994.717567999},{"$f":"V7*INDEX(T_FuelCosts,MATCH($C5,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":11059660.315008},{"$f":"W7*INDEX(T_FuelCosts,MATCH($C5,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":11336067.552384},{"$f":"X7*INDEX(T_FuelCosts,MATCH($C5,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":11619216.429695999}]
[null,null,"Misc Charges",293234.70685983443,{"$f":"SUM(E23:E24)*Misc_Fees","v":242251.40360682359},248233.13406107455,254328.1371316851,260635.01902802478,267055.84759589564,273689.24402352131,280437.2914684178,287300.35388543265,294377.07620256522,301667.83872999961,309074.75734382565,316696.5023298841,324533.47991970216,332487.83248673734,340756.53028836928,349143.46147353237,357747.34248976439,366568.62675609515,375607.77776743181,384865.26931846543]
[null,null,"Total Variable Cost",10351364.186856899,{"$f":"SUM(E23:E25)","v":8551622.454125572},8762781.1913113501,8977938.5210133176,9200575.302626323,9427234.4713146202,9661397.4152357485,9899607.6100668181,10141877.903636158,10391690.522129891,10649058.890729712,10910527.640098358,11179579.891569238,11456229.985363284,11737023.487516489,12028913.568374712,12324977.359859085,12628699.612839095,12940096.333283335,13259183.882845012,13585978.986766001]
[]
[null,null,"Total Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E28:X28))","v":47743981.380712241},{"$f":"E20+E26","v":54808617.548303291},53817835.890228443,52744771.37884444,51711156.281726018,50711231.367659628,49746384.852021858,48811186.676357552,47903825.592276625,47017857.765615508,46142388.058582269,45272138.558982968,44410617.272939116,43557863.978449613,42710450.244606629,41875355.822652161,41045685.016084164,40224950.351155668,39413196.22644347,38610468.027149446,37816812.147025473]
[null,null,"$/MWh",{"$f":"D28/AVERAGE(E6:X6)","v":189.24396475738934}]
[null,null,"Fixed Cost $/kW-yr",{"$f":"D20/E11/1000","v":649.17738183776635}]
[null,null,"Variable Cost $/MWh",{"$f":"D26/AVERAGE(E6:X6)","v":41.029950639177841}]
[]
[]
[null,null,{"$f":"'Resource Options'!B41","v":"Rathdrum CT 2055 Uprates two unit operation"}]
[null,null,"MWh",null,{"$f":"INDEX(T_NetCapacityFactor,MATCH($C34,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C34,List_Resources,0),1)*8760","v":39999.999999999993},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C34,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C34,List_Resources,0),1)*8760","v":39999.999999999993},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C34,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C34,List_Resources,0),1)*8760","v":39999.999999999993},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C34,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C34,List_Resources,0),1)*8760","v":39999.999999999993},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C34,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C34,List_Resources,0),1)*8760","v":39999.999999999993},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C34,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C34,List_Resources,0),1)*8760","v":39999.999999999993},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C34,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C34,List_Resources,0),1)*8760","v":39999.999999999993},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C34,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C34,List_Resources,0),1)*8760","v":39999.999999999993},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C34,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C34,List_Resources,0),1)*8760","v":39999.999999999993},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C34,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C34,List_Resources,0),1)*8760","v":39999.999999999993},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C34,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C34,List_Resources,0),1)*8760","v":39999.999999999993},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C34,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C34,List_Resources,0),1)*8760","v":39999.999999999993},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C34,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C34,List_Resources,0),1)*8760","v":39999.999999999993},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C34,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C34,List_Resources,0),1)*8760","v":39999.999999999993},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C34,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C34,List_Resources,0),1)*8760","v":39999.999999999993},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C34,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C34,List_Resources,0),1)*8760","v":39999.999999999993},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C34,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C34,List_Resources,0),1)*8760","v":39999.999999999993},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C34,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C34,List_Resources,0),1)*8760","v":39999.999999999993},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C34,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C34,List_Resources,0),1)*8760","v":39999.999999999993},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C34,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C34,List_Resources,0),1)*8760","v":39999.999999999993}]
[null,null,"Fuel (Dth)",null,{"$f":"E35*$E40/1000","v":455439.99999999994},{"$f":"F35*$E40/1000","v":455439.99999999994},455439.99999999994,455439.99999999994,455439.99999999994,455439.99999999994,455439.99999999994,455439.99999999994,455439.99999999994,455439.99999999994,455439.99999999994,455439.99999999994,455439.99999999994,455439.99999999994,455439.99999999994,455439.99999999994,455439.99999999994,455439.99999999994,455439.99999999994,455439.99999999994]
[null,null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-(INDEX(T_NetCapacityFactor,MATCH($C34,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*154*8760)*((11950-$E40)/1000)","v":-694847.99999999988},{"$f":"-(INDEX(T_NetCapacityFactor,MATCH($C34,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*154*8760)*((11950-$E40)/1000)","v":-694847.99999999988},{"$f":"-(INDEX(T_NetCapacityFactor,MATCH($C34,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*154*8760)*((11950-$E40)/1000)","v":-694847.99999999988},{"$f":"-(INDEX(T_NetCapacityFactor,MATCH($C34,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*154*8760)*((11950-$E40)/1000)","v":-694847.99999999988},{"$f":"-(INDEX(T_NetCapacityFactor,MATCH($C34,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*154*8760)*((11950-$E40)/1000)","v":-694847.99999999988},{"$f":"-(INDEX(T_NetCapacityFactor,MATCH($C34,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*154*8760)*((11950-$E40)/1000)","v":-694847.99999999988},{"$f":"-(INDEX(T_NetCapacityFactor,MATCH($C34,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*154*8760)*((11950-$E40)/1000)","v":-694847.99999999988},{"$f":"-(INDEX(T_NetCapacityFactor,MATCH($C34,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*154*8760)*((11950-$E40)/1000)","v":-694847.99999999988},{"$f":"-(INDEX(T_NetCapacityFactor,MATCH($C34,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*154*8760)*((11950-$E40)/1000)","v":-694847.99999999988},{"$f":"-(INDEX(T_NetCapacityFactor,MATCH($C34,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*154*8760)*((11950-$E40)/1000)","v":-694847.99999999988},{"$f":"-(INDEX(T_NetCapacityFactor,MATCH($C34,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*154*8760)*((11950-$E40)/1000)","v":-694847.99999999988},{"$f":"-(INDEX(T_NetCapacityFactor,MATCH($C34,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*154*8760)*((11950-$E40)/1000)","v":-694847.99999999988},{"$f":"-(INDEX(T_NetCapacityFactor,MATCH($C34,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*154*8760)*((11950-$E40)/1000)","v":-694847.99999999988},{"$f":"-(INDEX(T_NetCapacityFactor,MATCH($C34,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*154*8760)*((11950-$E40)/1000)","v":-694847.99999999988},{"$f":"-(INDEX(T_NetCapacityFactor,MATCH($C34,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*154*8760)*((11950-$E40)/1000)","v":-694847.99999999988},{"$f":"-(INDEX(T_NetCapacityFactor,MATCH($C34,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*154*8760)*((11950-$E40)/1000)","v":-694847.99999999988},{"$f":"-(INDEX(T_NetCapacityFactor,MATCH($C34,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*154*8760)*((11950-$E40)/1000)","v":-694847.99999999988},{"$f":"-(INDEX(T_NetCapacityFactor,MATCH($C34,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*154*8760)*((11950-$E40)/1000)","v":-694847.99999999988},{"$f":"-(INDEX(T_NetCapacityFactor,MATCH($C34,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*154*8760)*((11950-$E40)/1000)","v":-694847.99999999988},{"$f":"-(INDEX(T_NetCapacityFactor,MATCH($C34,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*154*8760)*((11950-$E40)/1000)","v":-694847.99999999988}]
[]
[null,null,null,null,"Gen"]
[null,null,"Heat Rate",null,{"$f":"INDEX(T_HeatRate,MATCH($C34,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":11386}]
[null,null,"Capacity",null,{"$f":"INDEX(T_PlantSize,MATCH($C34,List_Resources,0),1)","v":5}]
[null,null,"Capital Cost",null,{"$f":"INDEX(T_CAPEX,MATCH($C34,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*E41/1000","v":4.6268470235612913}]
[null,null,"AFUDC",null,{"$f":"E42*INDEX(T_AFUDC,MATCH($C34,List_Resources,0),1)","v":0.19578503180199608}]
[null,null,"Total Capital",null,{"$f":"SUM(E42:E43)","v":4.8226320553632878}]
[]
[null,null,"Fixed Costs"]
[null,null,"Fixed O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E47:X47))","v":36334.846368121252},{"$f":"$E41*1000*INDEX(T_FixedOAndMExpense,MATCH($C34,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":30610.347160037942},{"$f":"$E41*1000*INDEX(T_FixedOAndMExpense,MATCH($C34,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":31290.570294628309},{"$f":"$E41*1000*INDEX(T_FixedOAndMExpense,MATCH($C34,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":31985.909347715537},{"$f":"$E41*1000*INDEX(T_FixedOAndMExpense,MATCH($C34,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":32696.700225240471},{"$f":"$E41*1000*INDEX(T_FixedOAndMExpense,MATCH($C34,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":33423.286297645755},{"$f":"$E41*1000*INDEX(T_FixedOAndMExpense,MATCH($C34,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":34166.018565752049},{"$f":"$E41*1000*INDEX(T_FixedOAndMExpense,MATCH($C34,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":34925.25583032018},{"$f":"$E41*1000*INDEX(T_FixedOAndMExpense,MATCH($C34,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":35701.364865381554},{"$f":"$E41*1000*INDEX(T_FixedOAndMExpense,MATCH($C34,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":36494.720595420069},{"$f":"$E41*1000*INDEX(T_FixedOAndMExpense,MATCH($C34,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":37305.706276491488},{"$f":"$E41*1000*INDEX(T_FixedOAndMExpense,MATCH($C34,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":38134.713681367684},{"$f":"$E41*1000*INDEX(T_FixedOAndMExpense,MATCH($C34,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":38982.143288795036},{"$f":"$E41*1000*INDEX(T_FixedOAndMExpense,MATCH($C34,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":39848.404476958647},{"$f":"$E41*1000*INDEX(T_FixedOAndMExpense,MATCH($C34,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":40733.915721245619},{"$f":"$E41*1000*INDEX(T_FixedOAndMExpense,MATCH($C34,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":41639.104796403139},{"$f":"$E41*1000*INDEX(T_FixedOAndMExpense,MATCH($C34,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":42564.408983188805},{"$f":"$E41*1000*INDEX(T_FixedOAndMExpense,MATCH($C34,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":43510.275279613226},{"$f":"$E41*1000*INDEX(T_FixedOAndMExpense,MATCH($C34,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":44477.16061687679},{"$f":"$E41*1000*INDEX(T_FixedOAndMExpense,MATCH($C34,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":45465.532080105018},{"$f":"$E41*1000*INDEX(T_FixedOAndMExpense,MATCH($C34,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":46475.867133989108}]
[null,null,"Capital Recovery & Taxes",551017.14491117839,{"$f":"$E44*1000000*IFERROR(INDEX(Assumptions!$AG$49:$AZ$59,MATCH($B$1,Assumptions!$AE$49:$AE$59,0),MATCH(E$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)),INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C34,List_Resources,0),MATCH(E$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)))","v":738219.98986026179},{"$f":"$E44*1000000*IFERROR(INDEX(Assumptions!$AG$49:$AZ$59,MATCH($B$1,Assumptions!$AE$49:$AE$59,0),MATCH(F$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)),INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C34,List_Resources,0),MATCH(F$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)))","v":713000.25543143961},{"$f":"$E44*1000000*IFERROR(INDEX(Assumptions!$AG$49:$AZ$59,MATCH($B$1,Assumptions!$AE$49:$AE$59,0),MATCH(G$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)),INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C34,List_Resources,0),MATCH(G$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)))","v":686488.82110782235},{"$f":"$E44*1000000*IFERROR(INDEX(Assumptions!$AG$49:$AZ$59,MATCH($B$1,Assumptions!$AE$49:$AE$59,0),MATCH(H$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)),INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C34,List_Resources,0),MATCH(H$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)))","v":660436.62844762113},{"$f":"$E44*1000000*IFERROR(INDEX(Assumptions!$AG$49:$AZ$59,MATCH($B$1,Assumptions!$AE$49:$AE$59,0),MATCH(I$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)),INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C34,List_Resources,0),MATCH(I$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)))","v":634809.26741265436},{"$f":"$E44*1000000*IFERROR(INDEX(Assumptions!$AG$49:$AZ$59,MATCH($B$1,Assumptions!$AE$49:$AE$59,0),MATCH(J$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)),INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C34,List_Resources,0),MATCH(J$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)))","v":609575.41604509123},{"$f":"$E44*1000000*IFERROR(INDEX(Assumptions!$AG$49:$AZ$59,MATCH($B$1,Assumptions!$AE$49:$AE$59,0),MATCH(K$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)),INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C34,List_Resources,0),MATCH(K$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)))","v":584705.51700444275},{"$f":"$E44*1000000*IFERROR(INDEX(Assumptions!$AG$49:$AZ$59,MATCH($B$1,Assumptions!$AE$49:$AE$59,0),MATCH(L$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)),INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C34,List_Resources,0),MATCH(L$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)))","v":560172.21872189827},{"$f":"$E44*1000000*IFERROR(INDEX(Assumptions!$AG$49:$AZ$59,MATCH($B$1,Assumptions!$AE$49:$AE$59,0),MATCH(M$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)),INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C34,List_Resources,0),MATCH(M$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)))","v":535828.17564934923},{"$f":"$E44*1000000*IFERROR(INDEX(Assumptions!$AG$49:$AZ$59,MATCH($B$1,Assumptions!$AE$49:$AE$59,0),MATCH(N$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)),INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C34,List_Resources,0),MATCH(N$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)))","v":511511.48414561094},{"$f":"$E44*1000000*IFERROR(INDEX(Assumptions!$AG$49:$AZ$59,MATCH($B$1,Assumptions!$AE$49:$AE$59,0),MATCH(O$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)),INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C34,List_Resources,0),MATCH(O$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)))","v":487194.79264187254},{"$f":"$E44*1000000*IFERROR(INDEX(Assumptions!$AG$49:$AZ$59,MATCH($B$1,Assumptions!$AE$49:$AE$59,0),MATCH(P$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)),INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C34,List_Resources,0),MATCH(P$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)))","v":462878.10113813414},{"$f":"$E44*1000000*IFERROR(INDEX(Assumptions!$AG$49:$AZ$59,MATCH($B$1,Assumptions!$AE$49:$AE$59,0),MATCH(Q$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)),INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C34,List_Resources,0),MATCH(Q$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)))","v":438561.40963439579},{"$f":"$E44*1000000*IFERROR(INDEX(Assumptions!$AG$49:$AZ$59,MATCH($B$1,Assumptions!$AE$49:$AE$59,0),MATCH(R$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)),INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C34,List_Resources,0),MATCH(R$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)))","v":414244.71813065739},{"$f":"$E44*1000000*IFERROR(INDEX(Assumptions!$AG$49:$AZ$59,MATCH($B$1,Assumptions!$AE$49:$AE$59,0),MATCH(S$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)),INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C34,List_Resources,0),MATCH(S$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)))","v":389928.02662691893},{"$f":"$E44*1000000*IFERROR(INDEX(Assumptions!$AG$49:$AZ$59,MATCH($B$1,Assumptions!$AE$49:$AE$59,0),MATCH(T$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)),INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C34,List_Resources,0),MATCH(T$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)))","v":365611.33512318064},{"$f":"$E44*1000000*IFERROR(INDEX(Assumptions!$AG$49:$AZ$59,MATCH($B$1,Assumptions!$AE$49:$AE$59,0),MATCH(U$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)),INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C34,List_Resources,0),MATCH(U$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)))","v":341294.64361944218},{"$f":"$E44*1000000*IFERROR(INDEX(Assumptions!$AG$49:$AZ$59,MATCH($B$1,Assumptions!$AE$49:$AE$59,0),MATCH(V$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)),INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C34,List_Resources,0),MATCH(V$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)))","v":316977.9521157039},{"$f":"$E44*1000000*IFERROR(INDEX(Assumptions!$AG$49:$AZ$59,MATCH($B$1,Assumptions!$AE$49:$AE$59,0),MATCH(W$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)),INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C34,List_Resources,0),MATCH(W$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)))","v":292661.26061196544},{"$f":"$E44*1000000*IFERROR(INDEX(Assumptions!$AG$49:$AZ$59,MATCH($B$1,Assumptions!$AE$49:$AE$59,0),MATCH(X$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)),INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C34,List_Resources,0),MATCH(X$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)))","v":268344.56910822709}]
[null,null,"Misc Charges",1059.3061110162073,{"$f":"E47*Misc_Fees","v":892.41406110374612},912.24528636959371,932.51720112329872,953.23959836666063,974.42248872156426,996.07610526593521,1018.2109084771545,1040.8375912853337,1063.9670842388766,1087.6105607848328,1111.7794426665935,1136.4854054415305,1161.7403841212524,1187.5565789371947,1213.946461234337,1240.9227794958863,1268.498565501844,1296.6871406244259,1325.5021222633816,1354.9574304243183]
[null,null,"Total Fixed Cost",588411.29739031568,{"$f":"SUM(E47:E49)","v":769722.75108140346},{"$f":"SUM(F47:F49)","v":745203.07101243746},719407.2476566612,694086.56827122823,669206.97619902168,644737.51071610919,620648.98374324013,596914.42117856513,573386.86332900822,549904.80098288727,526441.2857659068,502996.72983237071,479571.55449547566,456166.19043084024,432781.07788455643,409416.66688586533,386073.41746455722,362751.79987320513,339452.29481433384,316175.39367264055]
[]
[null,null,"Variable Costs"]
[null,null,"Variable O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E53:X53))","v":273326.28428163211},{"$f":"E35*INDEX(T_VariableOAndMExpense,MATCH($C34,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":230264.14822451305},{"$f":"F35*INDEX(T_VariableOAndMExpense,MATCH($C34,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":235381.07812635813},{"$f":"G35*INDEX(T_VariableOAndMExpense,MATCH($C34,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":240611.71644448204},{"$f":"H35*INDEX(T_VariableOAndMExpense,MATCH($C34,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":245958.59000731134},{"$f":"I35*INDEX(T_VariableOAndMExpense,MATCH($C34,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":251424.28179445377},{"$f":"J35*INDEX(T_VariableOAndMExpense,MATCH($C34,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":257011.43218449011},{"$f":"K35*INDEX(T_VariableOAndMExpense,MATCH($C34,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":262722.74023049389},{"$f":"L35*INDEX(T_VariableOAndMExpense,MATCH($C34,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":268560.96496389591},{"$f":"M35*INDEX(T_VariableOAndMExpense,MATCH($C34,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":274528.92672732362},{"$f":"N35*INDEX(T_VariableOAndMExpense,MATCH($C34,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":280629.50853705814},{"$f":"O35*INDEX(T_VariableOAndMExpense,MATCH($C34,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":286865.65747576865},{"$f":"P35*INDEX(T_VariableOAndMExpense,MATCH($C34,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":293240.38611619518},{"$f":"Q35*INDEX(T_VariableOAndMExpense,MATCH($C34,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":299756.7739764693},{"$f":"R35*INDEX(T_VariableOAndMExpense,MATCH($C34,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":306417.96900777437},{"$f":"S35*INDEX(T_VariableOAndMExpense,MATCH($C34,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":313227.18911506509},{"$f":"T35*INDEX(T_VariableOAndMExpense,MATCH($C34,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":320187.7237115801},{"$f":"U35*INDEX(T_VariableOAndMExpense,MATCH($C34,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":327302.93530789879},{"$f":"V35*INDEX(T_VariableOAndMExpense,MATCH($C34,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":334576.26113631093},{"$f":"W35*INDEX(T_VariableOAndMExpense,MATCH($C34,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":342011.214811282},{"$f":"X35*INDEX(T_VariableOAndMExpense,MATCH($C34,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":349611.38802681828}]
[null,null,"Fuel Cost",1935265.9067945697,{"$f":"E36*INDEX(T_FuelCosts,MATCH($C34,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1694784.6330667953},{"$f":"F36*INDEX(T_FuelCosts,MATCH($C34,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1620320.3524442238},{"$f":"G36*INDEX(T_FuelCosts,MATCH($C34,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1617049.417672673},{"$f":"H36*INDEX(T_FuelCosts,MATCH($C34,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1653880.8567016402},{"$f":"I36*INDEX(T_FuelCosts,MATCH($C34,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1727809.3456023179},{"$f":"J36*INDEX(T_FuelCosts,MATCH($C34,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1804524.8454062073},{"$f":"K36*INDEX(T_FuelCosts,MATCH($C34,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1850703.5344217066},{"$f":"L36*INDEX(T_FuelCosts,MATCH($C34,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1919735.9930972974},{"$f":"M36*INDEX(T_FuelCosts,MATCH($C34,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1942230.0484663027},{"$f":"N36*INDEX(T_FuelCosts,MATCH($C34,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1994830.2835334595},{"$f":"O36*INDEX(T_FuelCosts,MATCH($C34,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2032633.9007166072},{"$f":"P36*INDEX(T_FuelCosts,MATCH($C34,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2077171.0466578889},{"$f":"Q36*INDEX(T_FuelCosts,MATCH($C34,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2106885.4697142327},{"$f":"R36*INDEX(T_FuelCosts,MATCH($C34,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2173753.6132013048},{"$f":"S36*INDEX(T_FuelCosts,MATCH($C34,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2279027.6976229199},{"$f":"T36*INDEX(T_FuelCosts,MATCH($C34,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2332752.4400655869},{"$f":"U36*INDEX(T_FuelCosts,MATCH($C34,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2376384.8751168675},{"$f":"V36*INDEX(T_FuelCosts,MATCH($C34,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2464428.3134194799},{"$f":"W36*INDEX(T_FuelCosts,MATCH($C34,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2515994.6169246268},{"$f":"X36*INDEX(T_FuelCosts,MATCH($C34,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2607265.1503040721}]
[null,null,"Fuel Savings on remaining plant",-2952563.7730642757,{"$f":"E37*INDEX(T_FuelCosts,MATCH($C34,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":-2585670.3686922463},{"$f":"F37*INDEX(T_FuelCosts,MATCH($C34,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":-2472062.963848507},{"$f":"G37*INDEX(T_FuelCosts,MATCH($C34,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":-2467072.6193813048},{"$f":"H37*INDEX(T_FuelCosts,MATCH($C34,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":-2523264.9866446098},{"$f":"I37*INDEX(T_FuelCosts,MATCH($C34,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":-2636054.953831634},{"$f":"J37*INDEX(T_FuelCosts,MATCH($C34,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":-2753096.9606991312},{"$f":"K37*INDEX(T_FuelCosts,MATCH($C34,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":-2823550.0823068987},{"$f":"L37*INDEX(T_FuelCosts,MATCH($C34,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":-2928870.3568673609},{"$f":"M37*INDEX(T_FuelCosts,MATCH($C34,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":-2963188.7070013909},{"$f":"N37*INDEX(T_FuelCosts,MATCH($C34,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":-3043438.9444332016},{"$f":"O37*INDEX(T_FuelCosts,MATCH($C34,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":-3101114.5280281333},{"$f":"P37*INDEX(T_FuelCosts,MATCH($C34,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":-3169063.2079486665},{"$f":"Q37*INDEX(T_FuelCosts,MATCH($C34,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":-3214397.4065958089},{"$f":"R37*INDEX(T_FuelCosts,MATCH($C34,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":-3316415.665347137},{"$f":"S37*INDEX(T_FuelCosts,MATCH($C34,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":-3477028.4508121605},{"$f":"T37*INDEX(T_FuelCosts,MATCH($C34,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":-3558994.3076468748},{"$f":"U37*INDEX(T_FuelCosts,MATCH($C34,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":-3625562.7035508631},{"$f":"V37*INDEX(T_FuelCosts,MATCH($C34,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":-3759887.3281286201},{"$f":"W37*INDEX(T_FuelCosts,MATCH($C34,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":-3838560.1343334862},{"$f":"X37*INDEX(T_FuelCosts,MATCH($C34,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":-3977808.2187741171}]
[null,null,"Variable Fuel Transport",-50.864893313485254,{"$f":"(E54+E55)*INDEX(T_FuelCosts2,MATCH($C34,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":-44.544286781272554},{"$f":"(F54+F55)*INDEX(T_FuelCosts2,MATCH($C34,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":-42.587130570214164},{"$f":"(G54+G55)*INDEX(T_FuelCosts2,MATCH($C34,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":-42.501160085431593},{"$f":"(H54+H55)*INDEX(T_FuelCosts2,MATCH($C34,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":-43.469206497148484},{"$f":"(I54+I55)*INDEX(T_FuelCosts2,MATCH($C34,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":-45.412280411465808},{"$f":"(J54+J55)*INDEX(T_FuelCosts2,MATCH($C34,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":-47.4286057646462},{"$f":"(K54+K55)*INDEX(T_FuelCosts2,MATCH($C34,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":-48.64232739425961},{"$f":"(L54+L55)*INDEX(T_FuelCosts2,MATCH($C34,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":-50.456718188503174},{"$f":"(M54+M55)*INDEX(T_FuelCosts2,MATCH($C34,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":-51.047932926754413},{"$f":"(N54+N55)*INDEX(T_FuelCosts2,MATCH($C34,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":-52.430433044987105},{"$f":"(O54+O55)*INDEX(T_FuelCosts2,MATCH($C34,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":-53.424031365576305},{"$f":"(P54+P55)*INDEX(T_FuelCosts2,MATCH($C34,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":-54.594608064538882},{"$f":"(Q54+Q55)*INDEX(T_FuelCosts2,MATCH($C34,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":-55.375596844078814},{"$f":"(R54+R55)*INDEX(T_FuelCosts2,MATCH($C34,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":-57.133102607291612},{"$f":"(S54+S55)*INDEX(T_FuelCosts2,MATCH($C34,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":-59.900037659462029},{"$f":"(T54+T55)*INDEX(T_FuelCosts2,MATCH($C34,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":-61.312093379064393},{"$f":"(U54+U55)*INDEX(T_FuelCosts2,MATCH($C34,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":-62.458891421699782},{"$f":"(V54+V55)*INDEX(T_FuelCosts2,MATCH($C34,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":-64.772950735457016},{"$f":"(W54+W55)*INDEX(T_FuelCosts2,MATCH($C34,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":-66.128275870442977},{"$f":"(X54+X55)*INDEX(T_FuelCosts2,MATCH($C34,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":-68.527153423502256}]
[null,null,"Misc Charges",-21691.230416379938,{"$f":"SUM(E53:E56)*Misc_Fees","v":-19261.060403223764},-17970.645726389273,-17768.021520212151,-18176.6154925304,-19150.29290050509,-20163.142888915743,-20704.367606777927,-21592.147883957081,-21762.900652560118,-22391.192764826676,-22788.7603548021,-23285.485504643286,-23550.908439485876,-24381.525658280356,-25796.434812716434,-26416.890003147837,-26878.161560718727,-28015.464188267997,-28589.008041684494,-29766.240052272744]
[null,null,"Total Variable Cost",-765713.67729776609,{"$f":"SUM(E53:E57)","v":-679927.19209094287},-634374.76613488456,-627222.00794444734,-641645.62463468581,-676017.03161577892,-711771.25460311421,-730876.81758887053,-762216.00340831338,-768243.68039325159,-790422.77556055551,-804457.15422192495,-821991.85528729018,-831361.44694143673,-860682.74189894565,-910629.89892455132,-932532.3459662348,-948815.51357823703,-988962.99071183242,-1009209.4389151322,-1050766.4476489231]
[]
[null,null,"Total Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E60:X60))","v":-177302.37990745038},{"$f":"E50+E58","v":89795.558990460588},110828.3048775529,92185.239712213865,52440.943636542419,-6810.0554167572409,-67033.743887005025,-110227.8338456304,-165301.58222974825,-194856.81706424337,-240517.97457766824,-278015.86845601816,-318995.12545491947,-351789.89244596107,-404516.5514681054,-477848.82103999489,-523115.67908036947,-562742.09611367981,-626211.19083862728,-669757.14410079829,-734591.05397628259]
[null,null,"$/MWh",{"$f":"D60/AVERAGE(E35:X35)","v":-4.4325594976862606}]
[null,null,"Fixed Cost $/kW-yr",{"$f":"D50/E41/1000","v":117.68225947806313}]
[null,null,"Variable Cost $/MWh",{"$f":"D58/AVERAGE(E35:X35)","v":-19.142841932444156}]
[]
[]
[null,null,{"$f":"'Resource Options'!B42","v":"Rathdrum CT: Inlet Evaporation 2 unit operation"}]
[null,null,"MWh",null,{"$f":"INDEX(T_NetCapacityFactor,MATCH($C66,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C66,List_Resources,0),1)*8760","v":79999.999999999985},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C66,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C66,List_Resources,0),1)*8760","v":79999.999999999985},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C66,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C66,List_Resources,0),1)*8760","v":79999.999999999985},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C66,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C66,List_Resources,0),1)*8760","v":79999.999999999985},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C66,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C66,List_Resources,0),1)*8760","v":79999.999999999985},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C66,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C66,List_Resources,0),1)*8760","v":79999.999999999985},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C66,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C66,List_Resources,0),1)*8760","v":79999.999999999985},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C66,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C66,List_Resources,0),1)*8760","v":79999.999999999985},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C66,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C66,List_Resources,0),1)*8760","v":79999.999999999985},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C66,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C66,List_Resources,0),1)*8760","v":79999.999999999985},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C66,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C66,List_Resources,0),1)*8760","v":79999.999999999985},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C66,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C66,List_Resources,0),1)*8760","v":79999.999999999985},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C66,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C66,List_Resources,0),1)*8760","v":79999.999999999985},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C66,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C66,List_Resources,0),1)*8760","v":79999.999999999985},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C66,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C66,List_Resources,0),1)*8760","v":79999.999999999985},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C66,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C66,List_Resources,0),1)*8760","v":79999.999999999985},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C66,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C66,List_Resources,0),1)*8760","v":79999.999999999985},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C66,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C66,List_Resources,0),1)*8760","v":79999.999999999985},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C66,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C66,List_Resources,0),1)*8760","v":79999.999999999985},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C66,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C66,List_Resources,0),1)*8760","v":79999.999999999985}]
[null,null,"Fuel (Dth)",null,{"$f":"E67*$E71/1000","v":910879.99999999988},910879.99999999988,910879.99999999988,910879.99999999988,910879.99999999988,910879.99999999988,910879.99999999988,910879.99999999988,910879.99999999988,910879.99999999988,910879.99999999988,910879.99999999988,910879.99999999988,910879.99999999988,910879.99999999988,910879.99999999988,910879.99999999988,910879.99999999988,910879.99999999988,910879.99999999988]
[]
[null,null,null,null,"Gen"]
[null,null,"Heat Rate",null,{"$f":"INDEX(T_HeatRate,MATCH($C66,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":11386}]
[null,null,"Capacity",null,{"$f":"INDEX(T_PlantSize,MATCH($C66,List_Resources,0),1)","v":10}]
[null,null,"Capital Cost",null,{"$f":"INDEX(T_CAPEX,MATCH($C66,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*E72/1000","v":1.6740687536252641}]
[null,null,"AFUDC",null,{"$f":"E73*INDEX(T_AFUDC,MATCH($C66,List_Resources,0),1)","v":7.0838219309653061E-2}]
[null,null,"Total Capital",null,{"$f":"SUM(E73:E74)","v":1.7449069729349171}]
[]
[null,null,"Fixed Costs"]
[null,null,"Fixed O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E78:X78))","v":72669.692736242505},{"$f":"$E72*1000*INDEX(T_FixedOAndMExpense,MATCH($C66,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":61220.694320075883},{"$f":"$E72*1000*INDEX(T_FixedOAndMExpense,MATCH($C66,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":62581.140589256618},{"$f":"$E72*1000*INDEX(T_FixedOAndMExpense,MATCH($C66,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":63971.818695431073},{"$f":"$E72*1000*INDEX(T_FixedOAndMExpense,MATCH($C66,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":65393.400450480942},{"$f":"$E72*1000*INDEX(T_FixedOAndMExpense,MATCH($C66,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":66846.572595291509},{"$f":"$E72*1000*INDEX(T_FixedOAndMExpense,MATCH($C66,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":68332.037131504097},{"$f":"$E72*1000*INDEX(T_FixedOAndMExpense,MATCH($C66,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":69850.511660640361},{"$f":"$E72*1000*INDEX(T_FixedOAndMExpense,MATCH($C66,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":71402.729730763109},{"$f":"$E72*1000*INDEX(T_FixedOAndMExpense,MATCH($C66,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":72989.441190840138},{"$f":"$E72*1000*INDEX(T_FixedOAndMExpense,MATCH($C66,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":74611.412552982976},{"$f":"$E72*1000*INDEX(T_FixedOAndMExpense,MATCH($C66,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":76269.427362735369},{"$f":"$E72*1000*INDEX(T_FixedOAndMExpense,MATCH($C66,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":77964.286577590072},{"$f":"$E72*1000*INDEX(T_FixedOAndMExpense,MATCH($C66,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":79696.808953917294},{"$f":"$E72*1000*INDEX(T_FixedOAndMExpense,MATCH($C66,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":81467.831442491239},{"$f":"$E72*1000*INDEX(T_FixedOAndMExpense,MATCH($C66,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":83278.209592806277},{"$f":"$E72*1000*INDEX(T_FixedOAndMExpense,MATCH($C66,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":85128.81796637761},{"$f":"$E72*1000*INDEX(T_FixedOAndMExpense,MATCH($C66,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":87020.550559226453},{"$f":"$E72*1000*INDEX(T_FixedOAndMExpense,MATCH($C66,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":88954.321233753581},{"$f":"$E72*1000*INDEX(T_FixedOAndMExpense,MATCH($C66,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":90931.064160210037},{"$f":"$E72*1000*INDEX(T_FixedOAndMExpense,MATCH($C66,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":92951.734267978216}]
[null,null,"Capital Recovery & Taxes",199366.99448031542,{"$f":"$E75*1000000*IFERROR(INDEX(Assumptions!$AG$49:$AZ$59,MATCH($B$1,Assumptions!$AE$49:$AE$59,0),MATCH(E$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)),INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C66,List_Resources,0),MATCH(E$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)))","v":267100.03854318103},{"$f":"$E75*1000000*IFERROR(INDEX(Assumptions!$AG$49:$AZ$59,MATCH($B$1,Assumptions!$AE$49:$AE$59,0),MATCH(F$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)),INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C66,List_Resources,0),MATCH(F$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)))","v":257975.12709332677},{"$f":"$E75*1000000*IFERROR(INDEX(Assumptions!$AG$49:$AZ$59,MATCH($B$1,Assumptions!$AE$49:$AE$59,0),MATCH(G$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)),INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C66,List_Resources,0),MATCH(G$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)))","v":248382.85754368536},{"$f":"$E75*1000000*IFERROR(INDEX(Assumptions!$AG$49:$AZ$59,MATCH($B$1,Assumptions!$AE$49:$AE$59,0),MATCH(H$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)),INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C66,List_Resources,0),MATCH(H$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)))","v":238956.7491217347},{"$f":"$E75*1000000*IFERROR(INDEX(Assumptions!$AG$49:$AZ$59,MATCH($B$1,Assumptions!$AE$49:$AE$59,0),MATCH(I$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)),INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C66,List_Resources,0),MATCH(I$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)))","v":229684.35171416067},{"$f":"$E75*1000000*IFERROR(INDEX(Assumptions!$AG$49:$AZ$59,MATCH($B$1,Assumptions!$AE$49:$AE$59,0),MATCH(J$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)),INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C66,List_Resources,0),MATCH(J$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)))","v":220554.33252551092},{"$f":"$E75*1000000*IFERROR(INDEX(Assumptions!$AG$49:$AZ$59,MATCH($B$1,Assumptions!$AE$49:$AE$59,0),MATCH(K$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)),INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C66,List_Resources,0),MATCH(K$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)))","v":211555.99722768238},{"$f":"$E75*1000000*IFERROR(INDEX(Assumptions!$AG$49:$AZ$59,MATCH($B$1,Assumptions!$AE$49:$AE$59,0),MATCH(L$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)),INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C66,List_Resources,0),MATCH(L$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)))","v":202679.44957675869},{"$f":"$E75*1000000*IFERROR(INDEX(Assumptions!$AG$49:$AZ$59,MATCH($B$1,Assumptions!$AE$49:$AE$59,0),MATCH(M$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)),INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C66,List_Resources,0),MATCH(M$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)))","v":193871.37754906202},{"$f":"$E75*1000000*IFERROR(INDEX(Assumptions!$AG$49:$AZ$59,MATCH($B$1,Assumptions!$AE$49:$AE$59,0),MATCH(N$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)),INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C66,List_Resources,0),MATCH(N$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)))","v":185073.20176528164},{"$f":"$E75*1000000*IFERROR(INDEX(Assumptions!$AG$49:$AZ$59,MATCH($B$1,Assumptions!$AE$49:$AE$59,0),MATCH(O$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)),INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C66,List_Resources,0),MATCH(O$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)))","v":176275.02598150127},{"$f":"$E75*1000000*IFERROR(INDEX(Assumptions!$AG$49:$AZ$59,MATCH($B$1,Assumptions!$AE$49:$AE$59,0),MATCH(P$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)),INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C66,List_Resources,0),MATCH(P$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)))","v":167476.85019772087},{"$f":"$E75*1000000*IFERROR(INDEX(Assumptions!$AG$49:$AZ$59,MATCH($B$1,Assumptions!$AE$49:$AE$59,0),MATCH(Q$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)),INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C66,List_Resources,0),MATCH(Q$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)))","v":158678.67441394046},{"$f":"$E75*1000000*IFERROR(INDEX(Assumptions!$AG$49:$AZ$59,MATCH($B$1,Assumptions!$AE$49:$AE$59,0),MATCH(R$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)),INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C66,List_Resources,0),MATCH(R$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)))","v":149880.49863016006},{"$f":"$E75*1000000*IFERROR(INDEX(Assumptions!$AG$49:$AZ$59,MATCH($B$1,Assumptions!$AE$49:$AE$59,0),MATCH(S$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)),INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C66,List_Resources,0),MATCH(S$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)))","v":141082.32284637965},{"$f":"$E75*1000000*IFERROR(INDEX(Assumptions!$AG$49:$AZ$59,MATCH($B$1,Assumptions!$AE$49:$AE$59,0),MATCH(T$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)),INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C66,List_Resources,0),MATCH(T$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)))","v":132284.14706259928},{"$f":"$E75*1000000*IFERROR(INDEX(Assumptions!$AG$49:$AZ$59,MATCH($B$1,Assumptions!$AE$49:$AE$59,0),MATCH(U$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)),INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C66,List_Resources,0),MATCH(U$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)))","v":123485.97127881886},{"$f":"$E75*1000000*IFERROR(INDEX(Assumptions!$AG$49:$AZ$59,MATCH($B$1,Assumptions!$AE$49:$AE$59,0),MATCH(V$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)),INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C66,List_Resources,0),MATCH(V$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)))","v":114687.79549503849},{"$f":"$E75*1000000*IFERROR(INDEX(Assumptions!$AG$49:$AZ$59,MATCH($B$1,Assumptions!$AE$49:$AE$59,0),MATCH(W$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)),INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C66,List_Resources,0),MATCH(W$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)))","v":105889.61971125808},{"$f":"$E75*1000000*IFERROR(INDEX(Assumptions!$AG$49:$AZ$59,MATCH($B$1,Assumptions!$AE$49:$AE$59,0),MATCH(X$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)),INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C66,List_Resources,0),MATCH(X$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0)))","v":97091.443927477696}]
[null,null,"Misc Charges",2118.6122220324146,{"$f":"E78*Misc_Fees","v":1784.8281222074922},1824.4905727391874,1865.0344022465974,1906.4791967333213,1948.8449774431285,1992.1522105318704,2036.421816954309,2081.6751825706674,2127.9341684777532,2175.2211215696657,2223.5588853331869,2272.9708108830609,2323.4807682425048,2375.1131578743893,2427.892922468674,2481.8455589917726,2536.9971310036881,2593.3742812488517,2651.0042445267632,2709.9148608486366]
[null,null,"Total Fixed Cost",274155.29943859036,{"$f":"SUM(E78:E80)","v":330105.56098546443},322380.75825532252,314219.710641363,306256.62876894895,298479.76928689529,290878.52186754689,283442.93070527707,276163.85449009243,268988.75290837995,261859.83543983428,254768.01222956984,247714.107586194,240698.96413610026,233723.44323052568,226788.42536165463,219894.81058796868,213043.51896904901,206235.49101004095,199471.68811599488,192753.09305630455]
[]
[null,null,"Variable Costs"]
[null,null,"Variable O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E84:X84))","v":683315.71070408041},{"$f":"E67*INDEX(T_VariableOAndMExpense,MATCH($C66,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":575660.37056128262},{"$f":"F67*INDEX(T_VariableOAndMExpense,MATCH($C66,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":588452.69531589537},{"$f":"G67*INDEX(T_VariableOAndMExpense,MATCH($C66,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":601529.29111120512},{"$f":"H67*INDEX(T_VariableOAndMExpense,MATCH($C66,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":614896.47501827835},{"$f":"I67*INDEX(T_VariableOAndMExpense,MATCH($C66,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":628560.70448613435},{"$f":"J67*INDEX(T_VariableOAndMExpense,MATCH($C66,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":642528.58046122524},{"$f":"K67*INDEX(T_VariableOAndMExpense,MATCH($C66,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":656806.85057623463},{"$f":"L67*INDEX(T_VariableOAndMExpense,MATCH($C66,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":671402.4124097398},{"$f":"M67*INDEX(T_VariableOAndMExpense,MATCH($C66,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":686322.3168183089},{"$f":"N67*INDEX(T_VariableOAndMExpense,MATCH($C66,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":701573.7713426454},{"$f":"O67*INDEX(T_VariableOAndMExpense,MATCH($C66,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":717164.1436894217},{"$f":"P67*INDEX(T_VariableOAndMExpense,MATCH($C66,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":733100.96529048809},{"$f":"Q67*INDEX(T_VariableOAndMExpense,MATCH($C66,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":749391.9349411733},{"$f":"R67*INDEX(T_VariableOAndMExpense,MATCH($C66,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":766044.92251943599},{"$f":"S67*INDEX(T_VariableOAndMExpense,MATCH($C66,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":783067.97278766287},{"$f":"T67*INDEX(T_VariableOAndMExpense,MATCH($C66,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":800469.30927895021},{"$f":"U67*INDEX(T_VariableOAndMExpense,MATCH($C66,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":818257.3382697471},{"$f":"V67*INDEX(T_VariableOAndMExpense,MATCH($C66,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":836440.65284077742},{"$f":"W67*INDEX(T_VariableOAndMExpense,MATCH($C66,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":855028.03702820512},{"$f":"X67*INDEX(T_VariableOAndMExpense,MATCH($C66,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":874028.470067046}]
[null,null,"Fuel Cost",3870531.8135891394,{"$f":"E68*INDEX(T_FuelCosts,MATCH($C66,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":3389569.2661335906},{"$f":"F68*INDEX(T_FuelCosts,MATCH($C66,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":3240640.7048884477},{"$f":"G68*INDEX(T_FuelCosts,MATCH($C66,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":3234098.835345346},{"$f":"H68*INDEX(T_FuelCosts,MATCH($C66,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":3307761.7134032804},{"$f":"I68*INDEX(T_FuelCosts,MATCH($C66,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":3455618.6912046359},{"$f":"J68*INDEX(T_FuelCosts,MATCH($C66,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":3609049.6908124145},{"$f":"K68*INDEX(T_FuelCosts,MATCH($C66,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":3701407.0688434131},{"$f":"L68*INDEX(T_FuelCosts,MATCH($C66,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":3839471.9861945948},{"$f":"M68*INDEX(T_FuelCosts,MATCH($C66,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":3884460.0969326054},{"$f":"N68*INDEX(T_FuelCosts,MATCH($C66,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":3989660.5670669191},{"$f":"O68*INDEX(T_FuelCosts,MATCH($C66,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":4065267.8014332145},{"$f":"P68*INDEX(T_FuelCosts,MATCH($C66,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":4154342.0933157778},{"$f":"Q68*INDEX(T_FuelCosts,MATCH($C66,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":4213770.9394284654},{"$f":"R68*INDEX(T_FuelCosts,MATCH($C66,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":4347507.2264026096},{"$f":"S68*INDEX(T_FuelCosts,MATCH($C66,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":4558055.3952458398},{"$f":"T68*INDEX(T_FuelCosts,MATCH($C66,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":4665504.8801311739},{"$f":"U68*INDEX(T_FuelCosts,MATCH($C66,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":4752769.750233735},{"$f":"V68*INDEX(T_FuelCosts,MATCH($C66,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":4928856.6268389598},{"$f":"W68*INDEX(T_FuelCosts,MATCH($C66,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":5031989.2338492535},{"$f":"X68*INDEX(T_FuelCosts,MATCH($C66,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":5214530.3006081441}]
[null,null,"Misc Charges",132762.87072324453,{"$f":"SUM(E84:E85)*Misc_Fees","v":115602.30482820234},111633.38898955741,111823.90239871429,114361.17682524212,119070.16610196872,123950.5129207117,127059.36860676041,131510.03221691077,133256.59049049413,136768.24590199243,139427.02092810531,142488.51493060708,144696.05043937246,149080.49934967331,155715.11067164873,159355.01151806276,162417.7237382305,168081.47689178304,171630.1015151614,177505.84240026449]
[null,null,"Total Variable Cost",4686610.3950164653,{"$f":"SUM(E84:E86)","v":4080831.9415230756},3940726.7891939003,3947452.0288552656,4037019.3652468007,4203249.5617927387,4375528.7841943521,4485273.2880264083,4642384.4308212455,4704039.0042414078,4828002.584311557,4921858.9660507413,5029931.5735368729,5107858.9248090116,5262632.648271719,5496838.478705151,5625329.200928187,5733444.8122417126,5933378.7565715201,6058647.37239262,6266064.6130754547]
[]
[null,null,"Total Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E89:X89))","v":4960765.6944550555},{"$f":"E81+E87","v":4410937.5025085397},4263107.5474492228,4261671.7394966288,4343275.9940157495,4501729.3310796339,4666407.3060618993,4768716.2187316855,4918548.2853113376,4973027.7571497876,5089862.4197513908,5176626.9782803115,5277645.6811230667,5348557.888945112,5496356.0915022446,5723626.9040668057,5845224.0115161557,5946488.3312107613,6139614.2475815611,6258119.0605086144,6458817.7061317591]
[null,null,"$/MWh",{"$f":"D89/AVERAGE(E67:X67)","v":62.009571180688205}]
[null,null,"Fixed Cost $/kW-yr",{"$f":"D81/E72/1000","v":27.415529943859038}]
[null,null,"Variable Cost $/MWh",{"$f":"D87/AVERAGE(E67:X67)","v":58.582629937705825}]
[]
[]
[null,null,{"$f":"'Resource Options'!B43","v":"Kettle Falls Upgrade"}]
[null,null,"MWh",null,{"$f":"INDEX(T_NetCapacityFactor,MATCH($C95,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C95,List_Resources,0),1)*8760","v":57816},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C95,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C95,List_Resources,0),1)*8760","v":57816},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C95,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C95,List_Resources,0),1)*8760","v":57816},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C95,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C95,List_Resources,0),1)*8760","v":57816},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C95,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C95,List_Resources,0),1)*8760","v":57816},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C95,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C95,List_Resources,0),1)*8760","v":57816},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C95,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C95,List_Resources,0),1)*8760","v":57816},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C95,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C95,List_Resources,0),1)*8760","v":57816},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C95,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C95,List_Resources,0),1)*8760","v":57816},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C95,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C95,List_Resources,0),1)*8760","v":57816},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C95,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C95,List_Resources,0),1)*8760","v":57816},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C95,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C95,List_Resources,0),1)*8760","v":57816},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C95,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C95,List_Resources,0),1)*8760","v":57816},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C95,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C95,List_Resources,0),1)*8760","v":57816},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C95,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C95,List_Resources,0),1)*8760","v":57816},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C95,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C95,List_Resources,0),1)*8760","v":57816},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C95,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C95,List_Resources,0),1)*8760","v":57816},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C95,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C95,List_Resources,0),1)*8760","v":57816},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C95,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C95,List_Resources,0),1)*8760","v":57816},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C95,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C95,List_Resources,0),1)*8760","v":57816}]
[null,null,"Fuel (Dth)",null,{"$f":"E96*$E100/1000","v":772479.576},772479.576,772479.576,772479.576,772479.576,772479.576,772479.576,772479.576,772479.576,772479.576,772479.576,772479.576,772479.576,772479.576,772479.576,772479.576,772479.576,772479.576,772479.576,772479.576]
[]
[null,null,null,null,"Gen"]
[null,null,"Heat Rate",null,{"$f":"INDEX(T_HeatRate,MATCH($C95,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":13361}]
[null,null,"Capacity",null,{"$f":"INDEX(T_PlantSize,MATCH($C95,List_Resources,0),1)","v":11}]
[null,null,"Capital Cost",null,{"$f":"INDEX(T_CAPEX,MATCH($C95,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*E101/1000","v":31.5}]
[null,null,"AFUDC",null,{"$f":"E102*INDEX(T_AFUDC,MATCH($C95,List_Resources,0),1)","v":1.3329225000000002}]
[null,null,"Total Capital",null,{"$f":"SUM(E102:E103)","v":32.832922500000002}]
[]
[null,null,"Fixed Costs"]
[null,null,"Fixed O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E107:X107))","v":0},{"$f":"$E101*1000*INDEX(T_FixedOAndMExpense,MATCH($C95,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"$E101*1000*INDEX(T_FixedOAndMExpense,MATCH($C95,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"$E101*1000*INDEX(T_FixedOAndMExpense,MATCH($C95,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"$E101*1000*INDEX(T_FixedOAndMExpense,MATCH($C95,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"$E101*1000*INDEX(T_FixedOAndMExpense,MATCH($C95,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"$E101*1000*INDEX(T_FixedOAndMExpense,MATCH($C95,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"$E101*1000*INDEX(T_FixedOAndMExpense,MATCH($C95,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"$E101*1000*INDEX(T_FixedOAndMExpense,MATCH($C95,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"$E101*1000*INDEX(T_FixedOAndMExpense,MATCH($C95,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"$E101*1000*INDEX(T_FixedOAndMExpense,MATCH($C95,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"$E101*1000*INDEX(T_FixedOAndMExpense,MATCH($C95,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"$E101*1000*INDEX(T_FixedOAndMExpense,MATCH($C95,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"$E101*1000*INDEX(T_FixedOAndMExpense,MATCH($C95,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"$E101*1000*INDEX(T_FixedOAndMExpense,MATCH($C95,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"$E101*1000*INDEX(T_FixedOAndMExpense,MATCH($C95,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"$E101*1000*INDEX(T_FixedOAndMExpense,MATCH($C95,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"$E101*1000*INDEX(T_FixedOAndMExpense,MATCH($C95,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"$E101*1000*INDEX(T_FixedOAndMExpense,MATCH($C95,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"$E101*1000*INDEX(T_FixedOAndMExpense,MATCH($C95,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},{"$f":"$E101*1000*INDEX(T_FixedOAndMExpense,MATCH($C95,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0}]
[null,null,"Capital Recovery & Taxes",3511456.085945826,{"$f":"$E104*1000000*INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C95,List_Resources,0),MATCH(E$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0))","v":4977064.0109278038},{"$f":"$E104*1000000*INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C95,List_Resources,0),MATCH(F$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0))","v":4682132.4432176827},{"$f":"$E104*1000000*INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C95,List_Resources,0),MATCH(G$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0))","v":4389603.6109344875},{"$f":"$E104*1000000*INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C95,List_Resources,0),MATCH(H$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0))","v":4158584.8055806169},{"$f":"$E104*1000000*INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C95,List_Resources,0),MATCH(I$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0))","v":3950632.2603252451},{"$f":"$E104*1000000*INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C95,List_Resources,0),MATCH(J$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0))","v":3759979.4101437461},{"$f":"$E104*1000000*INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C95,List_Resources,0),MATCH(K$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0))","v":3603925.9501099931},{"$f":"$E104*1000000*INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C95,List_Resources,0),MATCH(L$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0))","v":3465172.185150113},{"$f":"$E104*1000000*INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C95,List_Resources,0),MATCH(M$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0))","v":3326418.4201902333},{"$f":"$E104*1000000*INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C95,List_Resources,0),MATCH(N$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0))","v":3187664.6552303536},{"$f":"$E104*1000000*INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C95,List_Resources,0),MATCH(O$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0))","v":3048910.890270473},{"$f":"$E104*1000000*INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C95,List_Resources,0),MATCH(P$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0))","v":2910157.1253105938},{"$f":"$E104*1000000*INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C95,List_Resources,0),MATCH(Q$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0))","v":2771403.3603507136},{"$f":"$E104*1000000*INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C95,List_Resources,0),MATCH(R$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0))","v":2632649.5953908339},{"$f":"$E104*1000000*INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C95,List_Resources,0),MATCH(S$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0))","v":2493895.8304309538},{"$f":"$E104*1000000*INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C95,List_Resources,0),MATCH(T$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0))","v":2355142.0654710741},{"$f":"$E104*1000000*INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C95,List_Resources,0),MATCH(U$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0))","v":2216388.3005111939},{"$f":"$E104*1000000*INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C95,List_Resources,0),MATCH(V$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0))","v":2077634.535551314},{"$f":"$E104*1000000*INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C95,List_Resources,0),MATCH(W$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0))","v":1938880.7705914339},{"$f":"$E104*1000000*INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C95,List_Resources,0),MATCH(X$2,_xlfn.ANCHORARRAY(Assumptions!$AG$2),0))","v":1800127.0056315539}]
[null,null,"Misc Charges",0,{"$f":"E107*Misc_Fees","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Fixed Cost",3511456.085945826,{"$f":"SUM(E107:E109)","v":4977064.0109278038},4682132.4432176827,4389603.6109344875,4158584.8055806169,3950632.2603252451,3759979.4101437461,3603925.9501099931,3465172.185150113,3326418.4201902333,3187664.6552303536,3048910.890270473,2910157.1253105938,2771403.3603507136,2632649.5953908339,2493895.8304309538,2355142.0654710741,2216388.3005111939,2077634.535551314,1938880.7705914339,1800127.0056315539]
[]
[null,null,"Variable Costs"]
[null,null,"Variable O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E113:X113))","v":284121.07944655919},{"$f":"E96*INDEX(T_VariableOAndMExpense,MATCH($C95,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":239358.24},{"$f":"F96*INDEX(T_VariableOAndMExpense,MATCH($C95,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":244677.25880927991},{"$f":"G96*INDEX(T_VariableOAndMExpense,MATCH($C95,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":250114.4768545398},{"$f":"H96*INDEX(T_VariableOAndMExpense,MATCH($C95,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":255672.52075920132},{"$f":"I96*INDEX(T_VariableOAndMExpense,MATCH($C95,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":261354.07551551226},{"$f":"J96*INDEX(T_VariableOAndMExpense,MATCH($C95,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":267161.88578161801},{"$f":"K96*INDEX(T_VariableOAndMExpense,MATCH($C95,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":273098.75720745709},{"$f":"L96*INDEX(T_VariableOAndMExpense,MATCH($C95,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":279167.55779012124},{"$f":"M96*INDEX(T_VariableOAndMExpense,MATCH($C95,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":285371.21925933333},{"$f":"N96*INDEX(T_VariableOAndMExpense,MATCH($C95,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":291712.73849371413},{"$f":"O96*INDEX(T_VariableOAndMExpense,MATCH($C95,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":298195.17896852153},{"$f":"P96*INDEX(T_VariableOAndMExpense,MATCH($C95,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":304821.67223556002},{"$f":"Q96*INDEX(T_VariableOAndMExpense,MATCH($C95,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":311595.41943597863},{"$f":"R96*INDEX(T_VariableOAndMExpense,MATCH($C95,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":318519.69284668495},{"$f":"S96*INDEX(T_VariableOAndMExpense,MATCH($C95,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":325597.83746112394},{"$f":"T96*INDEX(T_VariableOAndMExpense,MATCH($C95,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":332833.27260518499},{"$f":"U96*INDEX(T_VariableOAndMExpense,MATCH($C95,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":340229.49358901748},{"$f":"V96*INDEX(T_VariableOAndMExpense,MATCH($C95,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":347790.07339555258},{"$f":"W96*INDEX(T_VariableOAndMExpense,MATCH($C95,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":355518.66440654849},{"$f":"X96*INDEX(T_VariableOAndMExpense,MATCH($C95,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":363419.00016699079}]
[null,null,"Fuel Cost",2021571.2281604402,{"$f":"E97*INDEX(T_FuelCosts,MATCH($C95,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1665465.9658560001},{"$f":"F97*INDEX(T_FuelCosts,MATCH($C95,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1707179.8629600001},{"$f":"G97*INDEX(T_FuelCosts,MATCH($C95,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1749666.23964},{"$f":"H97*INDEX(T_FuelCosts,MATCH($C95,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1793697.5754720001},{"$f":"I97*INDEX(T_FuelCosts,MATCH($C95,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1838501.3908799998},{"$f":"J97*INDEX(T_FuelCosts,MATCH($C95,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1884850.1654399999},{"$f":"K97*INDEX(T_FuelCosts,MATCH($C95,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1931971.419576},{"$f":"L97*INDEX(T_FuelCosts,MATCH($C95,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1979865.153288},{"$f":"M97*INDEX(T_FuelCosts,MATCH($C95,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2029303.8461519999},{"$f":"N97*INDEX(T_FuelCosts,MATCH($C95,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2080287.498168},{"$f":"O97*INDEX(T_FuelCosts,MATCH($C95,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2132043.6297599999},{"$f":"P97*INDEX(T_FuelCosts,MATCH($C95,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2185344.7205040003},{"$f":"Q97*INDEX(T_FuelCosts,MATCH($C95,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2240190.7703999998},{"$f":"R97*INDEX(T_FuelCosts,MATCH($C95,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2295809.2998719998},{"$f":"S97*INDEX(T_FuelCosts,MATCH($C95,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2353745.2680720002},{"$f":"T97*INDEX(T_FuelCosts,MATCH($C95,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2412453.7158480003},{"$f":"U97*INDEX(T_FuelCosts,MATCH($C95,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2472707.1227759998},{"$f":"V97*INDEX(T_FuelCosts,MATCH($C95,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2534505.4888559999},{"$f":"W97*INDEX(T_FuelCosts,MATCH($C95,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2597848.814088},{"$f":"X97*INDEX(T_FuelCosts,MATCH($C95,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2662737.0984720001}]
[null,null,"Misc Charges",67220.153535974459,{"$f":"SUM(E113:E114)*Misc_Fees","v":55533.244897525823},56904.442528061583,58301.607008681807,59747.335785524447,61219.186267294761,62739.759341315046,64286.6159339449,65859.839658771554,67482.036857002007,69153.294899635614,70851.182229671322,72598.311013929138,74394.774578478115,76218.147453720521,78113.568898712692,80036.09686136416,82008.354113505717,84030.444821881756,86102.475468030054,88224.554899721144]
[null,null,"Total Variable Cost",2372912.461142974,{"$f":"SUM(E113:E115)","v":1960357.4507535258},2008761.5642973415,2058082.3235032216,2109117.4320167257,2161074.6526628071,2214751.8105629329,2269356.7927174019,2324892.550736893,2382157.1022683349,2441153.5315613495,2501089.9909581929,2562764.7037534895,2626180.9644144569,2690547.1401724052,2757456.6744318367,2825323.0853145495,2894944.9704785231,2966326.0070734341,3039469.9539625784,3114380.6535387118]
[]
[null,null,"Total Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E118:X118))","v":5884368.5470888028},{"$f":"E110+E116","v":6937421.4616813296},6690894.0075150244,6447685.9344377089,6267702.2375973426,6111706.9129880518,5974731.2207066789,5873282.742827395,5790064.7358870059,5708575.5224585682,5628818.1867917031,5550000.8812286658,5472921.8290640833,5397584.32476517,5323196.7355632391,5251352.5048627909,5180465.1507856231,5111333.270989717,5043960.5426247483,4978350.7245540125,4914507.6591702662]
[null,null,"$/MWh",{"$f":"D118/AVERAGE(E96:X96)","v":101.77751050035981}]
[null,null,"Fixed Cost $/kW-yr",{"$f":"D110/E101/1000","v":319.22328054052963}]
[null,null,"Variable Cost $/MWh",{"$f":"D116/AVERAGE(E96:X96)","v":41.042487566469042}]
[]
[]
[null,null,{"$f":"'Resource Options'!B44","v":"Palouse Repower"}]
[null,null,"MWh",null,{"$f":"INDEX(T_NetCapacityFactor,MATCH($C124,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C124,List_Resources,0),1)*8760","v":380035.81584},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C124,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C124,List_Resources,0),1)*8760","v":380035.81584},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C124,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C124,List_Resources,0),1)*8760","v":380035.81584},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C124,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C124,List_Resources,0),1)*8760","v":380035.81584},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C124,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C124,List_Resources,0),1)*8760","v":380035.81584},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C124,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C124,List_Resources,0),1)*8760","v":380035.81584},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C124,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C124,List_Resources,0),1)*8760","v":380035.81584},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C124,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C124,List_Resources,0),1)*8760","v":380035.81584},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C124,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C124,List_Resources,0),1)*8760","v":380035.81584},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C124,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C124,List_Resources,0),1)*8760","v":380035.81584},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C124,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C124,List_Resources,0),1)*8760","v":380035.81584},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C124,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C124,List_Resources,0),1)*8760","v":380035.81584},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C124,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C124,List_Resources,0),1)*8760","v":380035.81584},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C124,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C124,List_Resources,0),1)*8760","v":380035.81584},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C124,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C124,List_Resources,0),1)*8760","v":380035.81584},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C124,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C124,List_Resources,0),1)*8760","v":380035.81584},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C124,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C124,List_Resources,0),1)*8760","v":380035.81584},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C124,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C124,List_Resources,0),1)*8760","v":380035.81584},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C124,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C124,List_Resources,0),1)*8760","v":380035.81584},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C124,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C124,List_Resources,0),1)*8760","v":380035.81584}]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"INDEX(Summary_PPA,MATCH(Label_PPA_UPGRADES_Palouse_Repower,'PPA Summary'!$D$3:$D$40,0),MATCH($B$1,_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))","v":23.748270084804282},{"$f":"E126","v":23.748270084804282},{"$f":"F126","v":23.748270084804282},{"$f":"G126","v":23.748270084804282},{"$f":"H126","v":23.748270084804282},{"$f":"I126","v":23.748270084804282},{"$f":"J126","v":23.748270084804282},{"$f":"K126","v":23.748270084804282},{"$f":"L126","v":23.748270084804282},{"$f":"M126","v":23.748270084804282},{"$f":"N126","v":23.748270084804282},{"$f":"O126","v":23.748270084804282},{"$f":"P126","v":23.748270084804282},{"$f":"Q126","v":23.748270084804282},{"$f":"R126","v":23.748270084804282},{"$f":"S126","v":23.748270084804282},{"$f":"T126","v":23.748270084804282},{"$f":"U126","v":23.748270084804282},{"$f":"V126","v":23.748270084804282},{"$f":"W126","v":23.748270084804282}]
[null,null,"Revenue",null,{"$f":"E125*E126","v":9025193.1964672618},{"$f":"F125*F126","v":9025193.1964672618},{"$f":"G125*G126","v":9025193.1964672618},9025193.1964672618,9025193.1964672618,9025193.1964672618,9025193.1964672618,9025193.1964672618,9025193.1964672618,9025193.1964672618,9025193.1964672618,9025193.1964672618,9025193.1964672618,9025193.1964672618,9025193.1964672618,9025193.1964672618,9025193.1964672618,9025193.1964672618,9025193.1964672618,9025193.1964672618]
[]
[null,null,"Fixed O&M",null,{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C124,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C124,List_Resources,0),1)*1000","v":3780627.5895204321},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C124,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C124,List_Resources,0),1)*1000","v":3801045.3425924908},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C124,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C124,List_Resources,0),1)*1000","v":3820503.603033998},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C124,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C124,List_Resources,0),1)*1000","v":3838949.6445151423},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C124,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C124,List_Resources,0),1)*1000","v":3856328.8711511125},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C124,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C124,List_Resources,0),1)*1000","v":3915583.8050303538},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C124,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C124,List_Resources,0),1)*1000","v":3975567.9433415625},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C124,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C124,List_Resources,0),1)*1000","v":4036284.4337359997},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C124,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C124,List_Resources,0),1)*1000","v":4097736.2036653887},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C124,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C124,List_Resources,0),1)*1000","v":4159925.9490409996},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C124,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C124,List_Resources,0),1)*1000","v":4222856.122497444},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C124,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C124,List_Resources,0),1)*1000","v":4286528.9212491876},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C124,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C124,List_Resources,0),1)*1000","v":4350946.2745275218},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C124,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C124,List_Resources,0),1)*1000","v":4416109.8305852767},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C124,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C124,List_Resources,0),1)*1000","v":4482020.9432563465},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C124,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C124,List_Resources,0),1)*1000","v":4548680.6580565833},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C124,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C124,List_Resources,0),1)*1000","v":4616089.6978123747},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C124,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C124,List_Resources,0),1)*1000","v":4684248.4478027243},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C124,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C124,List_Resources,0),1)*1000","v":4753156.9404003732},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C124,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C124,List_Resources,0),1)*1000","v":4822814.8391969549}]
[]
[null,null,"Property Tax",null,{"$f":"D150*Property_Tax_Rate","v":1528649.9920847446},{"$f":"E150*Property_Tax_Rate","v":1443474.3483100212},{"$f":"F150*Property_Tax_Rate","v":1363044.6505203196},{"$f":"G150*Property_Tax_Rate","v":1287096.4568835089},{"$f":"H150*Property_Tax_Rate","v":1215380.0601394067},{"$f":"I150*Property_Tax_Rate","v":1147659.6665965025},{"$f":"J150*Property_Tax_Rate","v":1083712.6208745919},{"$f":"K150*Property_Tax_Rate","v":1023328.6738443752},{"$f":"L150*Property_Tax_Rate","v":966309.29135711398},{"$f":"M150*Property_Tax_Rate","v":912467.00149153685},{"$f":"N150*Property_Tax_Rate","v":861624.77817183477},{"$f":"O150*Property_Tax_Rate","v":813615.45913016703},{"$f":"P150*Property_Tax_Rate","v":768281.19630001532},{"$f":"Q150*Property_Tax_Rate","v":725472.93683335721},{"$f":"R150*Property_Tax_Rate","v":685049.93303531397},{"$f":"S150*Property_Tax_Rate","v":646879.27960500319},{"$f":"T150*Property_Tax_Rate","v":610835.47666111053},{"$f":"U150*Property_Tax_Rate","v":576800.01711546606},{"$f":"V150*Property_Tax_Rate","v":544660.99703796639},{"$f":"W150*Property_Tax_Rate","v":514312.74773177743}]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E129:E131)","v":5309277.5816051764},{"$f":"SUM(F129:F131)","v":5244519.6909025125},5183548.2535543181,5126046.1013986515,5071708.9312905194,5063243.4716268564,5059280.5642161546,5059613.1075803749,5064045.4950225027,5072392.950532537,5084480.9006692786,5100144.3803793546,5119227.4708275367,5141582.7674186341,5167070.8762916606,5195559.9376615863,5226925.174473485,5261048.4649181906,5297817.9374383399,5337127.5869287327]
[]
[null,null,"EBITDA",null,{"$f":"E127-E132","v":3715915.6148620853},{"$f":"F127-F132","v":3780673.5055647492},{"$f":"G127-G132","v":3841644.9429129437},3899147.0950686103,3953484.2651767423,3961949.7248404054,3965912.6322511071,3965580.0888868868,3961147.701444759,3952800.2459347248,3940712.2957979832,3925048.8160879072,3905965.7256397251,3883610.4290486276,3858122.3201756012,3829633.2588056754,3798268.0219937768,3764144.7315490711,3727375.2590289218,3688065.6095385291]
[null,null,"Before Tax Earnings",null,{"$f":"E134-E151-E142","v":-28558246.673821554},{"$f":"F134-F151-F142","v":-46788500.488875598},-27109337.602623135,-15257501.025775017,-15145874.733483786,-6271945.2955088243,2600805.7915278506,2667744.505768457,2734283.2950994214,2800810.4310849993,2867715.1749761291,2935388.9874654566,3004226.7402876457,3074627.9333467898,3146997.9210547684,3221749.1515778024,3299302.4227129766,3380088.1581524331,3464547.7079400746,3553134.676984401]
[null,null,"PTC",null,{"$f":"INDEX(T_PTCSchedule,MATCH($C124,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C124,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*E125","v":11027572.132307973},{"$f":"INDEX(T_PTCSchedule,MATCH($C124,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C124,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*F125","v":11272626.840232119},{"$f":"INDEX(T_PTCSchedule,MATCH($C124,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C124,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*G125","v":11523127.153875757},{"$f":"INDEX(T_PTCSchedule,MATCH($C124,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C124,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*H125","v":11779194.085489184},{"$f":"INDEX(T_PTCSchedule,MATCH($C124,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C124,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*I125","v":12040951.336456923},{"$f":"INDEX(T_PTCSchedule,MATCH($C124,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C124,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*J125","v":12308525.357055668},{"$f":"INDEX(T_PTCSchedule,MATCH($C124,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C124,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*K125","v":12582045.407540159},{"$f":"INDEX(T_PTCSchedule,MATCH($C124,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C124,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*L125","v":12861643.620586516},{"$f":"INDEX(T_PTCSchedule,MATCH($C124,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C124,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*M125","v":13147455.065123187},{"$f":"INDEX(T_PTCSchedule,MATCH($C124,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C124,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*N125","v":13439617.811580356}]
[null,null,"Federal Tax",null,{"$f":"E135*Federal_Tax_Rate-E136","v":-17024803.933810499},-21098211.942895994,-17216088.050426617,-14983269.300901938,-15221585.030488517,-13625633.869112521,-12035876.191319311,-12301417.274375141,-12573255.573152309,-12851447.621052507,602220.18674498703,616431.68736774591,630887.61546040559,645671.86600282579,660869.56342150131,676567.32183133846,692853.5087697251,709818.51321201096,727555.0186674156,746158.28216672421]
[]
[null,{"$f":"IRR(D139:Y139,0.1)","v":7.5000000078050855E-2},"Free Cash Flow",{"$f":"-INDEX(T_CAPEX,MATCH($C124,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C124,List_Resources,0),1)/1000*1000000*(1+INDEX(T_AFUDC,MATCH($C124,List_Resources,0),1))","v":-152864999.20847446},{"$f":"E134-E137","v":20740719.548672583},{"$f":"F134-F137","v":24878885.448460743},21057732.993339561,18882416.395970549,19175069.29566526,17587583.593952928,16001788.823570419,16266997.363262028,16534403.274597067,{"$f":"N134-N137","v":16804247.866987232},{"$f":"O134-O137","v":3338492.1090529962},3308617.1287201615,3275078.1101793195,3237938.5630458016,3197252.7567540999,3153065.9369743369,3105414.5132240518,3054326.21833706,2999820.2403615061,2941907.327371805,{"$f":"D139*-0.3","v":45859499.762542337}]
[null,{"$f":"IRR(D140:Y140,0.1)","v":8.517630427257572E-2},"ROE",{"$f":"-E156","v":-15165490.991987474},{"$f":"E139-E136-E142-E144-E152","v":704596.8342522122},{"$f":"F139-F136-F142-F144-F152","v":745510.04606266879},782868.45602164231,816891.63427348062,847787.28300045244,841782.59111508168,831522.80067378841,817133.12731903978,798727.59411740862,776409.44005040452,750271.49369652499,720396.51336369012,686857.49482284812,649717.94768933021,609032.14139762823,564845.32161786547,517193.89786758018,466105.60298058856,411599.62500503473,353686.71201533359,{"$f":"Y139","v":45859499.762542337}]
[]
[null,null,"Interest",null,{"$f":"D145*Debt_Rate","v":1701162.4469887472},{"$f":"E145*Debt_Rate","v":1652374.2477285224},{"$f":"F145*Debt_Rate","v":1600902.6975089852},{"$f":"G145*Debt_Rate","v":1546600.2120273733},{"$f":"H145*Debt_Rate","v":1489311.0898442729},{"$f":"I145*Debt_Rate","v":1428871.0659411019},{"$f":"J145*Debt_Rate","v":1365106.8407232568},{"$f":"K145*Debt_Rate","v":1297835.5831184299},{"$f":"L145*Debt_Rate","v":1226864.4063453376},{"$f":"M145*Debt_Rate","v":1151989.8148497255},{"$f":"N145*Debt_Rate","v":1072997.1208218543},{"$f":"O145*Debt_Rate","v":989659.82862245059},{"$f":"P145*Debt_Rate","v":901738.9853520795},{"$f":"Q145*Debt_Rate","v":808982.49570183782},{"$f":"R145*Debt_Rate","v":711124.39912083303},{"$f":"S145*Debt_Rate","v":607884.10722787294},{"$f":"T145*Debt_Rate","v":498965.59928080003},{"$f":"U145*Debt_Rate","v":384056.57339663809},{"$f":"V145*Debt_Rate","v":262827.55108884728},{"$f":"W145*Debt_Rate","v":134930.93255412794}]
[null,null,"Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$E155)","v":2588220.6153564714},2588220.6153564714,2588220.6153564714,2588220.6153564714,2588220.6153564714,2588220.6153564714,2588220.6153564714,2588220.6153564714,2588220.6153564714,2588220.6153564714,2588220.6153564714,2588220.6153564714,2588220.6153564714,2588220.6153564714,2588220.6153564714,2588220.6153564714,2588220.6153564714,2588220.6153564714,2588220.6153564714,2588220.6153564714]
[null,null,"Sinking Fund",null,{"$f":"E143-E142","v":887058.16836772417},{"$f":"F143-F142","v":935846.36762794899},{"$f":"G143-G142","v":987317.91784748621},1041620.4033290981,1098909.5255121985,1159349.5494153695,1223113.7746332146,1290385.0322380415,1361356.2090111338,1436230.8005067459,1515223.4945346171,1598560.7867340208,1686481.630004392,1779238.1196546336,1877096.2162356384,1980336.5081285983,2089255.0160756714,2204164.0419598334,2325393.0642676242,2453289.6828023433]
[null,null,"Mortgage Balance",{"$f":"E155","v":30930226.308886312},{"$f":"D145-E144","v":30043168.140518587},{"$f":"E145-F144","v":29107321.772890639},{"$f":"F145-G144","v":28120003.85504315},{"$f":"G145-H144","v":27078383.451714054},{"$f":"H145-I144","v":25979473.926201854},{"$f":"I145-J144","v":24820124.376786485},{"$f":"J145-K144","v":23597010.602153271},{"$f":"K145-L144","v":22306625.569915231},{"$f":"L145-M144","v":20945269.360904098},{"$f":"M145-N144","v":19509038.560397353},{"$f":"N145-O144","v":17993815.065862738},{"$f":"O145-P144","v":16395254.279128717},{"$f":"P145-Q144","v":14708772.649124324},{"$f":"Q145-R144","v":12929534.529469691},{"$f":"R145-S144","v":11052438.313234054},{"$f":"S145-T144","v":9072101.8051054552},{"$f":"T145-U144","v":6982846.7890297836},{"$f":"U145-V144","v":4778682.7470699502},{"$f":"V145-W144","v":2453289.682802326},{"$f":"W145-X144","v":-1.7229467630386353E-8}]
[]
[null,null,"Book Depr",null,{"$f":"IF(E$2-1<20,-$D139/20,0)","v":7643249.9604237229},7643249.9604237229,7643249.9604237229,7643249.9604237229,7643249.9604237229,7643249.9604237229,7643249.9604237229,7643249.9604237229,7643249.9604237229,7643249.9604237229,7643249.9604237229,7643249.9604237229,7643249.9604237229,7643249.9604237229,7643249.9604237229,7643249.9604237229,7643249.9604237229,7643249.9604237229,7643249.9604237229,7643249.9604237229]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E147:E147)","v":7643249.9604237229},{"$f":"SUM($E147:F147)","v":15286499.920847446},{"$f":"SUM($E147:G147)","v":22929749.881271169},{"$f":"SUM($E147:H147)","v":30572999.841694891},{"$f":"SUM($E147:I147)","v":38216249.802118614},{"$f":"SUM($E147:J147)","v":45859499.762542337},{"$f":"SUM($E147:K147)","v":53502749.72296606},{"$f":"SUM($E147:L147)","v":61145999.683389783},{"$f":"SUM($E147:M147)","v":68789249.643813506},{"$f":"SUM($E147:N147)","v":76432499.604237229},{"$f":"SUM($E147:O147)","v":84075749.564660951},{"$f":"SUM($E147:P147)","v":91718999.525084674},{"$f":"SUM($E147:Q147)","v":99362249.485508397},{"$f":"SUM($E147:R147)","v":107005499.44593212},{"$f":"SUM($E147:S147)","v":114648749.40635584},{"$f":"SUM($E147:T147)","v":122291999.36677957},{"$f":"SUM($E147:U147)","v":129935249.32720329},{"$f":"SUM($E147:V147)","v":137578499.28762701},{"$f":"SUM($E147:W147)","v":145221749.24805075},{"$f":"SUM($E147:X147)","v":152864999.20847446}]
[null,null,"End Year Book Value",null,{"$f":"-$D139-E148","v":145221749.24805075},137578499.28762701,129935249.32720329,122291999.36677957,114648749.40635584,107005499.44593212,99362249.485508397,91718999.525084674,84075749.564660951,76432499.604237229,68789249.643813506,61145999.683389783,53502749.72296606,45859499.762542337,38216249.802118614,30572999.841694891,22929749.881271169,15286499.920847446,7643249.960423708,0]
[null,null,"Prop. Tax Value",{"$f":"-D139","v":152864999.20847446},{"$f":"D150/(($D150/$Y150)^(1/21))","v":144347434.83100212},{"$f":"E150/(($D150/$Y150)^(1/21))","v":136304465.05203196},{"$f":"F150/(($D150/$Y150)^(1/21))","v":128709645.6883509},{"$f":"G150/(($D150/$Y150)^(1/21))","v":121538006.01394066},{"$f":"H150/(($D150/$Y150)^(1/21))","v":114765966.65965025},{"$f":"I150/(($D150/$Y150)^(1/21))","v":108371262.08745918},{"$f":"J150/(($D150/$Y150)^(1/21))","v":102332867.38443752},{"$f":"K150/(($D150/$Y150)^(1/21))","v":96630929.135711402},{"$f":"L150/(($D150/$Y150)^(1/21))","v":91246700.14915368},{"$f":"M150/(($D150/$Y150)^(1/21))","v":86162477.81718348},{"$f":"N150/(($D150/$Y150)^(1/21))","v":81361545.913016707},{"$f":"O150/(($D150/$Y150)^(1/21))","v":76828119.63000153},{"$f":"P150/(($D150/$Y150)^(1/21))","v":72547293.683335721},{"$f":"Q150/(($D150/$Y150)^(1/21))","v":68504993.303531393},{"$f":"R150/(($D150/$Y150)^(1/21))","v":64687927.960500315},{"$f":"S150/(($D150/$Y150)^(1/21))","v":61083547.666111052},{"$f":"T150/(($D150/$Y150)^(1/21))","v":57680001.7115466},{"$f":"U150/(($D150/$Y150)^(1/21))","v":54466099.703796633},{"$f":"V150/(($D150/$Y150)^(1/21))","v":51431274.773177743},{"$f":"W150/(($D150/$Y150)^(1/21))","v":48565548.830912955},{"$f":"Y139","v":45859499.762542337}]
[null,null,"Tax Dep",null,{"$f":"-$D139*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C124,List_Resources,0),MATCH(E$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":30572999.841694891},{"$f":"-$D139*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C124,List_Resources,0),MATCH(F$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":48916799.746711828},{"$f":"-$D139*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C124,List_Resources,0),MATCH(G$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":29350079.848027095},{"$f":"-$D139*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C124,List_Resources,0),MATCH(H$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":17610047.908816256},{"$f":"-$D139*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C124,List_Resources,0),MATCH(I$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":17610047.908816256},{"$f":"-$D139*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C124,List_Resources,0),MATCH(J$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":8805023.9544081278},{"$f":"-$D139*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C124,List_Resources,0),MATCH(K$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D139*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C124,List_Resources,0),MATCH(L$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D139*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C124,List_Resources,0),MATCH(M$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D139*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C124,List_Resources,0),MATCH(N$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D139*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C124,List_Resources,0),MATCH(O$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D139*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C124,List_Resources,0),MATCH(P$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D139*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C124,List_Resources,0),MATCH(Q$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D139*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C124,List_Resources,0),MATCH(R$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D139*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C124,List_Resources,0),MATCH(S$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D139*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C124,List_Resources,0),MATCH(T$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D139*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C124,List_Resources,0),MATCH(U$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D139*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C124,List_Resources,0),MATCH(V$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D139*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C124,List_Resources,0),MATCH(W$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D139*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C124,List_Resources,0),MATCH(X$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E151*Federal_Tax_Rate","v":6420329.9667559266},10272527.946809484,6163516.7680856902,3698110.0608514138,3698110.0608514138,1849055.0304257069,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dep. Tax Equity",null,{"$f":"NPV(Tax_Equity_Rate,E152:X152)","v":26044896.469687384},{"$f":"E153/E157","v":0.17037841627937234}]
[null,null,"PTC Tax Equity",null,{"$f":"NPV(Tax_Equity_Rate,E136:X136)","v":80724385.437913284},{"$f":"E154/E157","v":0.52807631476073125}]
[null,{"$f":"INDEX(T_Debt,MATCH(C124,List_Resources,0),1)","v":0.67100000000000004},"Debt",null,{"$f":"(E157-E153-E154)*$B155","v":30930226.308886312},{"$f":"E155/E157","v":0.2023368754720905}]
[null,{"$f":"1-B155","v":0.32899999999999996},"Equity",null,{"$f":"(E157-E153-E154)*$B156","v":15165490.991987474},{"$f":"E156/E157","v":9.9208393487805913E-2}]
[null,null,"Total",null,{"$f":"-D139","v":152864999.20847446}]
[null,null,"Check",null,{"$f":"SUM(E153:E156)-E157","v":0}]
[]
[]
[null,null,{"$f":"'Resource Options'!B45","v":"Rattlesnake Repower"}]
[null,null,"MWh",null,{"$f":"INDEX(T_NetCapacityFactor,MATCH($C161,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C161,List_Resources,0),1)*8760","v":433269.47736000002},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C161,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C161,List_Resources,0),1)*8760","v":433269.47736000002},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C161,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C161,List_Resources,0),1)*8760","v":433269.47736000002},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C161,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C161,List_Resources,0),1)*8760","v":433269.47736000002},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C161,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C161,List_Resources,0),1)*8760","v":433269.47736000002},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C161,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C161,List_Resources,0),1)*8760","v":433269.47736000002},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C161,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C161,List_Resources,0),1)*8760","v":433269.47736000002},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C161,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C161,List_Resources,0),1)*8760","v":433269.47736000002},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C161,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C161,List_Resources,0),1)*8760","v":433269.47736000002},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C161,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C161,List_Resources,0),1)*8760","v":433269.47736000002},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C161,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C161,List_Resources,0),1)*8760","v":433269.47736000002},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C161,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C161,List_Resources,0),1)*8760","v":433269.47736000002},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C161,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C161,List_Resources,0),1)*8760","v":433269.47736000002},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C161,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C161,List_Resources,0),1)*8760","v":433269.47736000002},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C161,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C161,List_Resources,0),1)*8760","v":433269.47736000002},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C161,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C161,List_Resources,0),1)*8760","v":433269.47736000002},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C161,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C161,List_Resources,0),1)*8760","v":433269.47736000002},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C161,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C161,List_Resources,0),1)*8760","v":433269.47736000002},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C161,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C161,List_Resources,0),1)*8760","v":433269.47736000002},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C161,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C161,List_Resources,0),1)*8760","v":433269.47736000002}]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"INDEX(Summary_PPA,MATCH(Label_PPA_UPGRADES_Rattlesnake_Repower,'PPA Summary'!$D$3:$D$40,0),MATCH($B$1,_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))","v":39.296254593451124},{"$f":"E163","v":39.296254593451124},{"$f":"F163","v":39.296254593451124},{"$f":"G163","v":39.296254593451124},{"$f":"H163","v":39.296254593451124},{"$f":"I163","v":39.296254593451124},{"$f":"J163","v":39.296254593451124},{"$f":"K163","v":39.296254593451124},{"$f":"L163","v":39.296254593451124},{"$f":"M163","v":39.296254593451124},{"$f":"N163","v":39.296254593451124},{"$f":"O163","v":39.296254593451124},{"$f":"P163","v":39.296254593451124},{"$f":"Q163","v":39.296254593451124},{"$f":"R163","v":39.296254593451124},{"$f":"S163","v":39.296254593451124},{"$f":"T163","v":39.296254593451124},{"$f":"U163","v":39.296254593451124},{"$f":"V163","v":39.296254593451124},{"$f":"W163","v":39.296254593451124}]
[null,null,"Revenue",null,{"$f":"E162*E163","v":17025867.689910069},{"$f":"F162*F163","v":17025867.689910069},{"$f":"G162*G163","v":17025867.689910069},17025867.689910069,17025867.689910069,17025867.689910069,17025867.689910069,17025867.689910069,17025867.689910069,17025867.689910069,17025867.689910069,17025867.689910069,17025867.689910069,17025867.689910069,17025867.689910069,17025867.689910069,17025867.689910069,17025867.689910069,17025867.689910069,17025867.689910069]
[]
[null,null,"Fixed O&M",null,{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C161,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C161,List_Resources,0),1)*1000","v":5670941.3842806481},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C161,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C161,List_Resources,0),1)*1000","v":5701568.0138887363},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C161,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C161,List_Resources,0),1)*1000","v":5730755.4045509966},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C161,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C161,List_Resources,0),1)*1000","v":5758424.4667727137},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C161,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C161,List_Resources,0),1)*1000","v":5784493.306726669},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C161,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C161,List_Resources,0),1)*1000","v":5873375.707545531},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C161,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C161,List_Resources,0),1)*1000","v":5963351.9150123438},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C161,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C161,List_Resources,0),1)*1000","v":6054426.6506039994},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C161,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C161,List_Resources,0),1)*1000","v":6146604.3054980831},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C161,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C161,List_Resources,0),1)*1000","v":6239888.9235614985},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C161,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C161,List_Resources,0),1)*1000","v":6334284.1837461647},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C161,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C161,List_Resources,0),1)*1000","v":6429793.3818737818},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C161,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C161,List_Resources,0),1)*1000","v":6526419.4117912818},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C161,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C161,List_Resources,0),1)*1000","v":6624164.7458779141},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C161,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C161,List_Resources,0),1)*1000","v":6723031.4148845188},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C161,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C161,List_Resources,0),1)*1000","v":6823020.9870848758},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C161,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C161,List_Resources,0),1)*1000","v":6924134.546718562},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C161,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C161,List_Resources,0),1)*1000","v":7026372.6717040865},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C161,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C161,List_Resources,0),1)*1000","v":7129735.4106005598},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C161,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C161,List_Resources,0),1)*1000","v":7234222.2587954337}]
[]
[null,null,"Property Tax",null,{"$f":"D187*Property_Tax_Rate","v":2292974.9881271166},{"$f":"E187*Property_Tax_Rate","v":2165211.5224650316},{"$f":"F187*Property_Tax_Rate","v":2044566.9757804794},{"$f":"G187*Property_Tax_Rate","v":1930644.6853252635},{"$f":"H187*Property_Tax_Rate","v":1823070.0902091097},{"$f":"I187*Property_Tax_Rate","v":1721489.4998947538},{"$f":"J187*Property_Tax_Rate","v":1625568.9313118875},{"$f":"K187*Property_Tax_Rate","v":1534993.0107665625},{"$f":"L187*Property_Tax_Rate","v":1449463.937035671},{"$f":"M187*Property_Tax_Rate","v":1368700.502237305},{"$f":"N187*Property_Tax_Rate","v":1292437.167257752},{"$f":"O187*Property_Tax_Rate","v":1220423.1886952505},{"$f":"P187*Property_Tax_Rate","v":1152421.794450023},{"$f":"Q187*Property_Tax_Rate","v":1088209.4052500359},{"$f":"R187*Property_Tax_Rate","v":1027574.8995529709},{"$f":"S187*Property_Tax_Rate","v":970318.91940750461},{"$f":"T187*Property_Tax_Rate","v":916253.21499166579},{"$f":"U187*Property_Tax_Rate","v":865200.02567319898},{"$f":"V187*Property_Tax_Rate","v":816991.49555694952},{"$f":"W187*Property_Tax_Rate","v":771469.12159766618}]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E166:E168)","v":7963916.3724077642},{"$f":"SUM(F166:F168)","v":7866779.5363537678},7775322.3803314762,7689069.1520979777,7607563.3969357787,7594865.207440285,7588920.8463242315,7589419.6613705624,7596068.2425337546,7608589.4257988036,7626721.3510039169,7650216.5705690328,7678841.206241305,7712374.1511279503,7750606.31443749,7793339.9064923804,7840387.7617102275,7891572.697377285,7946726.9061575094,8005691.3803931]
[]
[null,null,"EBITDA",null,{"$f":"E164-E169","v":9061951.3175023049},{"$f":"F164-F169","v":9159088.1535563022},{"$f":"G164-G169","v":9250545.3095785938},9336798.5378120914,9418304.2929742895,9431002.4824697841,9436946.8435858376,9436448.0285395067,9429799.4473763146,9417278.2641112655,9399146.3389061522,9375651.1193410363,9347026.4836687632,9313493.5387821198,9275261.3754725792,9232527.7834176887,9185479.9281998426,9134294.9925327841,9079140.7837525606,9020176.3095169701]
[null,null,"Before Tax Earnings",null,{"$f":"E171-E188-E179","v":-40421555.58690691},{"$f":"F171-F188-F179","v":-67736184.51150775},-38184997.035259925,-20373014.650040831,-20169465.178059969,-6820474.9357085936,6528843.0649317456,6671653.0317326728,6816195.2154183388,6963180.2890688349,7113327.4649096215,7267366.6969479304,7426040.9077172698,7590108.2458265275,7760344.381077663,7937544.8440042865,8122527.4167919364,8316134.5826706775,8519236.0410212707,8732731.2956086937]
[null,null,"PTC",null,{"$f":"INDEX(T_PTCSchedule,MATCH($C161,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C161,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*E162","v":12572263.495097363},{"$f":"INDEX(T_PTCSchedule,MATCH($C161,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C161,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*F162","v":12851644.334485415},{"$f":"INDEX(T_PTCSchedule,MATCH($C161,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C161,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*G162","v":13137233.57488635},{"$f":"INDEX(T_PTCSchedule,MATCH($C161,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C161,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*H162","v":13429169.179387473},{"$f":"INDEX(T_PTCSchedule,MATCH($C161,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C161,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*I162","v":13727592.176891821},{"$f":"INDEX(T_PTCSchedule,MATCH($C161,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C161,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*J162","v":14032646.73024671},{"$f":"INDEX(T_PTCSchedule,MATCH($C161,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C161,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*K162","v":14344480.205886254},{"$f":"INDEX(T_PTCSchedule,MATCH($C161,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C161,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*L162","v":14663243.245021459},{"$f":"INDEX(T_PTCSchedule,MATCH($C161,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C161,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*M162","v":14989089.836412322},{"$f":"INDEX(T_PTCSchedule,MATCH($C161,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C161,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*N162","v":15322177.390757076}]
[null,null,"Federal Tax",null,{"$f":"E172*Federal_Tax_Rate-E173","v":-21060790.168347813},-27076243.081902042,-21156082.952290934,-17707502.255896047,-17963179.864284415,-15464946.466745514,-12973423.162250588,-13262196.108357597,-13557688.84117447,-13859909.530052621,1493798.7676310204,1526147.0063590654,1559468.5906206267,1593922.7316235707,1629672.3200263092,1666884.4172409,1705730.7575263067,1746388.2623608422,1789039.5686144668,1833873.5720778257]
[]
[null,{"$f":"IRR(D176:Y176,0.1)","v":7.5000000334251027E-2},"Free Cash Flow",{"$f":"-INDEX(T_CAPEX,MATCH($C161,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C161,List_Resources,0),1)/1000*1000000*(1+INDEX(T_AFUDC,MATCH($C161,List_Resources,0),1))","v":-229297498.81271166},{"$f":"E171-E174","v":30122741.485850118},{"$f":"F171-F174","v":36235331.235458344},30406628.261869527,27044300.793708138,27381484.157258704,24895948.9492153,22410370.005836427,22698644.136897102,22987488.288550787,{"$f":"N171-N174","v":23277187.794163886},{"$f":"O171-O174","v":7905347.5712751318},7849504.1129819714,7787557.8930481365,7719570.8071585493,7645589.0554462699,7565643.3661767887,7479749.1706735361,7387906.7301719422,7290101.2151380936,7186302.7374391444,{"$f":"D176*-0.3","v":68789249.643813491}]
[null,{"$f":"IRR(D177:Y177,0.1)","v":9.2220918686399367E-2},"ROE",{"$f":"-E193","v":-32307230.718715712},{"$f":"E176-E173-E179-E181-E189","v":2406265.0465600714},{"$f":"F176-F173-F179-F181-F189","v":2461176.9866999146},2510401.5407958496,2554248.5289847516,2593008.8950309688,2576001.679271237,2552171.8058913797,2521682.8978168494,2484680.4580796715,2441292.4093480166,2391629.5772163384,2335786.1189231784,2273839.8989893431,2205852.8130997559,2131871.0613874765,2051925.3721179953,1966031.1766147427,1874188.7361131487,1776383.2210793002,1672584.743380351,{"$f":"Y176","v":68789249.643813491}]
[]
[null,null,"Interest",null,{"$f":"D182*Debt_Rate","v":3624007.1418668805},{"$f":"E182*Debt_Rate","v":3520073.0449963254},{"$f":"F182*Debt_Rate","v":3410422.5727978894},{"$f":"G182*Debt_Rate","v":3294741.3246285398},{"$f":"H182*Debt_Rate","v":3172697.6078098761},{"$f":"I182*Debt_Rate","v":3043941.4865661855},{"$f":"J182*Debt_Rate","v":2908103.778654092},{"$f":"K182*Debt_Rate","v":2764794.9968068334},{"$f":"L182*Debt_Rate","v":2613604.2319579758},{"$f":"M182*Debt_Rate","v":2454097.9750424307},{"$f":"N182*Debt_Rate","v":2285818.8739965307},{"$f":"O182*Debt_Rate","v":2108284.4223931064},{"$f":"P182*Debt_Rate","v":1920985.5759514936},{"$f":"Q182*Debt_Rate","v":1723385.292955592},{"$f":"R182*Debt_Rate","v":1514916.9943949159},{"$f":"S182*Debt_Rate","v":1294982.9394134025},{"$f":"T182*Debt_Rate","v":1062952.511407906},{"$f":"U182*Debt_Rate","v":818160.40986210702},{"$f":"V182*Debt_Rate","v":559904.74273128924},{"$f":"W182*Debt_Rate","v":287445.01390827657}]
[null,null,"Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$E192)","v":5513717.9940587934},5513717.9940587934,5513717.9940587934,5513717.9940587934,5513717.9940587934,5513717.9940587934,5513717.9940587934,5513717.9940587934,5513717.9940587934,5513717.9940587934,5513717.9940587934,5513717.9940587934,5513717.9940587934,5513717.9940587934,5513717.9940587934,5513717.9940587934,5513717.9940587934,5513717.9940587934,5513717.9940587934,5513717.9940587934]
[null,null,"Sinking Fund",null,{"$f":"E180-E179","v":1889710.8521919129},{"$f":"F180-F179","v":1993644.949062468},{"$f":"G180-G179","v":2103295.4212609041},2218976.6694302536,2341020.3862489173,2469776.5074926079,2605614.2154047014,2748922.99725196,2900113.7621008176,3059620.0190163627,3227899.1200622628,3405433.571665687,3592732.4181073001,3790332.7011032011,3998800.9996638773,4218735.0546453912,4450765.4826508872,4695557.5841966867,4953813.2513275044,5226272.9801505171]
[null,null,"Mortgage Balance",{"$f":"E192","v":65891038.943034187},{"$f":"D182-E181","v":64001328.090842277},{"$f":"E182-F181","v":62007683.14177981},{"$f":"F182-G181","v":59904387.720518909},{"$f":"G182-H181","v":57685411.051088654},{"$f":"H182-I181","v":55344390.664839737},{"$f":"I182-J181","v":52874614.157347128},{"$f":"J182-K181","v":50268999.941942424},{"$f":"K182-L181","v":47520076.944690466},{"$f":"L182-M181","v":44619963.18258965},{"$f":"M182-N181","v":41560343.163573287},{"$f":"N182-O181","v":38332444.043511026},{"$f":"O182-P181","v":34927010.471845336},{"$f":"P182-Q181","v":31334278.053738035},{"$f":"Q182-R181","v":27543945.352634832},{"$f":"R182-S181","v":23545144.352970954},{"$f":"S182-T181","v":19326409.298325561},{"$f":"T182-U181","v":14875643.815674674},{"$f":"U182-V181","v":10180086.231477987},{"$f":"V182-W181","v":5226272.9801504826},{"$f":"W182-X181","v":-3.4458935260772705E-8}]
[]
[null,null,"Book Depr",null,{"$f":"IF(E$2-1<20,-$D176/20,0)","v":11464874.940635582},11464874.940635582,11464874.940635582,11464874.940635582,11464874.940635582,11464874.940635582,11464874.940635582,11464874.940635582,11464874.940635582,11464874.940635582,11464874.940635582,11464874.940635582,11464874.940635582,11464874.940635582,11464874.940635582,11464874.940635582,11464874.940635582,11464874.940635582,11464874.940635582,11464874.940635582]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E184:E184)","v":11464874.940635582},{"$f":"SUM($E184:F184)","v":22929749.881271165},{"$f":"SUM($E184:G184)","v":34394624.821906745},{"$f":"SUM($E184:H184)","v":45859499.76254233},{"$f":"SUM($E184:I184)","v":57324374.703177914},{"$f":"SUM($E184:J184)","v":68789249.643813491},{"$f":"SUM($E184:K184)","v":80254124.584449068},{"$f":"SUM($E184:L184)","v":91718999.525084645},{"$f":"SUM($E184:M184)","v":103183874.46572022},{"$f":"SUM($E184:N184)","v":114648749.4063558},{"$f":"SUM($E184:O184)","v":126113624.34699138},{"$f":"SUM($E184:P184)","v":137578499.28762695},{"$f":"SUM($E184:Q184)","v":149043374.22826254},{"$f":"SUM($E184:R184)","v":160508249.16889814},{"$f":"SUM($E184:S184)","v":171973124.10953373},{"$f":"SUM($E184:T184)","v":183437999.05016932},{"$f":"SUM($E184:U184)","v":194902873.99080491},{"$f":"SUM($E184:V184)","v":206367748.9314405},{"$f":"SUM($E184:W184)","v":217832623.87207609},{"$f":"SUM($E184:X184)","v":229297498.81271169}]
[null,null,"End Year Book Value",null,{"$f":"-$D176-E185","v":217832623.87207606},206367748.9314405,194902873.99080491,183437999.05016932,171973124.10953373,160508249.16889817,149043374.2282626,137578499.28762701,126113624.34699143,114648749.40635586,103183874.46572028,91718999.525084704,80254124.584449112,68789249.643813521,57324374.703177929,45859499.762542337,34394624.821906745,22929749.881271154,11464874.940635562,0]
[null,null,"Prop. Tax Value",{"$f":"-D176","v":229297498.81271166},{"$f":"D187/(($D187/$Y187)^(1/21))","v":216521152.24650314},{"$f":"E187/(($D187/$Y187)^(1/21))","v":204456697.57804793},{"$f":"F187/(($D187/$Y187)^(1/21))","v":193064468.53252634},{"$f":"G187/(($D187/$Y187)^(1/21))","v":182307009.02091098},{"$f":"H187/(($D187/$Y187)^(1/21))","v":172148949.98947537},{"$f":"I187/(($D187/$Y187)^(1/21))","v":162556893.13118875},{"$f":"J187/(($D187/$Y187)^(1/21))","v":153499301.07665625},{"$f":"K187/(($D187/$Y187)^(1/21))","v":144946393.70356709},{"$f":"L187/(($D187/$Y187)^(1/21))","v":136870050.2237305},{"$f":"M187/(($D187/$Y187)^(1/21))","v":129243716.72577521},{"$f":"N187/(($D187/$Y187)^(1/21))","v":122042318.86952505},{"$f":"O187/(($D187/$Y187)^(1/21))","v":115242179.44500229},{"$f":"P187/(($D187/$Y187)^(1/21))","v":108820940.52500358},{"$f":"Q187/(($D187/$Y187)^(1/21))","v":102757489.95529708},{"$f":"R187/(($D187/$Y187)^(1/21))","v":97031891.940750465},{"$f":"S187/(($D187/$Y187)^(1/21))","v":91625321.499166578},{"$f":"T187/(($D187/$Y187)^(1/21))","v":86520002.5673199},{"$f":"U187/(($D187/$Y187)^(1/21))","v":81699149.555694953},{"$f":"V187/(($D187/$Y187)^(1/21))","v":77146912.159766614},{"$f":"W187/(($D187/$Y187)^(1/21))","v":72848323.246369436},{"$f":"Y176","v":68789249.643813491}]
[null,null,"Tax Dep",null,{"$f":"-$D176*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C161,List_Resources,0),MATCH(E$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":45859499.762542337},{"$f":"-$D176*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C161,List_Resources,0),MATCH(F$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":73375199.620067731},{"$f":"-$D176*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C161,List_Resources,0),MATCH(G$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":44025119.772040635},{"$f":"-$D176*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C161,List_Resources,0),MATCH(H$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":26415071.863224383},{"$f":"-$D176*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C161,List_Resources,0),MATCH(I$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":26415071.863224383},{"$f":"-$D176*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C161,List_Resources,0),MATCH(J$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":13207535.931612192},{"$f":"-$D176*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C161,List_Resources,0),MATCH(K$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D176*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C161,List_Resources,0),MATCH(L$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D176*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C161,List_Resources,0),MATCH(M$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D176*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C161,List_Resources,0),MATCH(N$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D176*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C161,List_Resources,0),MATCH(O$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D176*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C161,List_Resources,0),MATCH(P$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D176*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C161,List_Resources,0),MATCH(Q$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D176*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C161,List_Resources,0),MATCH(R$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D176*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C161,List_Resources,0),MATCH(S$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D176*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C161,List_Resources,0),MATCH(T$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D176*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C161,List_Resources,0),MATCH(U$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D176*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C161,List_Resources,0),MATCH(V$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D176*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C161,List_Resources,0),MATCH(W$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D176*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C161,List_Resources,0),MATCH(X$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E188*Federal_Tax_Rate","v":9630494.9501338899},15408791.920214223,9245275.1521285325,5547165.0912771206,5547165.0912771206,2773582.5456385603,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dep. Tax Equity",null,{"$f":"NPV(Tax_Equity_Rate,E189:X189)","v":39067344.704531066},{"$f":"E190/E194","v":0.17037841627937231}]
[null,null,"PTC Tax Equity",null,{"$f":"NPV(Tax_Equity_Rate,E173:X173)","v":92031884.446430683},{"$f":"E191/E194","v":0.40136453700090979}]
[null,{"$f":"INDEX(T_Debt,MATCH(C161,List_Resources,0),1)","v":0.67100000000000004},"Debt",null,{"$f":"(E194-E190-E191)*$B192","v":65891038.943034187},{"$f":"E192/E194","v":0.28736047834893069}]
[null,{"$f":"1-B192","v":0.32899999999999996},"Equity",null,{"$f":"(E194-E190-E191)*$B193","v":32307230.718715712},{"$f":"E193/E194","v":0.14089656837078715}]
[null,null,"Total",null,{"$f":"-D176","v":229297498.81271166}]
[null,null,"Check",null,{"$f":"SUM(E190:E193)-E194","v":0}]
[]
[]
[null,null,{"$f":"'Resource Options'!B46","v":"Lind Repower"}]
[null,null,"MWh",null,{"$f":"INDEX(T_NetCapacityFactor,MATCH($C198,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C198,List_Resources,0),1)*8760","v":53136.342300000004},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C198,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C198,List_Resources,0),1)*8760","v":53136.342300000004},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C198,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C198,List_Resources,0),1)*8760","v":53136.342300000004},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C198,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C198,List_Resources,0),1)*8760","v":53136.342300000004},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C198,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C198,List_Resources,0),1)*8760","v":53136.342300000004},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C198,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C198,List_Resources,0),1)*8760","v":53136.342300000004},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C198,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C198,List_Resources,0),1)*8760","v":53136.342300000004},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C198,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C198,List_Resources,0),1)*8760","v":53136.342300000004},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C198,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C198,List_Resources,0),1)*8760","v":53136.342300000004},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C198,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C198,List_Resources,0),1)*8760","v":53136.342300000004},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C198,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C198,List_Resources,0),1)*8760","v":53136.342300000004},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C198,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C198,List_Resources,0),1)*8760","v":53136.342300000004},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C198,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C198,List_Resources,0),1)*8760","v":53136.342300000004},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C198,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C198,List_Resources,0),1)*8760","v":53136.342300000004},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C198,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C198,List_Resources,0),1)*8760","v":53136.342300000004},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C198,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C198,List_Resources,0),1)*8760","v":53136.342300000004},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C198,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C198,List_Resources,0),1)*8760","v":53136.342300000004},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C198,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C198,List_Resources,0),1)*8760","v":53136.342300000004},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C198,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C198,List_Resources,0),1)*8760","v":53136.342300000004},{"$f":"INDEX(T_NetCapacityFactor,MATCH($C198,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C198,List_Resources,0),1)*8760","v":53136.342300000004}]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"INDEX(Summary_PPA,MATCH(Label_PPA_UPGRADES_Lind_Repower,'PPA Summary'!$D$3:$D$40,0),MATCH($B$1,_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))","v":38.382009345909857},{"$f":"E200","v":38.382009345909857},{"$f":"F200","v":38.382009345909857},38.382009345909857,38.382009345909857,38.382009345909857,38.382009345909857,38.382009345909857,38.382009345909857,38.382009345909857,38.382009345909857,38.382009345909857,38.382009345909857,38.382009345909857,38.382009345909857,38.382009345909857,38.382009345909857,38.382009345909857,38.382009345909857,38.382009345909857]
[null,null,"Revenue",null,{"$f":"E199*E200","v":2039479.5867660653},{"$f":"F199*F200","v":2039479.5867660653},{"$f":"G199*G200","v":2039479.5867660653},2039479.5867660653,2039479.5867660653,2039479.5867660653,2039479.5867660653,2039479.5867660653,2039479.5867660653,2039479.5867660653,2039479.5867660653,2039479.5867660653,2039479.5867660653,2039479.5867660653,2039479.5867660653,2039479.5867660653,2039479.5867660653,2039479.5867660653,2039479.5867660653,2039479.5867660653]
[]
[null,null,"Fixed O&M",null,{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C198,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C198,List_Resources,0),1)*1000","v":597588.51193856448},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C198,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C198,List_Resources,0),1)*1000","v":595526.60051986028},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C198,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C198,List_Resources,0),1)*1000","v":593129.86268251773},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C198,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C198,List_Resources,0),1)*1000","v":590383.55665226188},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C198,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C198,List_Resources,0),1)*1000","v":587272.4908860462},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C198,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C198,List_Resources,0),1)*1000","v":583781.00923878851},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C198,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C198,List_Resources,0),1)*1000","v":579892.97583703545},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C198,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C198,List_Resources,0),1)*1000","v":575591.75964238844},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C198,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C198,List_Resources,0),1)*1000","v":570860.21868796437},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C198,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C198,List_Resources,0),1)*1000","v":565680.6839715119},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C198,List_Resources,0),MATCH(O$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C198,List_Resources,0),1)*1000","v":573228.06135527312},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C198,List_Resources,0),MATCH(P$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C198,List_Resources,0),1)*1000","v":580831.62680989085},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C198,List_Resources,0),MATCH(Q$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C198,List_Resources,0),1)*1000","v":588490.15280741185},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C198,List_Resources,0),MATCH(R$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C198,List_Resources,0),1)*1000","v":596202.32957135979},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C198,List_Resources,0),MATCH(S$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C198,List_Resources,0),1)*1000","v":603966.7620287569},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C198,List_Resources,0),MATCH(T$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C198,List_Resources,0),1)*1000","v":611781.96666733071},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C198,List_Resources,0),MATCH(U$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C198,List_Resources,0),1)*1000","v":619646.36829519318},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C198,List_Resources,0),MATCH(V$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C198,List_Resources,0),1)*1000","v":627558.2967002131},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C198,List_Resources,0),MATCH(W$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C198,List_Resources,0),1)*1000","v":635515.98320622602},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C198,List_Resources,0),MATCH(X$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C198,List_Resources,0),1)*1000","v":643517.55712314101}]
[]
[null,null,"Property Tax",null,{"$f":"D224*Property_Tax_Rate","v":293880.62743871252},{"$f":"E224*Property_Tax_Rate","v":277505.73994672712},262043.25332550381,247442.32903649536,233654.96124011884,220635.81895912904,208342.0970365731,196733.37539829619,185771.48615727283,175420.38812282123,165646.04830210391,156416.33000430765,147700.88717960517,139471.0646454987,131699.80387250427,124361.55401941201,117432.18792561934,110888.92278433091,104710.24523580978,98875.840634396707]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E203:E205)","v":891469.139377277},{"$f":"SUM(F203:F205)","v":873032.34046658734},855173.11600802152,837825.88568875729,820927.45212616504,804416.82819791755,788235.07287360856,772325.1350406846,756631.7048452372,741101.07209433313,738874.109657377,737247.95681419852,736191.03998701705,735673.39421685855,735666.56590126117,736143.52068674273,737078.55622081249,738447.21948454401,740226.22844203585,742393.39775753766]
[]
[null,null,"EBITDA",null,{"$f":"E201-E206","v":1148010.4473887882},{"$f":"F201-F206","v":1166447.246299478},{"$f":"G201-G206","v":1184306.4707580437},1201653.701077308,1218552.1346399002,1235062.7585681477,1251244.5138924569,1267154.4517253807,1282847.881920828,1298378.5146717322,1300605.4771086883,1302231.6299518668,1303288.5467790482,1303806.1925492068,1303813.0208648043,1303336.0660793227,1302401.0305452528,1301032.3672815212,1299253.3583240295,1297086.1890085277]
[null,null,"Before Tax Earnings",null,{"$f":"E208-E225-E216","v":-5258932.8715120722},{"$f":"F208-F225-F216","v":-8751882.7500118259},-4956335.6956316587,-2665088.5789481648,-2630364.1610307358,-902294.70956115099,826480.2260466849,863322.17225916125,901098.87129503652,939927.35267259227,966733.54541066557,994290.78622152284,1022705.0008546053,1052084.5958099896,1082540.780516,1114187.8967224043,1147143.7560847739,1181529.986936786,1217472.3912714038,1255101.3129790775]
[null,null,"PTC",null,{"$f":"INDEX(T_PTCSchedule,MATCH($C198,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C198,List_Resources,0),MATCH(E$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*E199","v":1541867.4323236845},{"$f":"INDEX(T_PTCSchedule,MATCH($C198,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C198,List_Resources,0),MATCH(F$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*F199","v":1576130.810404781},{"$f":"INDEX(T_PTCSchedule,MATCH($C198,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C198,List_Resources,0),MATCH(G$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*G199","v":1611155.5892735959},{"$f":"INDEX(T_PTCSchedule,MATCH($C198,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C198,List_Resources,0),MATCH(H$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*H199","v":1646958.6887784337},{"$f":"INDEX(T_PTCSchedule,MATCH($C198,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C198,List_Resources,0),MATCH(I$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*I199","v":1683557.4047604681},{"$f":"INDEX(T_PTCSchedule,MATCH($C198,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C198,List_Resources,0),MATCH(J$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*J199","v":1720969.4174090549},{"$f":"INDEX(T_PTCSchedule,MATCH($C198,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C198,List_Resources,0),MATCH(K$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*K199","v":1759212.7998027191},{"$f":"INDEX(T_PTCSchedule,MATCH($C198,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C198,List_Resources,0),MATCH(L$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*L199","v":1798306.0266399353},{"$f":"INDEX(T_PTCSchedule,MATCH($C198,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C198,List_Resources,0),MATCH(M$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*M199","v":1838267.9831639274},{"$f":"INDEX(T_PTCSchedule,MATCH($C198,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PTCValue,MATCH($C198,List_Resources,0),MATCH(N$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*N199","v":1879117.9742857963}]
[null,null,"Federal Tax",null,{"$f":"E209*Federal_Tax_Rate-E210","v":-2646243.3353412198},-3414026.1879072646,-2651986.0853562444,-2206627.2903575483,-2235933.8785769227,-1910451.3064168966,-1585651.9523329153,-1617008.3704655115,-1649037.2201919698,-1681733.2302245519,203014.04453623976,208801.06510651979,214768.0501794671,220937.76512009781,227333.56390836,233979.45831170489,240900.18877780251,248121.29725672505,255669.20216699477,263571.27572560625]
[]
[null,{"$f":"IRR(D213:Y213,0.1)","v":7.5000000916145559E-2},"Free Cash Flow",{"$f":"-INDEX(T_CAPEX,MATCH($C198,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C198,List_Resources,0),1)/1000*1000000*(1+INDEX(T_AFUDC,MATCH($C198,List_Resources,0),1))","v":-29388062.743871249},{"$f":"E208-E211","v":3794253.782730008},{"$f":"F208-F211","v":4580473.4342067428},3836292.556114288,3408280.9914348563,3454486.0132168229,3145514.0649850443,2836896.4662253722,2884162.822190892,2931885.102112798,{"$f":"N208-N211","v":2980111.7448962843},1097591.4325724486,1093430.5648453471,1088520.4965995811,1082868.4274291089,1076479.4569564443,1069356.6077676178,1061500.8417674503,1052911.0700247961,1043584.1561570347,1033514.9132829214,{"$f":"D213*-0.3","v":8816418.8231613748}]
[null,{"$f":"IRR(D214:Y214,0.1)","v":9.737282598007746E-2},"ROE",{"$f":"-E230","v":-3469948.1529635582},{"$f":"E213-E210-E216-E218-E226","v":212741.45678064041},{"$f":"F213-F210-F216-F218-F226","v":224118.54903072282},234864.01862471201,245020.03037359833,254626.33617353067,263720.38224303169,272337.40803956205,280510.53716786561,288270.86056577961,295647.51222739712,292245.17418935767,288084.30646225612,283174.23821649025,277522.16904601792,271133.19857335335,264010.34938452684,256154.58338435937,247564.81164170511,238237.89777394373,228168.65489983046,{"$f":"Y213","v":8816418.8231613748}]
[]
[null,null,"Interest",null,{"$f":"D219*Debt_Rate","v":529330.77012661065},514149.91827250423,498134.11956642196,481237.45193150511,463411.4675766679,444605.05408231466,424764.28784577199,403832.27946621942,381749.0106257915,358451.16199913999,333871.93169802276,307940.84373034397,280583.54592444288,251721.59673921726,221272.24034880419,189148.16935691843,155257.27446047892,119502.38034473527,81780.96705262571,41984.876029450126]
[null,null,"Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$E229)","v":805346.25838309096},805346.25838309096,805346.25838309096,805346.25838309096,805346.25838309096,805346.25838309096,805346.25838309096,805346.25838309096,805346.25838309096,805346.25838309096,805346.25838309096,805346.25838309096,805346.25838309096,805346.25838309096,805346.25838309096,805346.25838309096,805346.25838309096,805346.25838309096,805346.25838309096,805346.25838309096]
[null,null,"Sinking Fund",null,{"$f":"E217-E216","v":276015.48825648031},{"$f":"F217-F216","v":291196.34011058672},{"$f":"G217-G216","v":307212.138816669},324108.80645158584,341934.79080642306,360741.2043007763,380581.97053731896,401513.97891687154,423597.24775729945,446895.09638395096,471474.3266850682,497405.41465274699,524762.71245864802,553624.66164387367,584074.0180342868,616198.08902617253,650088.98392261204,685843.87803835573,723565.29133046523,763361.38235364086]
[null,null,"Mortgage Balance",{"$f":"E229","v":9624195.8204838298},{"$f":"D219-E218","v":9348180.3322273493},{"$f":"E219-F218","v":9056983.9921167623},{"$f":"F219-G218","v":8749771.8533000927},8425663.0468485076,8083728.2560420847,7722987.0517413085,7342405.0812039897,6940891.1022871183,6517293.8545298185,6070398.7581458678,5598924.4314607996,5101519.0168080525,4576756.3043494048,4023131.6427055309,3439057.6246712441,2822859.5356450714,2172770.5517224595,1486926.6736841039,763361.38235363865,-2.2118911147117615E-9]
[]
[null,null,"Book Depr",null,{"$f":"IF(E$2-1<20,-$D213/20,0)","v":1469403.1371935625},1469403.1371935625,1469403.1371935625,1469403.1371935625,1469403.1371935625,1469403.1371935625,1469403.1371935625,1469403.1371935625,1469403.1371935625,1469403.1371935625,1469403.1371935625,1469403.1371935625,1469403.1371935625,1469403.1371935625,1469403.1371935625,1469403.1371935625,1469403.1371935625,1469403.1371935625,1469403.1371935625,1469403.1371935625]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E221:E221)","v":1469403.1371935625},{"$f":"SUM($E221:F221)","v":2938806.2743871249},{"$f":"SUM($E221:G221)","v":4408209.4115806874},{"$f":"SUM($E221:H221)","v":5877612.5487742499},{"$f":"SUM($E221:I221)","v":7347015.6859678123},{"$f":"SUM($E221:J221)","v":8816418.8231613748},{"$f":"SUM($E221:K221)","v":10285821.960354937},{"$f":"SUM($E221:L221)","v":11755225.0975485},{"$f":"SUM($E221:M221)","v":13224628.234742062},{"$f":"SUM($E221:N221)","v":14694031.371935625},{"$f":"SUM($E221:O221)","v":16163434.509129187},{"$f":"SUM($E221:P221)","v":17632837.64632275},{"$f":"SUM($E221:Q221)","v":19102240.78351631},{"$f":"SUM($E221:R221)","v":20571643.920709871},{"$f":"SUM($E221:S221)","v":22041047.057903431},{"$f":"SUM($E221:T221)","v":23510450.195096992},{"$f":"SUM($E221:U221)","v":24979853.332290553},{"$f":"SUM($E221:V221)","v":26449256.469484113},{"$f":"SUM($E221:W221)","v":27918659.606677674},{"$f":"SUM($E221:X221)","v":29388062.743871234}]
[null,null,"End Year Book Value",null,{"$f":"-$D213-E222","v":27918659.606677689},26449256.469484124,24979853.33229056,23510450.195096999,22041047.057903439,20571643.920709874,19102240.78351631,17632837.64632275,16163434.509129187,14694031.371935625,13224628.234742062,11755225.0975485,10285821.960354939,8816418.8231613785,7347015.6859678179,5877612.5487742573,4408209.4115806967,2938806.2743871361,1469403.1371935755,0]
[null,null,"Prop. Tax Value",{"$f":"-D213","v":29388062.743871249},{"$f":"D224/(($D224/$Y224)^(1/21))","v":27750573.994672712},26204325.33255038,24744232.903649535,23365496.124011882,22063581.895912904,20834209.70365731,19673337.539829619,18577148.615727283,17542038.812282123,16564604.83021039,15641633.000430765,14770088.717960516,13947106.464549871,13169980.387250427,12436155.401941201,11743218.792561933,11088892.27843309,10471024.523580978,9887584.063439671,9336652.6256737113,{"$f":"Y213","v":8816418.8231613748}]
[null,null,"Tax Dep",null,{"$f":"-$D213*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C198,List_Resources,0),MATCH(E$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":5877612.5487742499},{"$f":"-$D213*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C198,List_Resources,0),MATCH(F$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":9404180.0780388005},{"$f":"-$D213*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C198,List_Resources,0),MATCH(G$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":5642508.0468232799},{"$f":"-$D213*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C198,List_Resources,0),MATCH(H$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":3385504.8280939679},{"$f":"-$D213*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C198,List_Resources,0),MATCH(I$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":3385504.8280939679},{"$f":"-$D213*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C198,List_Resources,0),MATCH(J$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":1692752.4140469839},{"$f":"-$D213*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C198,List_Resources,0),MATCH(K$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D213*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C198,List_Resources,0),MATCH(L$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D213*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C198,List_Resources,0),MATCH(M$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D213*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C198,List_Resources,0),MATCH(N$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D213*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C198,List_Resources,0),MATCH(O$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D213*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C198,List_Resources,0),MATCH(P$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D213*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C198,List_Resources,0),MATCH(Q$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D213*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C198,List_Resources,0),MATCH(R$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D213*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C198,List_Resources,0),MATCH(S$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D213*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C198,List_Resources,0),MATCH(T$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D213*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C198,List_Resources,0),MATCH(U$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D213*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C198,List_Resources,0),MATCH(V$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D213*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C198,List_Resources,0),MATCH(W$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0},{"$f":"-$D213*INDEX(T_TaxDepreciationSchedulesMACRES,MATCH($C198,List_Resources,0),MATCH(X$2,_xlfn.ANCHORARRAY(Assumptions!$J$2),0))","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E225*Federal_Tax_Rate","v":1234298.6352425923},1974877.8163881481,1184926.6898328888,710956.0138997332,710956.0138997332,355478.0069498666,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dep. Tax Equity",null,{"$f":"NPV(Tax_Equity_Rate,E226:X226)","v":5007091.5878196079},{"$f":"E227/E231","v":0.17037841627937231}]
[null,null,"PTC Tax Equity",null,{"$f":"NPV(Tax_Equity_Rate,E210:X210)","v":11286827.182604255},{"$f":"E228/E231","v":0.38406162668745741}]
[null,{"$f":"INDEX(T_Debt,MATCH(C198,List_Resources,0),1)","v":0.73499999999999999},"Debt",null,{"$f":"(E231-E227-E228)*$B229","v":9624195.8204838298},{"$f":"E229/E231","v":0.32748656841938018}]
[null,{"$f":"1-B229","v":0.26500000000000001},"Equity",null,{"$f":"(E231-E227-E228)*$B230","v":3469948.1529635582},{"$f":"E230/E231","v":0.11807338861379016}]
[null,null,"Total",null,{"$f":"-D213","v":29388062.743871249}]
[null,null,"Check",null,{"$f":"SUM(E227:E230)-E231","v":0}]

{"sheet":"Ownership Storage","index":10,"n_rows":233,"n_cols":24,"rows_kept":233,"cut":false,"hidden":false,"merged":[[67,2,67,5],[4,2,4,5],[0,0,1,0],[0,1,1,1],[25,2,25,5],[46,2,46,5],[193,2,193,5],[214,2,214,5],[88,2,88,5],[109,2,109,5],[130,2,130,5],[151,2,151,5],[172,2,172,5]]}
["Start Year:",2026,null,null,{"$f":"_xlfn.SEQUENCE(1,20,B1,1)","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,null,null,null,{"$f":"_xlfn.SEQUENCE(1,20,1,1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[]
[null,null,{"$f":"'Resource Options'!B25","v":"Distribution Scale 4hr Lithium-ion"}]
[null,null,"MWh",null,{"$f":"_xlfn.SEQUENCE(1,20,INDEX(T_StorageMWh,MATCH($C5,List_Resources,0),1)*365,0)","v":7300},7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300]
[null,null,"Storage Losses (MWh)",null,{"$f":"_xlfn.ANCHORARRAY(E6)*(1-INDEX(T_RoundTripEfficiency,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0)))","v":1095.0000000000002},1095.0000000000002,1095.0000000000002,1095.0000000000002,1095.0000000000002,1095.0000000000002,1095.0000000000002,1095.0000000000002,1095.0000000000002,1095.0000000000002,1095.0000000000002,1095.0000000000002,1095.0000000000002,1095.0000000000002,1095.0000000000002,1095.0000000000002,1095.0000000000002,1095.0000000000002,1095.0000000000002,1095.0000000000002]
[]
[null,null,"Fixed O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E9:X9))","v":268624.13373620913},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C5,List_Resources,0),MATCH(_xlfn.ANCHORARRAY(E$1),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)*1000","v":274410.99551517121},271130.77355484845,267568.46836829709,263713.04388351587,259553.08975378028,261228.79397203427,262850.93168694223,264416.30278180866,265921.59194015514,267363.36515280546,268738.06613097416,270042.01262336661,271271.39263531181,272422.26054797275,273490.53313570941,274471.98547971679,275362.2467761173,276156.79603676486,276850.95768110908,277439.89701759169]
[null,null,"Capital Recovery & Taxes",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E10:X10))","v":763792.50782160053},{"$f":"INDEX(T_CAPEX,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C5,List_Resources,0),MATCH(_xlfn.ANCHORARRAY(E$2),_xlfn.ANCHORARRAY(Assumptions!$AG$2),0))*(1+INDEX(T_AFUDC,MATCH($C5,List_Resources,0),1))*1000000*INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)/1000*(1-INDEX(T_ITCSchedule,MATCH($C5,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0)))","v":1061558.4365345347},1005170.3021426657,949184.04936326947,903485.96586316673,861645.94584279892,822699.47343223274,789540.09624126949,759274.26666010742,729008.43707894557,698742.60749778326,668476.77791662153,638210.94833545957,607945.11875429749,577679.28917313553,547413.45959197346,517147.6300108115,486881.80042964977,456615.97084848757,426350.14126732567,396084.31168616354]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E11:X11))","v":7831.4679949454421},{"$f":"_xlfn.ANCHORARRAY(E9)*Misc_Fees","v":8000.1781632493012},7904.5465722180516,7800.6911268093336,7688.2900813800215,7567.0107786817098,7615.8642594606872,7663.1560624011136,7708.7928913008491,7752.6780914232822,7794.7115476648905,7834.78957998242,7872.8048360216299,7908.6461808898803,7942.1985840155976,7973.3430030384716,8001.9562646756631,8027.9109425109236,8051.0752316558428,8071.3128202350536,8088.4827576508678]
[null,null,"Total Fixed Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E12:X12))","v":1040248.1095527551},{"$f":"_xlfn.ANCHORARRAY(E9)+_xlfn.ANCHORARRAY(E10)+_xlfn.ANCHORARRAY(E11)","v":1343969.6102129552},1284205.6222697322,1224553.2088583757,1174887.2998280625,1128766.0463752609,1091544.1316637278,1060054.1839906129,1031399.3623332169,1002682.7071105239,973900.68419825356,945049.63362757815,916125.76579484774,887125.15757049923,858043.74830512388,828877.33573072136,799621.571755204,770271.95814827806,740823.84211690829,711272.41176866973,681612.69146140607]
[]
[]
[null,null,"Energy Purchase",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E15:X15))","v":290745.86225466931},{"$f":"(_xlfn.ANCHORARRAY(E6)+_xlfn.ANCHORARRAY(E7))*INDEX(T_FuelCosts,MATCH($C5,List_Resources,0),MATCH(_xlfn.ANCHORARRAY(E$1),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":279543.89321867627},251363.02708276114,250791.24028108915,251589.99531097413,288678.23124812439,271497.21723453206,263994.64345285099,272549.71172973316,277002.98541057907,288082.91389015515,293008.2490012169,307170.26393200556,304917.24567128823,314270.53283650079,332368.44853083289,334100.85004437767,347724.01677312847,355722.95029923122,399945.38956540427,399176.58888959885]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E16:X16))","v":8476.4048681726326},{"$f":"_xlfn.ANCHORARRAY(E15)*Misc_Fees","v":8149.822662897288},7328.2376915708182,7311.5678191548732,7334.85472329614,8416.1251538078177,7915.2298712555476,7696.4998352244174,7945.9142957686399,8075.7450366600224,8398.7692715535832,8542.3624913814765,8955.2418746736894,8889.5573803007373,9162.2431143153444,9689.8697484679014,9740.376182193786,10137.545985003788,10370.746893023786,11660.007887389796,11637.594272487364]
[null,null,"Total Variable Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E17:X17))","v":299222.26712284191},{"$f":"_xlfn.ANCHORARRAY(E15)+_xlfn.ANCHORARRAY(E16)","v":287693.71588157356},258691.26477433197,258102.80810024403,258924.85003427026,297094.35640193219,279412.44710578758,271691.1432880754,280495.62602550181,285078.73044723907,296481.68316170876,301550.61149259837,316125.50580667926,313806.80305158894,323432.77595081611,342058.31827930082,343841.22622657148,357861.56275813223,366093.697192255,411605.39745279407,410814.18316208624]
[]
[null,null,"Total Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E19:X19))","v":1339470.3766755969},{"$f":"_xlfn.ANCHORARRAY(E12)+_xlfn.ANCHORARRAY(E17)","v":1631663.3260945287},1542896.8870440642,1482656.0169586197,1433812.1498623327,1425860.4027771931,1370956.5787695153,1331745.3272786883,1311894.9883587188,1287761.437557763,1270382.3673599623,1246600.2451201766,1232251.271601527,1200931.9606220881,1181476.52425594,1170935.6540100221,1143462.7979817754,1128133.5209064102,1106917.5393091633,1122877.8092214637,1092426.8746234924]
[null,null,"Fixed $/kW",{"$f":"D12/INDEX(T_PlantSize,MATCH($C5,List_Resources,0),1)/1000","v":208.04962191055102}]
[null,null,"Fixed $/kWh",{"$f":"D12/INDEX(T_StorageMWh,MATCH($C5,List_Resources,0),1)/1000","v":52.012405477637756}]
[null,null,"Variable $/MWh",{"$f":"D17/E6","v":40.989351660663274}]
[null,null,"All per $/MWh",{"$f":"D19/(E6-E7)","v":215.86952081798501}]
[]
[]
[null,null,{"$f":"'Resource Options'!B26","v":"Distribution Scale 8hr Lithium-ion"}]
[null,null,"MWh",null,{"$f":"_xlfn.SEQUENCE(1,20,INDEX(T_StorageMWh,MATCH($C26,List_Resources,0),1)*365,0)","v":14600},14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600]
[null,null,"Storage Losses (MWh)",null,{"$f":"_xlfn.ANCHORARRAY(E27)*(1-INDEX(T_RoundTripEfficiency,MATCH($C26,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0)))","v":2190.0000000000005},2190.0000000000005,2190.0000000000005,2190.0000000000005,2190.0000000000005,2190.0000000000005,2190.0000000000005,2190.0000000000005,2190.0000000000005,2190.0000000000005,2190.0000000000005,2190.0000000000005,2190.0000000000005,2190.0000000000005,2190.0000000000005,2190.0000000000005,2190.0000000000005,2190.0000000000005,2190.0000000000005,2190.0000000000005]
[]
[null,null,"Fixed O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E30:X30))","v":470913.3565439888},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C26,List_Resources,0),MATCH(_xlfn.ANCHORARRAY(E$1),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C26,List_Resources,0),1)*1000","v":491714.5953329333},483682.27014812292,475028.28220212989,465725.66883762227,455745.93586072786,458129.16571394773,460396.87409821287,462542.97410164244,464561.18125412683,466445.00904939341,468187.76448636618,469782.54364568263,471222.22731945443,472499.4767148851,473606.72925522091,474536.19450475991,475279.85024834529,475829.43875998206,476176.46330001974,476312.18488583219]
[null,null,"Capital Recovery & Taxes",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E31:X31))","v":1368632.9266680605},{"$f":"INDEX(T_CAPEX,MATCH($C26,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C26,List_Resources,0),MATCH(_xlfn.ANCHORARRAY(E$2),_xlfn.ANCHORARRAY(Assumptions!$AG$2),0))*(1+INDEX(T_AFUDC,MATCH($C26,List_Resources,0),1))*1000000*INDEX(T_PlantSize,MATCH($C26,List_Resources,0),1)/1000*(1-INDEX(T_ITCSchedule,MATCH($C26,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0)))","v":1902197.0167882056},1801155.6258190738,1700834.3628975735,1618948.377995407,1543975.6223504916,1474187.7886485148,1414769.7988324135,1360536.7309592501,1306303.663086087,1252070.5952129234,1197837.5273397604,1143604.4594665968,1089371.3915934337,1035138.3237202705,980905.25584710704,926672.18797394377,872439.12010078074,818206.05222761689,763972.98435445374,709739.91648129048]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E32:X32))","v":13729.007996683449},{"$f":"_xlfn.ANCHORARRAY(E30)*Misc_Fees","v":14335.447312336337},14101.272903898374,13848.974539320894,13577.76614929204,13286.817014083659,13356.297697224432,13422.410467459298,13484.977866959283,13543.816678282814,13598.737793826016,13649.54608583552,13696.040277446231,13738.012815271373,13775.24974414576,13807.53058470671,13834.62821459177,13856.308754140258,13872.331457608516,13882.448611048774,13886.405438161552]
[null,null,"Total Fixed Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E33:X33))","v":1853275.2912087317},{"$f":"_xlfn.ANCHORARRAY(E30)+_xlfn.ANCHORARRAY(E31)+_xlfn.ANCHORARRAY(E32)","v":2408247.0594334751},2298939.1688710949,2189711.6196390241,2098251.8129823213,2013008.3752253032,1945673.2520596869,1888589.0833980858,1836564.6829278518,1784408.6610184966,1732114.3420561429,1679674.8379119621,1627083.0433897255,1574331.6317281595,1521413.0501793013,1468319.5156870347,1415043.0106932956,1361575.2791032663,1307907.8224452075,1254031.8962655223,1199938.5068052842]
[]
[]
[null,null,"Energy Purchase",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E36:X36))","v":581491.72450933862},{"$f":"(_xlfn.ANCHORARRAY(E27)+_xlfn.ANCHORARRAY(E28))*INDEX(T_FuelCosts,MATCH($C26,List_Resources,0),MATCH(_xlfn.ANCHORARRAY(E$1),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":559087.78643735254},502726.05416552228,501582.4805621783,503179.99062194827,577356.46249624877,542994.43446906412,527989.28690570197,545099.42345946631,554005.97082115815,576165.8277803103,586016.4980024338,614340.52786401112,609834.49134257645,628541.06567300158,664736.89706166578,668201.70008875534,695448.03354625695,711445.90059846244,799890.77913080854,798353.17777919769]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E37:X37))","v":16952.809736345265},{"$f":"_xlfn.ANCHORARRAY(E36)*Misc_Fees","v":16299.645325794576},14656.475383141636,14623.135638309746,14669.70944659228,16832.250307615635,15830.459742511095,15392.999670448835,15891.82859153728,16151.490073320045,16797.538543107166,17084.724982762953,17910.483749347379,17779.114760601475,18324.486228630689,19379.739496935803,19480.752364387572,20275.091970007576,20741.493786047573,23320.015774779593,23275.188544974728]
[null,null,"Total Variable Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E38:X38))","v":598444.53424568381},{"$f":"_xlfn.ANCHORARRAY(E36)+_xlfn.ANCHORARRAY(E37)","v":575387.43176314712},517382.52954866394,516205.61620048806,517849.70006854052,594188.71280386439,558824.89421157516,543382.2865761508,560991.25205100363,570157.46089447814,592963.36632341752,603101.22298519674,632251.01161335851,627613.60610317788,646865.55190163222,684116.63655860163,687682.45245314296,715723.12551626447,732187.39438451,823210.79490558815,821628.36632417247]
[]
[null,null,"Total Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E40:X40))","v":2451719.8254544158},{"$f":"_xlfn.ANCHORARRAY(E33)+_xlfn.ANCHORARRAY(E38)","v":2983634.4911966221},2816321.6984197591,2705917.2358395122,2616101.5130508617,2607197.0880291676,2504498.1462712623,2431971.3699742365,2397555.9349788553,2354566.1219129749,2325077.7083795602,2282776.0608971589,2259334.0550030842,2201945.2378313374,2168278.6020809337,2152436.1522456361,2102725.4631464388,2077298.4046195308,2040095.2168297176,2077242.6911711106,2021566.8731294568]
[null,null,"Fixed $/kW",{"$f":"D33/INDEX(T_PlantSize,MATCH($C26,List_Resources,0),1)/1000","v":370.6550582417463}]
[null,null,"Fixed $/kWh",{"$f":"D33/INDEX(T_StorageMWh,MATCH($C26,List_Resources,0),1)/1000","v":46.331882280218288}]
[null,null,"Variable $/MWh",{"$f":"D38/E27","v":40.989351660663274}]
[null,null,"All per $/MWh",{"$f":"D40/(E27-E28)","v":197.56001816715678}]
[]
[]
[null,null,{"$f":"'Resource Options'!B27","v":"4hr Lithium-ion"}]
[null,null,"MWh",null,{"$f":"_xlfn.SEQUENCE(1,20,INDEX(T_StorageMWh,MATCH($C47,List_Resources,0),1)*365,0)","v":36500},36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500]
[null,null,"Storage Losses (MWh)",null,{"$f":"_xlfn.ANCHORARRAY(E48)*(1-INDEX(T_RoundTripEfficiency,MATCH($C47,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0)))","v":5475.0000000000009},5475.0000000000009,5475.0000000000009,5475.0000000000009,5475.0000000000009,5475.0000000000009,5475.0000000000009,5475.0000000000009,5475.0000000000009,5475.0000000000009,5475.0000000000009,5475.0000000000009,5475.0000000000009,5475.0000000000009,5475.0000000000009,5475.0000000000009,5475.0000000000009,5475.0000000000009,5475.0000000000009,5475.0000000000009]
[]
[null,null,"Fixed O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E51:X51))","v":1017248.7687387593},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C47,List_Resources,0),MATCH(_xlfn.ANCHORARRAY(E$1),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C47,List_Resources,0),1)*1000","v":1039162.9502295825},1026741.1260847541,1013251.0851324039,998651.03503429785,982897.76611677452,989243.46569737559,995386.31507678109,1001314.1957802919,1007014.55308485,1012474.3827917716,1017680.2176435251,1022618.1133770113,1027273.634405853,1031631.8391242905,1035677.2648253914,1039393.9122264686,1042765.229594805,1045774.0964670933,1048402.8069563312,1050633.0526403883]
[null,null,"Capital Recovery & Taxes",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E52:X52))","v":2928524.7097256775},{"$f":"INDEX(T_CAPEX,MATCH($C47,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C47,List_Resources,0),MATCH(_xlfn.ANCHORARRAY(E$2),_xlfn.ANCHORARRAY(Assumptions!$AG$2),0))*(1+INDEX(T_AFUDC,MATCH($C47,List_Resources,0),1))*1000000*INDEX(T_PlantSize,MATCH($C47,List_Resources,0),1)/1000*(1-INDEX(T_ITCSchedule,MATCH($C47,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0)))","v":4070215.5105916094},3854012.754986038,3639350.8893740941,3464135.8075990095,3303713.2697627489,3154385.139880605,3027245.8259066953,2911200.9198869029,2795156.0138671109,2679111.1078473171,2563066.2018275256,2447021.2958077327,2330976.3897879403,2214931.4837681483,2098886.5777483559,1982841.671728563,1866796.7657087713,1750751.8596889779,1634706.9536691858,1518662.0476493929]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E53:X53))","v":29656.870603809792},{"$f":"_xlfn.ANCHORARRAY(E51)*Misc_Fees","v":30295.756650993248},29933.610789874921,29540.3221359501,29114.672275389919,28655.401473368445,28840.403998941289,29019.492629748474,29192.314063778631,29358.502280635716,29517.678155911308,29669.449065179331,29813.408477393386,29949.135537468239,30076.194637829565,30194.134978719459,30302.490117050464,30400.777503606947,30488.498008401639,30565.135434004882,30630.15601667788]
[null,null,"Total Fixed Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E54:X54))","v":3975430.3490682477},{"$f":"_xlfn.ANCHORARRAY(E51)+_xlfn.ANCHORARRAY(E52)+_xlfn.ANCHORARRAY(E53)","v":5139674.2174721854},4910687.4918606663,4682142.2966424488,4491901.5149086965,4315266.437352892,4172469.0095769218,4051651.6336132246,3941707.4297309737,3831529.0692325966,3721103.1687949998,3610415.8685362302,3499452.8176621376,3388199.1597312619,3276639.5175302681,3164757.9775524666,3052538.0740720821,2939962.7728071832,2827014.4541644729,2713674.8960595219,2599925.2563064592]
[]
[]
[null,null,"Energy Purchase",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E57:X57))","v":1453729.3112733467},{"$f":"(_xlfn.ANCHORARRAY(E48)+_xlfn.ANCHORARRAY(E49))*INDEX(T_FuelCosts,MATCH($C47,List_Resources,0),MATCH(_xlfn.ANCHORARRAY(E$1),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1397719.4660933812},1256815.1354138057,1253956.2014054458,1257949.9765548706,1443391.156240622,1357486.0861726603,1319973.217264255,1362748.5586486659,1385014.9270528953,1440414.5694507756,1465041.2450060844,1535851.3196600277,1524586.228356441,1571352.6641825039,1661842.2426541646,1670504.2502218883,1738620.0838656425,1778614.7514961562,1999726.9478270214,1995882.9444479945]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E58:X58))","v":42382.024340863143},{"$f":"_xlfn.ANCHORARRAY(E57)*Misc_Fees","v":40749.113314486436},36641.188457854092,36557.839095774369,36674.273616480699,42080.625769039092,39576.14935627774,38482.499176122088,39729.571478843201,40378.725183300106,41993.846357767914,42711.812456907384,44776.209373368445,44447.786901503678,45811.215571576722,48449.348742339513,48701.880910968932,50687.729925018939,51853.734465118934,58300.03943694898,58187.971362436831]
[null,null,"Total Variable Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E59:X59))","v":1496111.3356142102},{"$f":"_xlfn.ANCHORARRAY(E57)+_xlfn.ANCHORARRAY(E58)","v":1438468.5794078675},1293456.3238716598,1290514.0405012202,1294624.2501713512,1485471.7820096612,1397062.235528938,1358455.7164403771,1402478.1301275091,1425393.6522361955,1482408.4158085436,1507753.0574629919,1580627.5290333962,1569034.0152579446,1617163.8797540807,1710291.5913965041,1719206.1311328572,1789307.8137906615,1830468.4859612752,2058026.9872639703,2054070.9158104314]
[]
[null,null,"Total Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E61:X61))","v":5471541.6846824568},{"$f":"_xlfn.ANCHORARRAY(E54)+_xlfn.ANCHORARRAY(E59)","v":6578142.7968800534},6204143.8157323264,5972656.3371436689,5786525.7650800478,5800738.2193625532,5569531.2451058598,5410107.3500536019,5344185.5598584823,5256922.7214687923,5203511.5846035434,5118168.9259992223,5080080.346695534,4957233.1749892067,4893803.3972843485,4875049.5689489711,4771744.2052049395,4729270.586597845,4657482.9401257485,4771701.8833234925,4653996.1721168905]
[null,null,"Fixed $/kW",{"$f":"D54/INDEX(T_PlantSize,MATCH($C47,List_Resources,0),1)/1000","v":159.0172139627299}]
[null,null,"Fixed $/kWh",{"$f":"D54/INDEX(T_StorageMWh,MATCH($C47,List_Resources,0),1)/1000","v":39.754303490682474}]
[null,null,"Variable $/MWh",{"$f":"D59/E48","v":40.989351660663296}]
[null,null,"All per $/MWh",{"$f":"D61/(E48-E49)","v":176.35911957074799}]
[]
[]
[null,null,{"$f":"'Resource Options'!B28","v":"8hr Lithium-ion"}]
[null,null,"MWh",null,{"$f":"_xlfn.SEQUENCE(1,20,INDEX(T_StorageMWh,MATCH($C68,List_Resources,0),1)*365,0)","v":73000},73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000]
[null,null,"Storage Losses (MWh)",null,{"$f":"_xlfn.ANCHORARRAY(E69)*(1-INDEX(T_RoundTripEfficiency,MATCH($C68,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0)))","v":10950.000000000002},10950.000000000002,10950.000000000002,10950.000000000002,10950.000000000002,10950.000000000002,10950.000000000002,10950.000000000002,10950.000000000002,10950.000000000002,10950.000000000002,10950.000000000002,10950.000000000002,10950.000000000002,10950.000000000002,10950.000000000002,10950.000000000002,10950.000000000002,10950.000000000002,10950.000000000002]
[]
[null,null,"Fixed O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E72:X72))","v":1783294.8419944502},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C68,List_Resources,0),MATCH(_xlfn.ANCHORARRAY(E$1),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C68,List_Resources,0),1)*1000","v":1862066.7462607804},1831649.2525281375,1798877.5932572461,1763649.6639588648,1725857.5603906251,1734882.5783593757,1743470.1297817568,1751597.1642209738,1759239.8831098909,1766373.7227936047,1772973.3376450916,1779012.5833139787,1784464.5001769504,1789301.2970678436,1793494.3353763283,1797014.1136163862,1799830.2525797992,1801911.4812058341,1803225.6233164684,1803739.5853873324]
[null,null,"Capital Recovery & Taxes",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E73:X73))","v":5247597.0937747844},{"$f":"INDEX(T_CAPEX,MATCH($C68,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C68,List_Resources,0),MATCH(_xlfn.ANCHORARRAY(E$2),_xlfn.ANCHORARRAY(Assumptions!$AG$2),0))*(1+INDEX(T_AFUDC,MATCH($C68,List_Resources,0),1))*1000000*INDEX(T_PlantSize,MATCH($C68,List_Resources,0),1)/1000*(1-INDEX(T_ITCSchedule,MATCH($C68,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0)))","v":7293382.5736503089},6905970.7999971583,6521320.1332677575,6207353.8037862573,5919894.1007727226,5652314.3676101621,5424494.574149549,5216554.7505399082,5008614.9269302683,4800675.1033206265,4592735.2797109885,4384795.4561013468,4176855.6324917059,3968915.8088820665,3760975.9852724252,3553036.1616627849,3345096.3380531459,3137156.5144435032,2929216.6908338633,2721276.867224222]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E74:X74))","v":51990.177823506179},{"$f":"_xlfn.ANCHORARRAY(E72)*Misc_Fees","v":54286.693920486789},53399.902308205317,52444.477353821749,51417.442303056741,50315.651315628282,50578.766689489239,50829.128163657333,51066.063725698274,51288.879552185754,51496.859514324751,51689.264685704999,51865.332853935732,52024.278038158809,52165.290014715909,52287.533853561472,52390.149468372125,52472.251183711465,52532.927323074888,52571.239822168318,52586.223872382288]
[null,null,"Total Fixed Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E75:X75))","v":7082882.1135927401},{"$f":"_xlfn.ANCHORARRAY(E72)+_xlfn.ANCHORARRAY(E73)+_xlfn.ANCHORARRAY(E74)","v":9209736.0138315763},8791019.9548335019,8372642.2038788246,8022420.9100481784,7696067.3124789763,7437775.7126590274,7218793.8320949627,7019217.9784865808,6819143.6895923447,6618545.6856285566,6417397.8820417859,6215673.3722692616,6013344.4107068153,5810382.3959646262,5606757.8545023156,5402440.4247475434,5197398.8418166572,4991600.9229724128,4785013.5539724994,4577602.6764839366]
[]
[]
[null,null,"Energy Purchase",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E78:X78))","v":2907458.6225466933},{"$f":"(_xlfn.ANCHORARRAY(E69)+_xlfn.ANCHORARRAY(E70))*INDEX(T_FuelCosts,MATCH($C68,List_Resources,0),MATCH(_xlfn.ANCHORARRAY(E$1),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2795438.9321867623},2513630.2708276114,2507912.4028108916,2515899.9531097412,2886782.3124812441,2714972.1723453207,2639946.4345285101,2725497.1172973318,2770029.8541057906,2880829.1389015513,2930082.4900121689,3071702.6393200555,3049172.456712882,3142705.3283650079,3323684.4853083291,3341008.5004437766,3477240.1677312851,3557229.5029923124,3999453.8956540427,3991765.8888959889]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E79:X79))","v":84764.048681726286},{"$f":"_xlfn.ANCHORARRAY(E78)*Misc_Fees","v":81498.226628972872},73282.376915708184,73115.678191548737,73348.547232961399,84161.251538078184,79152.298712555479,76964.998352244176,79459.142957686403,80757.450366600213,83987.692715535828,85423.624913814769,89552.41874673689,88895.573803007355,91622.431143153444,96898.697484679025,97403.761821937864,101375.45985003788,103707.46893023787,116600.07887389796,116375.94272487366]
[null,null,"Total Variable Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E80:X80))","v":2992222.6712284205},{"$f":"_xlfn.ANCHORARRAY(E78)+_xlfn.ANCHORARRAY(E79)","v":2876937.158815735},2586912.6477433196,2581028.0810024403,2589248.5003427025,2970943.5640193224,2794124.471057876,2716911.4328807541,2804956.2602550182,2850787.304472391,2964816.8316170871,3015506.1149259838,3161255.0580667923,3138068.0305158892,3234327.7595081613,3420583.1827930082,3438412.2622657144,3578615.627581323,3660936.9719225504,4116053.9745279406,4108141.8316208627]
[]
[null,null,"Total Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E82:X82))","v":10075104.78482116},{"$f":"_xlfn.ANCHORARRAY(E75)+_xlfn.ANCHORARRAY(E80)","v":12086673.172647312},11377932.602576822,10953670.284881264,10611669.41039088,10667010.876498299,10231900.183716904,9935705.2649757173,9824174.238741599,9669930.9940647352,9583362.5172456428,9432903.9969677702,9376928.4303360544,9151412.4412227049,9044710.1554727871,9027341.0372953229,8840852.6870132573,8776014.4693979807,8652537.8948949631,8901067.5285004396,8685744.5081047993]
[null,null,"Fixed $/kW",{"$f":"D75/INDEX(T_PlantSize,MATCH($C68,List_Resources,0),1)/1000","v":283.31528454370959}]
[null,null,"Fixed $/kWh",{"$f":"D75/INDEX(T_StorageMWh,MATCH($C68,List_Resources,0),1)/1000","v":35.414410567963699}]
[null,null,"Variable $/MWh",{"$f":"D80/E69","v":40.989351660663296}]
[null,null,"All per $/MWh",{"$f":"D82/(E69-E70)","v":162.37074592781886}]
[]
[]
[null,null,{"$f":"'Resource Options'!B29","v":"16hr Lithium-ion"}]
[null,null,"MWh",null,{"$f":"_xlfn.SEQUENCE(1,20,INDEX(T_StorageMWh,MATCH($C89,List_Resources,0),1)*365,0)","v":146000},146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000]
[null,null,"Storage Losses (MWh)",null,{"$f":"_xlfn.ANCHORARRAY(E90)*(1-INDEX(T_RoundTripEfficiency,MATCH($C89,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0)))","v":21900.000000000004},21900.000000000004,21900.000000000004,21900.000000000004,21900.000000000004,21900.000000000004,21900.000000000004,21900.000000000004,21900.000000000004,21900.000000000004,21900.000000000004,21900.000000000004,21900.000000000004,21900.000000000004,21900.000000000004,21900.000000000004,21900.000000000004,21900.000000000004,21900.000000000004,21900.000000000004]
[]
[null,null,"Fixed O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E93:X93))","v":3315386.9885058301},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C89,List_Resources,0),MATCH(_xlfn.ANCHORARRAY(E$1),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C89,List_Resources,0),1)*1000","v":3507874.3383231745},3441465.505414905,3370130.6095069307,3293646.9218079979,3211777.1489383271,3226160.8036833755,3239637.7591917091,3252163.1011023386,3263690.5431599729,3274172.402797271,3283559.5776482243,3291801.5231879139,3298846.2317191442,3304640.2129549491,3309128.4764782027,3312254.5163962208,3313960.2985497857,3314186.2506833142,3312871.2560367426,3309952.6508812211]
[null,null,"Capital Recovery & Taxes",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E94:X94))","v":9885741.8618729915},{"$f":"INDEX(T_CAPEX,MATCH($C89,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C89,List_Resources,0),MATCH(_xlfn.ANCHORARRAY(E$2),_xlfn.ANCHORARRAY(Assumptions!$AG$2),0))*(1+INDEX(T_AFUDC,MATCH($C89,List_Resources,0),1))*1000000*INDEX(T_PlantSize,MATCH($C89,List_Resources,0),1)/1000*(1-INDEX(T_ITCSchedule,MATCH($C89,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0)))","v":13739716.699767699},13009886.890019393,12285258.621055074,11693789.796160748,11152255.762792669,10648172.823069273,10218992.070635252,9827262.4118459169,9435532.7530565821,9043803.0942672417,8652073.4354779087,8260343.776688572,7868614.1178992344,7476884.4591098987,7085154.800320562,6693425.1415312262,6301695.4827418914,5909965.823952551,5518236.1651632171,5126506.5063738795]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E95:X95))","v":96656.792262898962},{"$f":"_xlfn.ANCHORARRAY(E93)*Misc_Fees","v":102268.56845947383},100332.48534486615,98252.78778956506,96022.982358390364,93636.151000147991,94055.492070585125,94448.399231475079,94813.563049537581,95149.634095285845,95455.222231151638,95728.895926756333,95969.181607020437,96174.56303953992,96343.480768488589,96474.331603245519,96565.468171015425,96615.198543920458,96621.785952421342,96583.44859849519,96498.359583791113]
[null,null,"Total Fixed Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E96:X96))","v":13297785.642641721},{"$f":"_xlfn.ANCHORARRAY(E93)+_xlfn.ANCHORARRAY(E94)+_xlfn.ANCHORARRAY(E95)","v":17349859.606550347},16551684.880779164,15753642.01835157,15083459.700327137,14457669.062731145,13968389.118823234,13553078.229058435,13174239.075997794,12794372.93031184,12413430.719295664,12031361.90905289,11648114.481483506,11263634.912657918,10877868.152833337,10490757.60840201,10102245.126098461,9712270.9798355978,9320773.8605882861,8927690.8697984535,8532957.5168388914]
[]
[]
[null,null,"Energy Purchase",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E99:X99))","v":5814917.2450933866},{"$f":"(_xlfn.ANCHORARRAY(E90)+_xlfn.ANCHORARRAY(E91))*INDEX(T_FuelCosts,MATCH($C89,List_Resources,0),MATCH(_xlfn.ANCHORARRAY(E$1),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":5590877.8643735247},5027260.5416552229,5015824.8056217832,5031799.9062194824,5773564.6249624882,5429944.3446906414,5279892.8690570202,5450994.2345946636,5540059.7082115812,5761658.2778031025,5860164.9800243378,6143405.278640111,6098344.9134257641,6285410.6567300158,6647368.9706166582,6682017.0008875532,6954480.3354625702,7114459.0059846248,7998907.7913080854,7983531.7777919779]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E100:X100))","v":169528.09736345257},{"$f":"_xlfn.ANCHORARRAY(E99)*Misc_Fees","v":162996.45325794574},146564.75383141637,146231.35638309747,146697.0944659228,168322.50307615637,158304.59742511096,153929.99670448835,158918.28591537281,161514.90073320043,167975.38543107166,170847.24982762954,179104.83749347378,177791.14760601471,183244.86228630689,193797.39496935805,194807.52364387573,202750.91970007576,207414.93786047574,233200.15774779592,232751.88544974732]
[null,null,"Total Variable Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E101:X101))","v":5984445.3424568409},{"$f":"_xlfn.ANCHORARRAY(E99)+_xlfn.ANCHORARRAY(E100)","v":5753874.31763147},5173825.2954866393,5162056.1620048806,5178497.000685405,5941887.1280386448,5588248.942115752,5433822.8657615082,5609912.5205100365,5701574.6089447821,5929633.6632341743,6031012.2298519677,6322510.1161335846,6276136.0610317783,6468655.5190163227,6841166.3655860163,6876824.5245314287,7157231.2551626461,7321873.9438451007,8232107.9490558812,8216283.6632417254]
[]
[null,null,"Total Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E103:X103))","v":19282230.985098563},{"$f":"_xlfn.ANCHORARRAY(E96)+_xlfn.ANCHORARRAY(E101)","v":23103733.924181819},21725510.176265802,20915698.18035645,20261956.701012544,20399556.190769792,19556638.060938984,18986901.094819944,18784151.596507832,18495947.539256621,18343064.38252984,18062374.138904858,17970624.59761709,17539770.973689698,17346523.671849661,17331923.973988026,16979069.650629889,16869502.234998245,16642647.804433387,17159798.818854336,16749241.180080617]
[null,null,"Fixed $/kW",{"$f":"D96/INDEX(T_PlantSize,MATCH($C89,List_Resources,0),1)/1000","v":531.91142570566888}]
[null,null,"Fixed $/kWh",{"$f":"D96/INDEX(T_StorageMWh,MATCH($C89,List_Resources,0),1)/1000","v":33.244464106604305}]
[null,null,"Variable $/MWh",{"$f":"D101/E90","v":40.989351660663296}]
[null,null,"All per $/MWh",{"$f":"D103/(E90-E91)","v":155.37655910635425}]
[]
[]
[null,null,{"$f":"'Resource Options'!B30","v":"4 hr Flow Battery"}]
[null,null,"MWh",null,{"$f":"_xlfn.SEQUENCE(1,20,INDEX(T_StorageMWh,MATCH($C110,List_Resources,0),1)*365,0)","v":36500},36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500]
[null,null,"Storage Losses (MWh)",null,{"$f":"_xlfn.ANCHORARRAY(E111)*(1-INDEX(T_RoundTripEfficiency,MATCH($C110,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0)))","v":10950.000000000002},10950.000000000002,10950.000000000002,10950.000000000002,10950.000000000002,10950.000000000002,10950.000000000002,10950.000000000002,10950.000000000002,10950.000000000002,10950.000000000002,10950.000000000002,10950.000000000002,10950.000000000002,10950.000000000002,10950.000000000002,10950.000000000002,10950.000000000002,10950.000000000002,10950.000000000002]
[]
[null,null,"Fixed O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E114:X114))","v":2122393.4521362372},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C110,List_Resources,0),MATCH(_xlfn.ANCHORARRAY(E$1),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C110,List_Resources,0),1)*1000","v":1788013.6253192259},1827746.864101069,1868363.0549151234,1909881.8187214471,1952323.2124970751,1995707.7389251848,2040056.3562995803,2085390.4886492696,2131732.0360880336,2179103.3853939818,2227527.4208242069,2277027.5351697626,2327627.6410563053,2379352.1824958581,2432226.1466952809,2486275.0761271431,2541525.0808688407,2598002.8512159078,2655735.6705756281,2714751.4286471591]
[null,null,"Capital Recovery & Taxes",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E115:X115))","v":2319359.7991731167},{"$f":"INDEX(T_CAPEX,MATCH($C110,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C110,List_Resources,0),MATCH(_xlfn.ANCHORARRAY(E$2),_xlfn.ANCHORARRAY(Assumptions!$AG$2),0))*(1+INDEX(T_AFUDC,MATCH($C110,List_Resources,0),1))*1000000*INDEX(T_PlantSize,MATCH($C110,List_Resources,0),1)/1000*(1-INDEX(T_ITCSchedule,MATCH($C110,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0)))","v":3223566.5275029764},3052336.290600182,2882326.421855561,2743557.977960126,2616505.0683831372,2498238.8095449843,2397545.8521844987,2305639.545562848,2213733.2389411968,2121826.9323195457,2029920.6256978954,1938014.3190762447,1846108.0124545936,1754201.7058329429,1662295.3992112917,1570389.0925896408,1478482.7859679908,1386576.4793463391,1294670.1727246884,1202763.8661030375]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E116:X116))","v":61876.258703579864},{"$f":"_xlfn.ANCHORARRAY(E114)*Misc_Fees","v":52127.749232556715},53286.132076002563,54470.256502995508,55680.694543005069,56918.030937139723,58182.863420624839,59475.80301155796,60797.474306080803,62148.515780110531,63529.580097776146,64941.334426708927,66384.460760339251,67859.656247355524,69367.63352848425,70909.121080754223,72484.863569410722,74095.622207650173,75742.175124348578,77425.317739961858,79145.863150779274]
[null,null,"Total Fixed Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E117:X117))","v":4503629.5100129358},{"$f":"_xlfn.ANCHORARRAY(E114)+_xlfn.ANCHORARRAY(E115)+_xlfn.ANCHORARRAY(E116)","v":5063707.9020547587},4933369.2867772542,4805159.7332736794,4709120.4912245786,4625746.3118173527,4552129.4118907945,4497078.0114956368,4451827.5085181985,4407613.7908093417,4364459.8978113029,4322389.3809488108,4281426.3150063464,4241595.3097582543,4202921.5218572849,4165430.6669873269,4129149.0322861942,4094103.4890444814,4060321.5056865956,4027831.1610402782,3996661.157900976]
[]
[]
[null,null,"Energy Purchase",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E120:X120))","v":1643346.1779611744},{"$f":"(_xlfn.ANCHORARRAY(E111)+_xlfn.ANCHORARRAY(E112))*INDEX(T_FuelCosts,MATCH($C110,List_Resources,0),MATCH(_xlfn.ANCHORARRAY(E$1),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1580030.7008012135},1420747.5443808238,1417515.7059365909,1422030.4082794189,1631659.5679241815,1534549.4887169204,1492143.6369074187,1540498.370646318,1565669.0479728382,1628294.7306834855,1656133.5813112259,1736179.7526591618,1723445.3016203246,1776311.7073367436,1878604.2743047078,1888396.1089464824,1965396.6165437698,2010607.9799521766,2260560.8975435896,2256215.5024194717]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E121:X121))","v":47910.114472280082},{"$f":"_xlfn.ANCHORARRAY(E120)*Misc_Fees","v":46064.215051158579},41420.473908878535,41326.252890875374,41457.874522978178,47569.403043261584,44738.255794053097,43501.955590398888,44911.68949782275,45645.515424600126,47471.304578346339,48282.918429547477,50616.584509025204,50245.324323438945,51786.591515695422,54768.829013079448,55054.30016022575,57299.172958717063,58617.265047525754,65904.392406985804,65777.706757537278]
[null,null,"Total Variable Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E122:X122))","v":1691256.2924334549},{"$f":"_xlfn.ANCHORARRAY(E120)+_xlfn.ANCHORARRAY(E121)","v":1626094.9158523721},1462168.0182897025,1458841.9588274662,1463488.2828023972,1679228.970967443,1579287.7445109736,1535645.5924978177,1585410.0601441406,1611314.5633974383,1675766.0352618319,1704416.4997407733,1786796.3371681869,1773690.6259437636,1828098.298852439,1933373.1033177872,1943450.4091067081,2022695.7895024868,2069225.2449997023,2326465.2899505752,2321993.2091770088]
[]
[null,null,"Total Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E124:X124))","v":6194885.8024463886},{"$f":"_xlfn.ANCHORARRAY(E117)+_xlfn.ANCHORARRAY(E122)","v":6689802.8179071303},6395537.3050669562,6264001.6921011452,6172608.774026976,6304975.2827847954,6131417.1564017683,6032723.6039934549,6037237.5686623389,6018928.35420678,6040225.9330731351,6026805.8806895837,6068222.6521745333,6015285.9357020184,6031019.820709724,6098803.7703051139,6072599.4413929023,6116799.2785469685,6129546.7506862981,6354296.4509908538,6318654.3670779848]
[null,null,"Fixed $/kW",{"$f":"D117/INDEX(T_PlantSize,MATCH($C110,List_Resources,0),1)/1000","v":180.14518040051743}]
[null,null,"Fixed $/kWh",{"$f":"D117/INDEX(T_StorageMWh,MATCH($C110,List_Resources,0),1)/1000","v":45.036295100129358}]
[null,null,"Variable $/MWh",{"$f":"D122/E111","v":46.335788833793288}]
[null,null,"All per $/MWh",{"$f":"D124/(E111-E112)","v":242.46128385308762}]
[]
[]
[null,null,{"$f":"'Resource Options'!B31","v":"8 hr Flow Battery"}]
[null,null,"MWh",null,{"$f":"_xlfn.SEQUENCE(1,20,INDEX(T_StorageMWh,MATCH($C131,List_Resources,0),1)*365,0)","v":73000},73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000]
[null,null,"Storage Losses (MWh)",null,{"$f":"_xlfn.ANCHORARRAY(E132)*(1-INDEX(T_RoundTripEfficiency,MATCH($C131,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0)))","v":24089.999999999996},24089.999999999996,24089.999999999996,24089.999999999996,24089.999999999996,24089.999999999996,24089.999999999996,24089.999999999996,24089.999999999996,24089.999999999996,24089.999999999996,24089.999999999996,24089.999999999996,24089.999999999996,24089.999999999996,24089.999999999996,24089.999999999996,24089.999999999996,24089.999999999996,24089.999999999996]
[]
[null,null,"Fixed O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E135:X135))","v":2387705.6315064603},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C131,List_Resources,0),MATCH(_xlfn.ANCHORARRAY(E$1),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C131,List_Resources,0),1)*1000","v":2011526.2785455256},2056226.4155073646,2101919.8789127693,2148628.7424619682,2196375.5703769578,2245183.4283018745,2295075.8944455986,2346077.070971969,2398211.5956431078,2451504.653721489,2505981.9901364879,2561669.9219213012,2618595.3509262362,2676785.776814519,2736269.3103468912,2797074.6869614194,2859231.2806550763,2922769.1181737934,2987718.8935178509,3054111.9827696048]
[null,null,"Capital Recovery & Taxes",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E136:X136))","v":2436351.2514298777},{"$f":"INDEX(T_CAPEX,MATCH($C131,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C131,List_Resources,0),MATCH(_xlfn.ANCHORARRAY(E$2),_xlfn.ANCHORARRAY(Assumptions!$AG$2),0))*(1+INDEX(T_AFUDC,MATCH($C131,List_Resources,0),1))*1000000*INDEX(T_PlantSize,MATCH($C131,List_Resources,0),1)/1000*(1-INDEX(T_ITCSchedule,MATCH($C131,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0)))","v":3386167.314855291},3206300.0074588764,3027714.6251395578,2881946.5247938712,2748484.9051882974,2624253.1461378084,2518481.1081974879,2421938.9308122522,2325396.7534270161,2228854.576041779,2132312.3986565429,2035770.2212713067,1939228.0438860701,1842685.866500834,1746143.6891155976,1649601.5117303613,1553059.3343451256,1456517.1569598888,1359974.9795746529,1263432.8021894163]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E137:X137))","v":69611.169980939318},{"$f":"_xlfn.ANCHORARRAY(E135)*Misc_Fees","v":58644.037124716255},59947.224917701707,61279.372149822877,62641.122357736218,64033.133378769824,65456.077668712853,66910.642626666973,68397.530927116779,69917.460859379164,71471.166674596287,73059.398940439161,74682.924903693609,76342.528860903491,78039.012537250484,79773.195473853266,81545.915423673214,83358.028756218089,85210.410871238768,87103.956621619422,89039.580745665051]
[null,null,"Total Fixed Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E138:X138))","v":4893668.0529172765},{"$f":"_xlfn.ANCHORARRAY(E135)+_xlfn.ANCHORARRAY(E136)+_xlfn.ANCHORARRAY(E137)","v":5456337.6305255331},5322473.6478839424,5190913.8762021502,5093216.3896135753,5008893.6089440249,4934892.6521083955,4880467.6452697534,4836413.5327113383,4793525.8099295031,4751830.3964378638,4711353.7877334701,4672123.0680963015,4634165.9236732097,4597510.6558526028,4562186.1949363425,4528222.1141154543,4495648.6437564194,4464496.6860049209,4434797.8297141241,4406584.3657046864]
[]
[]
[null,null,"Energy Purchase",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E141:X141))","v":3362539.1025974806},{"$f":"(_xlfn.ANCHORARRAY(E132)+_xlfn.ANCHORARRAY(E133))*INDEX(T_FuelCosts,MATCH($C131,List_Resources,0),MATCH(_xlfn.ANCHORARRAY(E$1),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":3232985.8954855599},2907068.0523484549,2900455.2136856397,2909692.9892486571,3338626.5005217865,3139924.3384515448,3053155.4416721025,3152096.6660916968,3203599.7443136536,3331741.5258600553,3388704.0971445083,3552490.878517977,3526434.2325462028,3634607.0319351833,3843913.3612696328,3863948.9613828026,4021503.8461587904,4114013.2512867614,4625455.3749738056,4616564.0280275345]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E142:X142))","v":98031.464997126954},{"$f":"_xlfn.ANCHORARRAY(E141)*Misc_Fees","v":94254.470796986017},84752.661998166848,84559.871299791135,84829.18940855535,97334.316996212161,91541.35416321634,89011.693746508477,91896.226203237326,93397.746945720253,97133.592444924056,98794.279248150997,103569.3190723131,102809.663615652,105963.33340903833,112065.45013445488,112649.56802015423,117242.92313091338,119939.94232801424,134850.52600198632,134591.30767311473]
[null,null,"Total Variable Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E143:X143))","v":3460570.5675946069},{"$f":"_xlfn.ANCHORARRAY(E141)+_xlfn.ANCHORARRAY(E142)","v":3327240.366282546},2991820.7143466217,2985015.0849854308,2994522.1786572123,3435960.8175179986,3231465.6926147612,3142167.1354186111,3243992.892294934,3296997.4912593737,3428875.1183049795,3487498.3763926593,3656060.1975902901,3629243.8961618547,3740570.3653442217,3955978.8114040876,3976598.5294029568,4138746.7692897036,4233953.1936147753,4760305.9009757917,4751155.3357006488]
[]
[null,null,"Total Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E145:X145))","v":8354238.6205118848},{"$f":"_xlfn.ANCHORARRAY(E138)+_xlfn.ANCHORARRAY(E143)","v":8783577.9968080781},8314294.3622305635,8175928.9611875806,8087738.5682707876,8444854.4264620245,8166358.3447231567,8022634.7806883641,8080406.4250062723,8090523.3011888769,8180705.5147428438,8198852.1641261298,8328183.2656865921,8263409.8198350649,8338081.0211968245,8518165.0063404292,8504820.6435184106,8634395.4130461235,8698449.8796196952,9195103.7306899168,9157739.7014053352]
[null,null,"Fixed $/kW",{"$f":"D138/INDEX(T_PlantSize,MATCH($C131,List_Resources,0),1)/1000","v":195.74672211669105}]
[null,null,"Fixed $/kWh",{"$f":"D138/INDEX(T_StorageMWh,MATCH($C131,List_Resources,0),1)/1000","v":24.468340264586381}]
[null,null,"Variable $/MWh",{"$f":"D143/E132","v":47.405076268419272}]
[null,null,"All per $/MWh",{"$f":"D145/(E132-E133)","v":170.80839543062532}]
[]
[]
[null,null,{"$f":"'Resource Options'!B32","v":"100hr Iron Oxide"}]
[null,null,"MWh",null,{"$f":"_xlfn.SEQUENCE(1,20,INDEX(T_StorageMWh,MATCH($C152,List_Resources,0),1)*365,0)","v":3650000},3650000,3650000,3650000,3650000,3650000,3650000,3650000,3650000,3650000,3650000,3650000,3650000,3650000,3650000,3650000,3650000,3650000,3650000,3650000]
[null,null,"Storage Losses (MWh)",null,{"$f":"_xlfn.ANCHORARRAY(E153)*(1-INDEX(T_RoundTripEfficiency,MATCH($C152,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0)))","v":2317750},2317750,2317750,2317750,2317750,2317750,2317750,2317750,2317750,2317750,2317750,2317750,2317750,2317750,2317750,2317750,2317750,2317750,2317750,2317750]
[]
[null,null,"Fixed O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E156:X156))","v":3311899.2223244249},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C152,List_Resources,0),MATCH(_xlfn.ANCHORARRAY(E$1),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C152,List_Resources,0),1)*1000","v":2790114.5893754396},2852116.5157805406,2915496.2489942159,2980284.406639365,3046512.286723705,3114211.8827592791,3183415.8992179553,3254157.7673303769,3326471.6612359923,3400392.5144919786,3475956.0369490194,3553198.7320021009,3632157.9142246516,3712871.727394551,3795379.1629207125,3879720.0786791374,3965935.2182675442,4054066.2306878855,4144155.6904662321,4236247.1182197724]
[null,null,"Capital Recovery & Taxes",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E157:X157))","v":21395064.362974696},{"$f":"INDEX(T_CAPEX,MATCH($C152,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*\nINDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C152,List_Resources,0),MATCH(_xlfn.ANCHORARRAY(E$2),_xlfn.ANCHORARRAY(Assumptions!$AG$2),0))*\n(1+INDEX(T_AFUDC,MATCH($C152,List_Resources,0),1))*1000000*\nINDEX(T_PlantSize,MATCH($C152,List_Resources,0),1)/1000*\n(1-INDEX(T_ITCSchedule,MATCH($C152,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0)))","v":29735969.968456462},28156447.058415174,26588181.502795544,25308104.220369957,24136097.540392157,23045143.812250189,22116295.987779878,21268501.115145393,20420706.242510919,19572911.369876429,18725116.497241955,17877321.624607474,17029526.751972992,16181731.879338518,15333937.006704034,14486142.134069553,13638347.261435077,12790552.388800593,11942757.516166113,11094962.64353163]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E158:X158))","v":96555.109927646292},{"$f":"_xlfn.ANCHORARRAY(E156)*Misc_Fees","v":81343.000738651564},83150.604901065875,84998.377643177373,86887.211591164043,88818.01920714289,90791.733229964026,92809.30712580026,94871.715548749809,96979.954811674121,99135.043367499136,101338.02230121171,103589.95583278924,105891.9318313055,108245.06234046073,110650.48411579044,113109.35917381156,115622.87535337199,118192.24688947461,120818.71499985253,123503.54848457924]
[null,null,"Total Fixed Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E159:X159))","v":24803518.695226762},{"$f":"_xlfn.ANCHORARRAY(E156)+_xlfn.ANCHORARRAY(E157)+_xlfn.ANCHORARRAY(E158)","v":32607427.558570553},31091714.179096781,29588676.129432939,28375275.838600487,27271427.846323006,26250147.428239435,25392521.194123633,24617530.598024521,23844157.858558584,23072438.927735906,22302410.556492187,21534110.312442366,20767576.598028947,20002848.66907353,19239966.653740536,18478971.571922503,17719905.355055995,16962810.866377953,16207731.921632199,15454713.310235981]
[]
[]
[null,null,"Energy Purchase",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E162:X162))","v":206682384.68973237},{"$f":"(_xlfn.ANCHORARRAY(E153)+_xlfn.ANCHORARRAY(E154))*INDEX(T_FuelCosts,MATCH($C152,List_Resources,0),MATCH(_xlfn.ANCHORARRAY(E$1),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":198719245.83153725},178686325.77404976,178279859.93894815,178847670.57975769,205212568.73507974,192999108.77324343,187665757.41104841,193747295.07744074,196912991.80273774,204789375.74365377,208290646.57260418,218357991.9690561,216756389.85763314,223405357.03812122,236270614.4990921,237502126.00980762,247186420.61915874,252872619.01706219,284309005.19105911,283762488.18891048]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E163:X163))","v":6025618.2432444571},{"$f":"_xlfn.ANCHORARRAY(E162)*Misc_Fees","v":5793460.892972637},5209421.1416166462,5197571.0366600947,5214124.9880822552,5982767.2289025141,5626696.0171751389,5471207.4915617052,5648508.6406877069,5740801.3630170161,5970429.4604304824,6072505.5101777017,6366008.8978658617,6319315.7899094364,6513159.7790893856,6888233.4951065313,6924136.9816899309,7206472.9067309536,7372248.3348234305,8288744.7373401374,8272811.5806594957]
[null,null,"Total Variable Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E164:X164))","v":212708002.93297681},{"$f":"_xlfn.ANCHORARRAY(E162)+_xlfn.ANCHORARRAY(E163)","v":204512706.72450989},183895746.9156664,183477430.97560826,184061795.56783995,211195335.96398225,198625804.79041857,193136964.90261012,199395803.71812844,202653793.16575477,210759805.20408425,214363152.08278188,224724000.86692196,223075705.64754257,229918516.81721061,243158847.99419862,244426262.99149755,254392893.52588969,260244867.35188562,292597749.92839926,292035299.76956999]
[]
[null,null,"Total Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E166:X166))","v":237511521.62820357},{"$f":"_xlfn.ANCHORARRAY(E159)+_xlfn.ANCHORARRAY(E164)","v":237120134.28308046},214987461.09476319,213066107.10504121,212437071.40644044,238466763.81030527,224875952.218658,218529486.09673375,224013334.31615296,226497951.02431336,233832244.13182014,236665562.63927406,246258111.17936432,243843282.24557152,249921365.48628414,262398814.64793915,262905234.56342006,272112798.88094568,277207678.21826357,308805481.85003144,307490013.07980597]
[null,null,"Fixed $/kW",{"$f":"D159/INDEX(T_PlantSize,MATCH($C152,List_Resources,0),1)/1000","v":248.03518695226762}]
[null,null,"Fixed $/kWh",{"$f":"D159/INDEX(T_StorageMWh,MATCH($C152,List_Resources,0),1)/1000","v":2.4803518695226763}]
[null,null,"Variable $/MWh",{"$f":"D164/E153","v":58.276165187116938}]
[null,null,"All per $/MWh",{"$f":"D166/(E153-E154)","v":178.27849249630592}]
[]
[]
[null,null,{"$f":"'Resource Options'!B37","v":"Pumped Hydro (8 hr)"}]
[null,null,"MWh",null,{"$f":"_xlfn.SEQUENCE(1,20,INDEX(T_StorageMWh,MATCH($C173,List_Resources,0),1)*365,0)","v":1168000},1168000,1168000,1168000,1168000,1168000,1168000,1168000,1168000,1168000,1168000,1168000,1168000,1168000,1168000,1168000,1168000,1168000,1168000,1168000]
[null,null,"Storage Losses (MWh)",null,{"$f":"_xlfn.ANCHORARRAY(E174)*(1-INDEX(T_RoundTripEfficiency,MATCH($C173,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0)))","v":233599.99999999994},233599.99999999994,233599.99999999994,233599.99999999994,233599.99999999994,233599.99999999994,233599.99999999994,233599.99999999994,233599.99999999994,233599.99999999994,233599.99999999994,233599.99999999994,233599.99999999994,233599.99999999994,233599.99999999994,233599.99999999994,233599.99999999994,233599.99999999994,233599.99999999994,233599.99999999994]
[]
[null,null,"Fixed O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E177:X177))","v":10599942.773080172},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C173,List_Resources,0),MATCH(_xlfn.ANCHORARRAY(E$1),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C173,List_Resources,0),1)*1000","v":8929938.078538144},9128379.1625194196,9331230.0042689256,9538588.5974237882,9750555.11323574,9967231.9489620626,10188723.777331898,10415137.597111769,10646582.784794785,10883171.147438494,11125016.976676872,11372237.103932586,11624950.956856176,11883280.617019434,12147350.878890838,12417289.310121551,12693226.313171072,12975295.18830236,13263632.197976813,13558376.632680256]
[null,null,"Capital Recovery & Taxes",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E178:X178))","v":110850418.27473384},{"$f":"INDEX(T_CAPEX,MATCH($C173,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*\nINDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C173,List_Resources,0),MATCH(_xlfn.ANCHORARRAY(E$2),_xlfn.ANCHORARRAY(Assumptions!$AG$2),0))*\n(1+INDEX(T_AFUDC,MATCH($C173,List_Resources,0),1))*1000000*\nINDEX(T_PlantSize,MATCH($C173,List_Resources,0),1)/1000*\n(1-INDEX(T_ITCSchedule,MATCH($C173,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0)))","v":138152992.18920603},131614578.19087198,125146425.9004434,120476973.33239606,116482033.16024162,112992977.28500693,110515690.00361165,108544287.01913609,106572884.03466053,104601481.05018495,102630078.0657094,100658675.08123381,98687272.096758232,96715869.112282678,94744466.127807125,92773063.143331572,90801660.15885599,88830257.174380437,86858854.189904854,84887451.205429316]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E179:X179))","v":309030.73160637944},{"$f":"_xlfn.ANCHORARRAY(E177)*Misc_Fees","v":260343.41474170104},266128.76610409113,272042.67954445624,278088.01196929312,284267.68377127475,290584.68024003995,297042.05300433416,303642.92150619649,310390.47450790717,317287.97163242189,324338.74493803753,331546.2005280506,338913.82019618497,346445.16310858453,354143.86752318352,362013.65254728368,370058.31993418944,378281.75591976702,386687.93309981597,395280.91234916018]
[null,null,"Total Fixed Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E180:X180))","v":121759391.77942042},{"$f":"_xlfn.ANCHORARRAY(E177)+_xlfn.ANCHORARRAY(E178)+_xlfn.ANCHORARRAY(E179)","v":147343273.68248588},141009086.11949551,134749698.58425677,130293649.94178915,126516855.95724863,123250793.91420902,121001455.8339479,119263067.53775406,117529857.29396324,115801940.16925587,114079433.78732429,112362458.38569446,110651136.87381059,108945594.8924107,107245960.87422115,105552366.10600041,103864944.79196125,102183834.11860256,100509174.32098149,98841108.750458732]
[]
[null,null,"Variable Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E182:X182))","v":895712.20603391342},{"$f":"_xlfn.ANCHORARRAY(E174)*INDEX(T_VariableOAndMExpense,MATCH($C173,List_Resources,0),MATCH(_xlfn.ANCHORARRAY(E$1),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":754594.12445010431},771362.71508363448,788503.9373382231,806026.07183375291,823937.5832020425,842247.12417595834,860963.53976939654,880095.87155015196,899653.36200773949,919645.45901827526,940081.82040857954,960972.318621699,982327.0454861105,1004156.3170909027,1026470.6787692967,1049280.910192908,1072598.0305792147,1096433.3040147459,1120798.2448965618,1145704.623494653]
[null,null,"Energy Purchases",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E183:X183))","v":48541917.87208394},{"$f":"(_xlfn.ANCHORARRAY(E174)+_xlfn.ANCHORARRAY(E175))*INDEX(T_FuelCosts,MATCH($C173,List_Resources,0),MATCH(_xlfn.ANCHORARRAY(E$1),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":46671676.085205078},41966696.695556641,41871233.159973145,42004590.521484375,48196713.390991203,45328231.051330566,44075627.428649902,45503951.871398926,46247454.955505379,48097321.27557373,48919638.094116211,51284078.84777832,50907922.755554207,52469515.047485352,55491080.102539063,55780315.833496101,58054792.365600586,59390266.484741211,66773491.127441414,66645134.84069825]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E184:X184))","v":26113.593654712698},{"$f":"_xlfn.ANCHORARRAY(E182)*Misc_Fees","v":21999.437104218341},22488.308595548278,22988.043789158557,23498.884098241233,24021.076300672346,24554.87265822589,25100.531038436988,25658.315039173129,26228.494115973637,26811.343712218797,27407.145392191727,28016.186977097012,28638.762684102065,29275.173268468177,29925.726168840076,30590.735655764041,31270.522983506424,31965.416545245902,32675.752031714364,33401.872593363114]
[null,null,"Total Variable Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E185:X185))","v":49463743.67177254},{"$f":"_xlfn.ANCHORARRAY(E182)+_xlfn.ANCHORARRAY(E183)+_xlfn.ANCHORARRAY(E184)","v":47448269.646759398},42760547.719235823,42682725.141100526,42834115.477416366,49044672.050493918,46195033.048164748,44961691.499457732,46409706.057988249,47173336.811629087,49043778.078304224,49887127.059916988,52273067.353377119,51918888.563724414,53502946.537844725,56547476.507477202,56860187.47934477,59158660.919163309,60518665.205301203,67926965.124369696,67824241.336786255]
[]
[null,null,"Total Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E187:X187))","v":171223135.451193},{"$f":"_xlfn.ANCHORARRAY(E180)+_xlfn.ANCHORARRAY(E185)","v":194791543.32924527},183769633.83873135,177432423.72535729,173127765.41920552,175561528.00774255,169445826.96237376,165963147.33340561,165672773.59574232,164703194.10559231,164845718.24756008,163966560.84724128,164635525.73907158,162570025.43753499,162448541.43025541,163793437.38169834,162412553.58534518,163023605.71112457,162702499.32390377,168436139.44535118,166665350.08724499]
[null,null,"Fixed $/kW",{"$f":"D180/INDEX(T_PlantSize,MATCH($C173,List_Resources,0),1)/1000","v":304.39847944855109}]
[null,null,"Fixed $/kWh",{"$f":"D180/INDEX(T_StorageMWh,MATCH($C173,List_Resources,0),1)/1000","v":38.049809931068886}]
[null,null,"Variable $/MWh",{"$f":"D185/E174","v":42.349095609394297}]
[null,null,"All per $/MWh",{"$f":"D187/(E174-E175)","v":183.24393776882812}]
[]
[]
[null,null,{"$f":"'Resource Options'!B38","v":"Pumped Hydro (16 hr)"}]
[null,null,"MWh",null,{"$f":"_xlfn.SEQUENCE(1,20,INDEX(T_StorageMWh,MATCH($C194,List_Resources,0),1)*365,0)","v":584000},584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000]
[null,null,"Storage Losses (MWh)",null,{"$f":"_xlfn.ANCHORARRAY(E195)*(1-INDEX(T_RoundTripEfficiency,MATCH($C194,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0)))","v":116799.99999999997},116799.99999999997,116799.99999999997,116799.99999999997,116799.99999999997,116799.99999999997,116799.99999999997,116799.99999999997,116799.99999999997,116799.99999999997,116799.99999999997,116799.99999999997,116799.99999999997,116799.99999999997,116799.99999999997,116799.99999999997,116799.99999999997,116799.99999999997,116799.99999999997,116799.99999999997]
[]
[null,null,"Fixed O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E198:X198))","v":2649985.693270043},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C194,List_Resources,0),MATCH(_xlfn.ANCHORARRAY(E$1),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C194,List_Resources,0),1)*1000","v":2232484.519634536},2282094.7906298549,2332807.5010672314,2384647.149355947,2437638.778308935,2491807.9872405156,2547180.9443329745,2603784.3992779423,2661645.6961986963,2720792.7868596236,2781254.244169218,2843059.2759831464,2906237.7392140441,2970820.1542548584,3036837.7197227096,3104322.3275303878,3173306.578292768,3243823.7970755901,3315908.0494942032,3389594.158170064]
[null,null,"Capital Recovery & Taxes",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E199:X199))","v":24884951.231428239},{"$f":"INDEX(T_CAPEX,MATCH($C194,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))\n*INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C194,List_Resources,0),MATCH(_xlfn.ANCHORARRAY(E$2),_xlfn.ANCHORARRAY(Assumptions!$AG$2),0))\n*(1+INDEX(T_AFUDC,MATCH($C194,List_Resources,0),1))*1000000\n*INDEX(T_PlantSize,MATCH($C194,List_Resources,0),1)/1000*\n(1-INDEX(T_ITCSchedule,MATCH($C194,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0)))","v":31014140.736786794},29546323.871394608,28094280.146076053,27046028.806641903,26149199.6119144,25365937.025716893,24809807.656579364,24367244.895971823,23924682.135364283,23482119.374756746,23039556.614149217,22596993.853541672,22154431.092934128,21711868.332326595,21269305.57171905,20826742.811111514,20384180.050503973,19941617.289896443,19499054.529288899,19056491.768681366]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E200:X200))","v":77257.682901594861},{"$f":"_xlfn.ANCHORARRAY(E198)*Misc_Fees","v":65085.85368542526},66532.191526022783,68010.669886114061,69522.00299232328,71066.920942818688,72646.170060009987,74260.513251083539,75910.730376549123,77597.618626976793,79321.992908105472,81084.686234509383,82886.55013201265,84728.455049046242,86611.290777146132,88535.966880795881,90503.41313682092,92514.579983547359,94570.438979941755,96671.983274953993,98820.228087290045]
[null,null,"Total Fixed Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E201:X201))","v":27612194.607599877},{"$f":"_xlfn.ANCHORARRAY(E198)+_xlfn.ANCHORARRAY(E199)+_xlfn.ANCHORARRAY(E200)","v":33311711.110106755},31894950.853550486,30495098.317029398,29500197.958990175,28657905.311166152,27930391.183017418,27431249.114163425,27046940.025626317,26663925.450189959,26282234.154524475,25901895.544552941,25522939.679656833,25145397.287197217,24769299.777358599,24394679.258322556,24021568.551778723,23650001.208780289,23280011.525951978,22911634.562058058,22544906.15493872]
[]
[null,null,"Variable Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E203:X203))","v":447856.10301695671},{"$f":"_xlfn.ANCHORARRAY(E195)*INDEX(T_VariableOAndMExpense,MATCH($C194,List_Resources,0),MATCH(_xlfn.ANCHORARRAY(E$1),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":377297.06222505216},385681.35754181724,394251.96866911155,403013.03591687646,411968.79160102125,421123.56208797917,430481.76988469827,440047.93577507598,449826.68100386974,459822.72950913763,470040.91020428977,480486.1593108495,491163.52274305525,502078.15854545136,513235.33938464837,524640.45509645401,536299.01528960734,548216.65200737293,560399.12244828092,572852.31174732652]
[null,null,"Energy Purchases",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E204:X204))","v":24270958.93604197},{"$f":"(_xlfn.ANCHORARRAY(E195)+_xlfn.ANCHORARRAY(E196))*INDEX(T_FuelCosts,MATCH($C194,List_Resources,0),MATCH(_xlfn.ANCHORARRAY(E$1),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":23335838.042602539},20983348.34777832,20935616.579986572,21002295.260742188,24098356.695495602,22664115.525665283,22037813.714324951,22751975.935699463,23123727.477752689,24048660.637786865,24459819.047058105,25642039.42388916,25453961.377777103,26234757.523742676,27745540.051269531,27890157.916748051,29027396.182800293,29695133.242370605,33386745.563720707,33322567.420349125]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E205:X205))","v":13056.796827356349},{"$f":"_xlfn.ANCHORARRAY(E203)*Misc_Fees","v":10999.718552109171},11244.154297774139,11494.021894579279,11749.442049120617,12010.538150336173,12277.436329112945,12550.265519218494,12829.157519586564,13114.247057986819,13405.671856109399,13703.572696095864,14008.093488548506,14319.381342051032,14637.586634234089,14962.863084420038,15295.367827882021,15635.261491753212,15982.708272622951,16337.876015857182,16700.936296681557]
[null,null,"Total Variable Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E206:X206))","v":24731871.83588627},{"$f":"_xlfn.ANCHORARRAY(E203)+_xlfn.ANCHORARRAY(E204)+_xlfn.ANCHORARRAY(E205)","v":23724134.823379699},21380273.859617911,21341362.570550263,21417057.738708183,24522336.025246959,23097516.524082374,22480845.749728866,23204853.028994124,23586668.405814543,24521889.039152112,24943563.529958494,26136533.676688559,25959444.281862207,26751473.268922362,28273738.253738601,28430093.739672385,29579330.459581655,30259332.602650601,33963482.562184848,33912120.668393128]
[]
[null,null,"Total Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E208:X208))","v":52344066.443486154},{"$f":"_xlfn.ANCHORARRAY(E201)+_xlfn.ANCHORARRAY(E206)","v":57035845.933486454},53275224.713168398,51836460.887579665,50917255.697698355,53180241.336413115,51027907.707099795,49912094.863892287,50251793.054620445,50250593.856004506,50804123.193676591,50845459.074511439,51659473.356345393,51104841.569059424,51520773.046280965,52668417.512061156,52451662.291451111,53229331.668361947,53539344.128602579,56875117.124242902,56457026.823331848]
[null,null,"Fixed $/kW",{"$f":"D201/INDEX(T_PlantSize,MATCH($C194,List_Resources,0),1)/1000","v":276.12194607599878}]
[null,null,"Fixed $/kWh",{"$f":"D201/INDEX(T_StorageMWh,MATCH($C194,List_Resources,0),1)/1000","v":17.257621629749924}]
[null,null,"Variable $/MWh",{"$f":"D206/E195","v":42.349095609394297}]
[null,null,"All per $/MWh",{"$f":"D208/(E195-E196)","v":112.03781344924262}]
[]
[]
[null,null,{"$f":"'Resource Options'!B39","v":"Pumped Hydro (24 hr)"}]
[null,null,"MWh",null,{"$f":"_xlfn.SEQUENCE(1,20,INDEX(T_StorageMWh,MATCH($C215,List_Resources,0),1)*365,0)","v":876000},876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000]
[null,null,"Storage Losses (MWh)",null,{"$f":"_xlfn.ANCHORARRAY(E216)*(1-INDEX(T_RoundTripEfficiency,MATCH($C215,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0)))","v":175199.99999999997},175199.99999999997,175199.99999999997,175199.99999999997,175199.99999999997,175199.99999999997,175199.99999999997,175199.99999999997,175199.99999999997,175199.99999999997,175199.99999999997,175199.99999999997,175199.99999999997,175199.99999999997,175199.99999999997,175199.99999999997,175199.99999999997,175199.99999999997,175199.99999999997,175199.99999999997]
[]
[null,null,"Fixed O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E219:X219))","v":2649985.693270043},{"$f":"INDEX(T_FixedOAndMExpense,MATCH($C215,List_Resources,0),MATCH(_xlfn.ANCHORARRAY(E$1),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*INDEX(T_PlantSize,MATCH($C215,List_Resources,0),1)*1000","v":2232484.519634536},2282094.7906298549,2332807.5010672314,2384647.149355947,2437638.778308935,2491807.9872405156,2547180.9443329745,2603784.3992779423,2661645.6961986963,2720792.7868596236,2781254.244169218,2843059.2759831464,2906237.7392140441,2970820.1542548584,3036837.7197227096,3104322.3275303878,3173306.578292768,3243823.7970755901,3315908.0494942032,3389594.158170064]
[null,null,"Capital Recovery & Taxes",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E220:X220))","v":23042091.866910819},{"$f":"INDEX(T_CAPEX,MATCH($C215,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))\n*INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C215,List_Resources,0),MATCH(_xlfn.ANCHORARRAY(E$2),_xlfn.ANCHORARRAY(Assumptions!$AG$2),0))\n*(1+INDEX(T_AFUDC,MATCH($C215,List_Resources,0),1))*1000000\n*INDEX(T_PlantSize,MATCH($C215,List_Resources,0),1)/1000*\n(1-INDEX(T_ITCSchedule,MATCH($C215,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0)))","v":28717383.184091032},27358265.750360515,26013753.374089267,25043130.468774956,24212716.115069475,23487458.175070636,22972513.062485073,22562724.363606151,22152935.664727215,21743146.965848286,21333358.266969364,20923569.568090428,20513780.869211499,20103992.170332577,19694203.471453648,19284414.772574723,18874626.07369579,18464837.374816865,18055048.675937936,17645259.977059007]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E221:X221))","v":77257.682901594861},{"$f":"_xlfn.ANCHORARRAY(E219)*Misc_Fees","v":65085.85368542526},66532.191526022783,68010.669886114061,69522.00299232328,71066.920942818688,72646.170060009987,74260.513251083539,75910.730376549123,77597.618626976793,79321.992908105472,81084.686234509383,82886.55013201265,84728.455049046242,86611.290777146132,88535.966880795881,90503.41313682092,92514.579983547359,94570.438979941755,96671.983274953993,98820.228087290045]
[null,null,"Total Fixed Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E222:X222))","v":25769335.243082464},{"$f":"_xlfn.ANCHORARRAY(E219)+_xlfn.ANCHORARRAY(E220)+_xlfn.ANCHORARRAY(E221)","v":31014953.557410993},29706892.732516393,28414571.545042612,27497299.621123228,26721421.814321227,26051912.33237116,25593954.520069133,25242419.493260644,24892178.979552891,24543261.745616015,24195697.197373088,23849515.394205589,23504747.063474588,23161423.615364581,22819577.158057153,22479240.513241932,22140447.231972106,21803231.610872399,21467628.708707094,21133674.363316361]
[]
[null,null,"Variable Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E224:X224))","v":671784.15452543483},{"$f":"_xlfn.ANCHORARRAY(E216)*INDEX(T_VariableOAndMExpense,MATCH($C215,List_Resources,0),MATCH(_xlfn.ANCHORARRAY(E$1),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":565945.59333757823},578522.03631272586,591377.95300366729,604519.55387531465,617953.18740153196,631685.34313196875,645722.65482704737,660071.90366261394,674740.02150580462,689734.09426370647,705061.36530643457,720729.23896627431,736745.28411458281,753117.23781817697,769853.00907697249,786960.68264468096,804448.52293441095,822324.97801105946,840598.68367242138,859278.46762098977]
[null,null,"Energy Purchases",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E225:X225))","v":36406438.404062942},{"$f":"(_xlfn.ANCHORARRAY(E216)+_xlfn.ANCHORARRAY(E217))*INDEX(T_FuelCosts,MATCH($C215,List_Resources,0),MATCH(_xlfn.ANCHORARRAY(E$1),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":35003757.063903809},31475022.52166748,31403424.869979858,31503442.891113281,36147535.043243408,33996173.288497925,33056720.571487427,34127963.903549194,34685591.216629028,36072990.956680298,36689728.570587158,38463059.13583374,38180942.066665649,39352136.285614014,41618310.076904297,41835236.87512207,43541094.274200439,44542699.863555908,50080118.345581055,49983851.130523682]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E226:X226))","v":19585.195241034526},{"$f":"_xlfn.ANCHORARRAY(E224)*Misc_Fees","v":16499.577828163754},16866.231446661208,17241.032841868917,17624.163073680924,18015.807225504261,18416.154493669415,18825.398278827739,19243.736279379846,19671.370586980229,20108.5077841641,20555.359044143792,21012.14023282276,21479.072013076548,21956.379951351129,22444.294626630057,22943.051741823027,23452.892237629818,23974.062408934427,24506.814023785773,25051.404445022334]
[null,null,"Total Variable Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E227:X227))","v":37097807.753829412},{"$f":"_xlfn.ANCHORARRAY(E224)+_xlfn.ANCHORARRAY(E225)+_xlfn.ANCHORARRAY(E226)","v":35586202.235069551},32070410.789426867,32012043.855825394,32125586.608062278,36783504.037870444,34646274.786123559,33721268.624593303,34807279.543491192,35380002.608721815,36782833.558728173,37415345.294937737,39204800.515032835,38939166.422793314,40127209.903383538,42410607.380607903,42645140.609508574,44368995.689372487,45388998.903975897,50945223.843277261,50868181.002589695]
[]
[null,null,"Total Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E229:X229))","v":62867142.996911891},{"$f":"_xlfn.ANCHORARRAY(E222)+_xlfn.ANCHORARRAY(E227)","v":66601155.792480543},61777303.521943256,60426615.400868006,59622886.229185507,63504925.852191672,60698187.118494719,59315223.14466244,60049699.036751837,60272181.588274702,61326095.304344192,61611042.492310822,63054315.909238428,62443913.486267902,63288633.518748119,65230184.538665056,65124381.122750506,66509442.921344593,67192230.514848292,72412852.551984355,72001855.36590606]
[null,null,"Fixed $/kW",{"$f":"D222/INDEX(T_PlantSize,MATCH($C215,List_Resources,0),1)/1000","v":257.69335243082463}]
[null,null,"Fixed $/kWh",{"$f":"D222/INDEX(T_StorageMWh,MATCH($C215,List_Resources,0),1)/1000","v":10.737223017951026}]
[null,null,"Variable $/MWh",{"$f":"D227/E216","v":42.349095609394304}]
[null,null,"All per $/MWh",{"$f":"D229/(E216-E217)","v":89.707681217054642}]

{"sheet":"Fuel Gen","index":11,"n_rows":190,"n_cols":24,"rows_kept":190,"cut":false,"hidden":false,"merged":[[161,2,161,5],[131,2,131,5],[2,0,2,1],[5,2,5,5],[0,0,1,0],[0,1,1,1],[36,2,36,5],[67,2,67,5],[99,2,99,5]]}
["Start Year:",2026,null,null,{"$f":"_xlfn.SEQUENCE(1,20,B1,1)","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,null,null,null,{"$f":"_xlfn.SEQUENCE(1,20,1,1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
["State Sales Tax Rate"]
["Idaho Sales Tax Rate:",{"$f":"IF(A4=Assumptions!B8,WA_Sales_Tax_Rate,ID_Sales_Tax_Rate)","v":0.06}]
[]
[null,null,{"$f":"'Resource Options'!B3","v":"7F.04 CT Frame Greenfield"}]
[null,null,"MWh",null,{"$f":"(1-INDEX(T_ForcedOutage,MATCH($C6,List_Resources,0),MATCH(_xlfn.ANCHORARRAY(E$1),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0)))*INDEX(T_PlantSize,MATCH($C6,List_Resources,0),1)*8760","v":1533702.1140000001},1533702.1140000001,1533702.1140000001,1533702.1140000001,1533702.1140000001,1533702.1140000001,1533702.1140000001,1533702.1140000001,1533702.1140000001,1533702.1140000001,1533702.1140000001,1533702.1140000001,1533702.1140000001,1533702.1140000001,1533702.1140000001,1533702.1140000001,1533702.1140000001,1533702.1140000001,1533702.1140000001,1533702.1140000001]
[null,null,"Fuel (Dth)",null,{"$f":"_xlfn.ANCHORARRAY(E7)*$E11/1000","v":15398369.224560002},15398369.224560002,15398369.224560002,15398369.224560002,15398369.224560002,15398369.224560002,15398369.224560002,15398369.224560002,15398369.224560002,15398369.224560002,15398369.224560002,15398369.224560002,15398369.224560002,15398369.224560002,15398369.224560002,15398369.224560002,15398369.224560002,15398369.224560002,15398369.224560002,15398369.224560002]
[]
[null,null,null,null,"Gen","$/kW"]
[null,null,"Heat Rate",null,{"$f":"INDEX(T_HeatRate,MATCH($C6,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":10040}]
[null,null,"Capacity",null,{"$f":"INDEX(T_PlantSize,MATCH($C6,List_Resources,0),1)","v":180.495}]
[null,null,"Capital Cost",null,{"$f":"INDEX(T_CAPEX,MATCH($C6,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*E12/1000","v":149.96419499558689},{"$f":"INDEX(T_CAPEX,MATCH($C6,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":830.84958029633447}]
[null,null,"AFUDC",null,{"$f":"E13*INDEX(T_AFUDC,MATCH($C6,List_Resources,0),1)","v":8.786402184791438},{"$f":"F13*INDEX(T_AFUDC,MATCH($C6,List_Resources,0),1)","v":48.679476909562247}]
[null,null,"Sales tax",null,{"$f":"E13*$B$4","v":8.9978516997352127},{"$f":"F13*$B$4","v":49.850974817780063}]
[null,null,"Total Capital",null,{"$f":"SUM(E13:E15)","v":167.74844888011353},{"$f":"SUM(F13:F15)","v":929.38003202367679}]
[]
[null,null,"Fixed Costs"]
[null,null,"Fixed O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E19:X19))","v":1201934.8483933168},{"$f":"$E12*1000*INDEX(T_FixedOAndMExpense,MATCH($C6,List_Resources,0),MATCH(_xlfn.ANCHORARRAY(E$1),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1012571.8600903874},1035073.231965316,1058074.6293260492,1081587.1637389325,1105622.1936915391,1130191.3300797523,1155306.4418167844,1180979.6615668372,1207223.3916061753,1234050.3098144478,1261473.3757991444,1289505.8371561531,1318161.2358694372,1347453.4148529277,1377396.5246377892,1408005.0302082903,1439293.7179895788,1471277.7029907431,1503972.4361066034,1537393.7115817645]
[null,null,"Capital Recovery & Taxes",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E20:X20))","v":18098999.515370008},{"$f":"$E16*INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C6,List_Resources,0),MATCH(_xlfn.ANCHORARRAY(E$2),_xlfn.ANCHORARRAY(Assumptions!$AG$2),0))*1000000","v":22848536.576335631},22207608.48451886,21521750.435101554,20851866.458724607,20196759.650779795,19555340.521175042,18926580.959541745,18309529.580165695,17699061.176134814,17089544.157818142,16480027.13950148,15870510.121184804,15260993.102868142,14651476.084551474,14041959.066234807,13432442.047918143,12822925.029601471,12213408.011284808,11603890.992968142,10994373.974651475]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E21:X21))","v":35041.208570058749},{"$f":"_xlfn.ANCHORARRAY(E19)*Misc_Fees","v":29520.520009075153},30176.525004716823,30847.107743371638,31532.592171644836,32233.309434883129,32949.598037145093,33681.804004726531,34430.281053319573,35195.390758886439,35977.502732330409,36776.994798048254,37594.253176450482,38429.67267053757,39283.656856622256,40156.618279290109,41048.978650692494,41961.169054268183,42893.630152992126,43846.812402251911,44821.176267454764]
[null,null,"Total Fixed Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E22:X22))","v":19335975.572333388},{"$f":"_xlfn.ANCHORARRAY(E19)+_xlfn.ANCHORARRAY(E20)+_xlfn.ANCHORARRAY(E21)","v":23890628.956435092},23272858.241488893,22610672.172170974,21964986.214635186,21334615.153906219,20718481.449291941,20115569.205363255,19524939.522785854,18941479.958499875,18359571.970364921,17778277.510098673,17197610.211517408,16617584.011408117,16038213.156261025,15459512.209151885,14881496.056777125,14304179.916645318,13727579.344428543,13151710.241476998,12576588.862500694]
[]
[null,null,"Variable Costs"]
[null,null,"Variable O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E25:X25))","v":5969059.1415108768},{"$f":"_xlfn.ANCHORARRAY(E7)*INDEX(T_VariableOAndMExpense,MATCH($C6,List_Resources,0),MATCH(_xlfn.ANCHORARRAY(E$1),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":5028643.0466581751},5140389.5524410121,5254619.2890753569,5371387.438917188,5490750.4105848055,5612765.8662088206,5737492.7492877133,5864991.3131623855,5995323.1501234788,6128551.2211655229,6264739.8864022642,6403954.9361578943,6546263.6227491954,6691734.6929739267,6840438.4213211946,6992446.643919793,7147832.7932409793,7306671.9335723799,7469040.797280225,7635017.8218773864]
[null,null,"Fuel Cost",67580001.612042204,{"$f":"_xlfn.ANCHORARRAY(E8)*INDEX(T_FuelCosts,MATCH($C6,List_Resources,0),MATCH(_xlfn.ANCHORARRAY(E$1),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":57476937.070371047},57250139.260959074,53408361.761611119,55499190.48287271,57717052.910981528,59799060.064924501,63483672.881952316,67340152.086456448,68500329.499200881,70847387.123500496,72169035.649247944,74607993.040248483,75603217.503891423,75707391.413255423,80621600.456454962,83935922.822238892,86523616.874587968,89824459.64049904,92836488.92801629,95775201.153838828]
[null,null,"Variable Fuel Transport",3379.0000806021089,{"$f":"_xlfn.ANCHORARRAY(E26)*INDEX(T_FuelCosts2,MATCH($C6,List_Resources,0),MATCH(_xlfn.ANCHORARRAY(E$1),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2873.8468535185525},2862.5069630479538,2670.4180880805561,2774.9595241436355,2885.8526455490764,2989.9530032462253,3174.1836440976158,3367.0076043228228,3425.016474960044,3542.3693561750251,3608.4517824623972,3730.3996520124242,3780.1608751945714,3785.3695706627714,4031.0800228227481,4196.796141111945,4326.1808437293985,4491.2229820249522,4641.8244464008148,4788.7600576919413]
[null,null,"Natural Gas Use Tax (Washington):",0,{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",(_xlfn.ANCHORARRAY(E26)+_xlfn.ANCHORARRAY(E27))*WA_NG_Use_Tax_Rate,0)","v":0}]
[null,null,"Misc Charges",2144347.8285774365,{"$f":"(_xlfn.ANCHORARRAY(E25)+_xlfn.ANCHORARRAY(E26)+_xlfn.ANCHORARRAY(E27)+_xlfn.ANCHORARRAY(E28))*Misc_Fees","v":1822371.4668630373},1819016.9305538668,1710338.4029206533,1774701.7299018297,1842844.4321849733,1907103.5422861173,2018166.4029631317,2134320.9124121838,2171946.1102687134,2244259.7807366028,2286763.492769612,2361931.0873756064,2395096.1795762363,2402374.4811654733,2549985.8035496715,2651048.0368110887,2731023.5690922029,2831891.9470252958,2924442.7413612045,3014961.1355287526]
[null,null,"Total Variable Cost",75696787.582211107,{"$f":"_xlfn.ANCHORARRAY(E25)+_xlfn.ANCHORARRAY(E26)+_xlfn.ANCHORARRAY(E27)+_xlfn.ANCHORARRAY(E28)+_xlfn.ANCHORARRAY(E29)","v":64330825.430745773},64212408.250917003,60375989.871695213,62648054.611215875,65053533.606396854,67321919.426422685,71242506.217847258,75342831.319635332,76671023.776068032,79223740.494758785,80724147.480202287,83377609.463434011,84548357.467092052,84805285.956965476,90016055.761348665,93583614.299110889,96406799.417764872,99967514.74407874,103234614.29110411,106429968.87130266]
[]
[null,null,"Total Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E32:X32))","v":95032763.154544488},{"$f":"_xlfn.ANCHORARRAY(E30)+_xlfn.ANCHORARRAY(E22)","v":88221454.387180865},87485266.492405891,82986662.043866187,84613040.825851053,86388148.76030308,88040400.87571463,91358075.423210517,94867770.842421189,95612503.73456791,97583312.465123713,98502424.990300953,100575219.67495142,101165941.47850017,100843499.1132265,105475567.97050054,108465110.35588801,110710979.33441019,113695094.08850728,116386324.53258111,119006557.73380336]
[null,null,"$/MWh",{"$f":"D32/AVERAGE(E7:X7)","v":61.962986349867208}]
[null,null,"Fixed Cost $/kW-yr",{"$f":"D22/E12/1000","v":107.12748592666493}]
[null,null,"Variable Cost $/MWh",{"$f":"D30/AVERAGE(E7:X7)","v":49.355599689948072}]
[]
[null,null,{"$f":"'Resource Options'!B4","v":"Reciprocating Engine (ICE) Machine"}]
[null,null,"MWh",null,{"$f":"(1-INDEX(T_ForcedOutage,MATCH($C37,List_Resources,0),MATCH(_xlfn.ANCHORARRAY(E$1),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0)))*INDEX(T_PlantSize,MATCH($C37,List_Resources,0),1)*8760","v":1575703.7736},1575703.7736,1575703.7736,1575703.7736,1575703.7736,1575703.7736,1575703.7736,1575703.7736,1575703.7736,1575703.7736,1575703.7736,1575703.7736,1575703.7736,1575703.7736,1575703.7736,1575703.7736,1575703.7736,1575703.7736,1575703.7736,1575703.7736]
[null,null,"Fuel (Dth)",null,{"$f":"_xlfn.ANCHORARRAY(E38)*$E42/1000","v":12905013.905783998},12905013.905783998,12905013.905783998,12905013.905783998,12905013.905783998,12905013.905783998,12905013.905783998,12905013.905783998,12905013.905783998,12905013.905783998,12905013.905783998,12905013.905783998,12905013.905783998,12905013.905783998,12905013.905783998,12905013.905783998,12905013.905783998,12905013.905783998,12905013.905783998,12905013.905783998]
[]
[null,null,null,null,"Gen","$/kW"]
[null,null,"Heat Rate",null,{"$f":"INDEX(T_HeatRate,MATCH($C37,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":8189.9999999999991}]
[null,null,"Capacity",null,{"$f":"INDEX(T_PlantSize,MATCH($C37,List_Resources,0),1)","v":185.43799999999999}]
[null,null,"Capital Cost",null,{"$f":"INDEX(T_CAPEX,MATCH($C37,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*E43/1000","v":235.79146790228262},{"$f":"INDEX(T_CAPEX,MATCH($C37,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1271.5380229633768}]
[null,null,"AFUDC",null,{"$f":"E44*INDEX(T_AFUDC,MATCH($C37,List_Resources,0),1)","v":13.815022104394743},{"$f":"F44*INDEX(T_AFUDC,MATCH($C37,List_Resources,0),1)","v":74.499412765424267}]
[null,null,"Sales tax",null,{"$f":"E44*$B$4","v":14.147488074136957},{"$f":"F44*$B$4","v":76.29228137780261}]
[null,null,"Total Capital",null,{"$f":"SUM(E44:E46)","v":263.75397808081431},{"$f":"SUM(F44:F46)","v":1422.3297171066035}]
[]
[null,null,"Fixed Costs"]
[null,null,"Fixed O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E50:X50))","v":1226092.9888940314},{"$f":"$E43*1000*INDEX(T_FixedOAndMExpense,MATCH($C37,List_Resources,0),MATCH(_xlfn.ANCHORARRAY(E$1),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1032923.9226799972},1055877.5580897916,1079341.2691856632,1103326.3908695069,1127844.509927409,1152907.4706270157,1178527.3804392894,1204716.6158874114,1231487.8285256613,1258853.9510511584,1286828.2035514174,1315424.0998907369,1344655.4542385088,1374536.3877425969,1405081.3353510129,1436305.0527851828,1468222.6236681754,1500849.4668113296,1534201.3436628107,1568294.3659216857]
[null,null,"Capital Recovery & Taxes",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E51:X51))","v":28457390.535236642},{"$f":"$E47*INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C37,List_Resources,0),MATCH(_xlfn.ANCHORARRAY(E$2),_xlfn.ANCHORARRAY(Assumptions!$AG$2),0))*1000000","v":35925175.19873137},34917432.146506593,33839044.893806294,32785773.970578339,31755737.46164611,30747222.341656566,29758612.093727235,28788410.836563893,27828560.112871867,26870205.270474058,25911850.42807626,24953495.585678443,23995140.743280638,23036785.900882836,22078431.058485031,21120076.216087226,20161721.373689417,19203366.531291619,18245011.68889381,17286656.846496008]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E52:X52))","v":35745.514998216597},{"$f":"_xlfn.ANCHORARRAY(E50)*Misc_Fees","v":30113.864041812638},30783.054328549784,31467.115361838823,32166.377599409603,32881.17884242368,33611.864398660015,34358.787249327041,35122.308219581588,35902.796152837131,36700.628088945472,37516.189446338023,38349.87420821454,39202.085112869485,40073.23384824767,40963.741250823427,41874.037508899222,42804.562370421983,43755.765355417505,44728.105973145583,45722.053944080821]
[null,null,"Total Fixed Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E53:X53))","v":29719229.039128885},{"$f":"_xlfn.ANCHORARRAY(E50)+_xlfn.ANCHORARRAY(E51)+_xlfn.ANCHORARRAY(E52)","v":36988212.985453181},36004092.758924939,34949853.278353795,33921266.739047259,32916463.150415946,31933741.676682241,30971498.26141585,30028249.760670885,29095950.737550367,28165759.849614158,27236194.821074016,26307269.559777398,25378998.282632016,24451395.522473682,23524476.135086868,22598255.306381308,21672748.559728015,20747971.763458364,19823941.138529766,18900673.266361777]
[]
[null,null,"Variable Costs"]
[null,null,"Variable O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E56:X56))","v":12873624.546828739},{"$f":"_xlfn.ANCHORARRAY(E38)*INDEX(T_VariableOAndMExpense,MATCH($C37,List_Resources,0),MATCH(_xlfn.ANCHORARRAY(E$1),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":10845404.782890502},11086411.367975894,11332773.601395056,11584610.496365255,11842043.710815482,12105197.606157223,12374199.307361249,12649178.76436943,12930268.814871248,13217605.248475317,13511326.872306935,13811575.578063339,14118496.410559064,14432237.637794508,14752950.822581574,15080790.895760981,15415916.231046585,15758488.7215329,16108673.857902803,16466640.80837312]
[null,null,"Fuel Cost",56637222.28229852,{"$f":"_xlfn.ANCHORARRAY(E39)*INDEX(T_FuelCosts,MATCH($C37,List_Resources,0),MATCH(_xlfn.ANCHORARRAY(E$1),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":48170079.658302575},47980005.706861362,44760301.637618922,46512576.396653637,48371315.140897371,50116196.750225298,53204184.766861044,56436209.992111132,57408527.607457265,59375541.830687664,60483184.617699556,62527217.890799358,63361292.288898848,63448598.01130081,67567081.930836231,70344738.161502093,72513424.159511313,75279783.452088028,77804094.908267543,80266961.045991346]
[null,null,"Variable Fuel Transport",2831.8611141149263,{"$f":"_xlfn.ANCHORARRAY(E57)*INDEX(T_FuelCosts2,MATCH($C37,List_Resources,0),MATCH(_xlfn.ANCHORARRAY(E$1),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2408.5039829151287},2399.0002853430683,2238.0150818809461,2325.628819832682,2418.5657570448689,2505.809837511265,2660.2092383430522,2821.8104996055567,2870.4263803728636,2968.7770915343835,3024.1592308849781,3126.3608945399683,3168.0646144449424,3172.4299005650405,3378.3540965418115,3517.236908075105,3625.6712079755657,3763.9891726044016,3890.2047454133772,4013.3480522995674]
[null,null,"Natural Gas Use Tax (Washington):",0,{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",(_xlfn.ANCHORARRAY(E57)+_xlfn.ANCHORARRAY(E58))*0.03852,0)","v":0}]
[null,null,"Misc Charges",2026601.7885352969,{"$f":"(_xlfn.ANCHORARRAY(E56)+_xlfn.ANCHORARRAY(E57)+_xlfn.ANCHORARRAY(E58)+_xlfn.ANCHORARRAY(E59))*Misc_Fees","v":1720607.6509236607},1722092.2638541241,1635402.7626099107,1693833.1880616862,1755530.7748289173,1814075.5854459787,1911949.7650400114,2014197.6908697397,2050740.9553072588,2116467.1616732441,2157324.1543178665,2225672.3307167427,2258938.1214997657,2270630.371535046,2400056.7274284735,2490598.4156602658,2563597.6925647226,2654239.5222900826,2738046.2756380783,2820288.4336112584]
[null,null,"Total Variable Cost",71540280.478776708,{"$f":"_xlfn.ANCHORARRAY(E56)+_xlfn.ANCHORARRAY(E57)+_xlfn.ANCHORARRAY(E58)+_xlfn.ANCHORARRAY(E59)+_xlfn.ANCHORARRAY(E60)","v":60738500.596099652},60790908.338976718,57730716.016705774,59793345.709900409,61971308.192298815,64037975.751666009,67492994.048500657,71102408.257849902,72392407.804016143,74712583.017927766,76154859.80355525,78567592.160473987,79741894.885572121,80154638.450530931,84723467.834942818,87919644.709831417,90496563.754330605,93696275.685083613,96654705.246553838,99557903.636028022]
[]
[null,null,"Total Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E63:X63))","v":101259509.51790556},{"$f":"_xlfn.ANCHORARRAY(E61)+_xlfn.ANCHORARRAY(E53)","v":97726713.581552833},96795001.097901657,92680569.295059562,93714612.448947668,94887771.342714757,95971717.428348243,98464492.309916511,101130658.01852079,101488358.54156651,102878342.86754192,103391054.62462926,104874861.72025138,105120893.16820413,104606033.97300461,108247943.97002968,110517900.01621273,112169312.31405862,114444247.44854197,116478646.3850836,118458576.90238979]
[null,null,"$/MWh",{"$f":"D63/AVERAGE(E38:X38)","v":64.263036755035884}]
[null,null,"Fixed Cost $/kW-yr",{"$f":"D53/E43/1000","v":160.26504297462702}]
[null,null,"Variable Cost $/MWh",{"$f":"D61/AVERAGE(E38:X38)","v":45.402112806602652}]
[]
[null,null,{"$f":"'Resource Options'!B5","v":"NG CCCT (1x1 w/DF)"}]
[null,null,"MWh",null,{"$f":"(1-INDEX(T_ForcedOutage,MATCH($C68,List_Resources,0),MATCH(_xlfn.ANCHORARRAY(E$1),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0)))*INDEX(T_PlantSize,MATCH($C68,List_Resources,0),1)*8760","v":2647183.6991999997},2647183.6991999997,2647183.6991999997,2647183.6991999997,2647183.6991999997,2647183.6991999997,2647183.6991999997,2647183.6991999997,2647183.6991999997,2647183.6991999997,2647183.6991999997,2647183.6991999997,2647183.6991999997,2647183.6991999997,2647183.6991999997,2647183.6991999997,2647183.6991999997,2647183.6991999997,2647183.6991999997,2647183.6991999997]
[null,null,"Fuel (Dth)",null,{"$f":"_xlfn.ANCHORARRAY(E69)*$E74/1000","v":18053792.828543998},18053792.828543998,18053792.828543998,18053792.828543998,18053792.828543998,18053792.828543998,18053792.828543998,18053792.828543998,18053792.828543998,18053792.828543998,18053792.828543998,18053792.828543998,18053792.828543998,18053792.828543998,18053792.828543998,18053792.828543998,18053792.828543998,18053792.828543998,18053792.828543998,18053792.828543998]
[]
[]
[null,null,null,null,"Gen","$/kW"]
[null,null,"Heat Rate",null,{"$f":"INDEX(T_HeatRate,MATCH($C68,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":6820}]
[null,null,"Capacity",null,{"$f":"INDEX(T_PlantSize,MATCH($C68,List_Resources,0),1)","v":311.536}]
[null,null,"Capital Cost",null,{"$f":"INDEX(T_CAPEX,MATCH($C68,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*E75/1000","v":396.05676596184372},{"$f":"INDEX(T_CAPEX,MATCH($C68,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1271.3033677066012}]
[null,null,"AFUDC",null,{"$f":"E76*INDEX(T_AFUDC,MATCH($C68,List_Resources,0),1)","v":23.204965917704431},{"$f":"F76*INDEX(T_AFUDC,MATCH($C68,List_Resources,0),1)","v":74.485664313929789}]
[null,null,"Sales tax",null,{"$f":"E76*$B$4","v":23.763405957710624},{"$f":"F76*$B$4","v":76.278202062396062}]
[null,null,"Total Capital",null,{"$f":"SUM(E76:E78)","v":443.0251378372588},{"$f":"SUM(F76:F78)","v":1422.0672340829271}]
[]
[null,null,"Fixed Costs"]
[null,null,"Fixed O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E82:X82))","v":12197653.934682306},{"$f":"$E75*1000*INDEX(T_FixedOAndMExpense,MATCH($C68,List_Resources,0),MATCH(_xlfn.ANCHORARRAY(E$1),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":10275932.301896613},10504284.069509359,10737710.270101998,10976323.667724201,11220239.53226837,11469575.695154438,11724452.606252158,11984993.392068297,12251323.915226836,12523572.835271005,12801871.670816397,13086354.863085281,13377159.84085276,13674427.086836191,13978300.205559863,14288925.992727816,14606454.506138213,14931039.138173616,15262836.689902108,15602007.446825111]
[null,null,"Capital Recovery & Taxes",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E83:X83))","v":47799617.871541724},{"$f":"$E79*INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C68,List_Resources,0),MATCH(_xlfn.ANCHORARRAY(E$2),_xlfn.ANCHORARRAY(Assumptions!$AG$2),0))*1000000","v":60343187.276474163},58650490.514647014,56839133.337228023,55069963.828057371,53339820.951473765,51645827.354503535,49985267.788565829,48355629.635570943,46743377.178712986,45133637.339944743,43523897.501176514,41914157.662408248,40304417.823640019,38694677.984871782,37084938.146103531,35475198.307335295,33865458.468567051,32255718.629798815,30645978.791030578,29036238.952262342]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E84:X84))","v":355610.40281172789},{"$f":"_xlfn.ANCHORARRAY(E82)*Misc_Fees","v":299584.53032949386},306241.89776247583,313047.20521455363,320003.74020883138,327114.86332375201,334384.00981653249,341814.69128267543,349410.49735235912,357175.09742452315,365112.24243949086,373225.76669098123,381519.58967838826,389997.71800022136,398664.24728962232,407523.36419289222,416579.34839198674,425836.57467195345,435299.5150343136,444972.74085740605,454860.92510473926]
[null,null,"Total Fixed Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E85:X85))","v":60352882.209035762},{"$f":"_xlfn.ANCHORARRAY(E82)+_xlfn.ANCHORARRAY(E83)+_xlfn.ANCHORARRAY(E84)","v":70918704.108700275},69461016.481918857,67889890.812544584,66366291.235990405,64887175.347065888,63449787.059474505,62051535.08610066,60690033.524991602,59351876.191364348,58022322.417655244,56698994.938683897,55382032.115171924,54071575.382492997,52767769.318997592,51470761.715856291,50180703.648455098,48897749.549377218,47622057.283006743,46353788.22179009,45093107.324192189]
[]
[null,null,"Variable Costs"]
[null,null,"Variable O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E88:X88))","v":17144867.910900734},{"$f":"_xlfn.ANCHORARRAY(E69)*INDEX(T_VariableOAndMExpense,MATCH($C68,List_Resources,0),MATCH(_xlfn.ANCHORARRAY(E$1),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":14443720.31874376},14764688.671666883,15092789.583328662,15428181.553449392,15771026.603930144,16121490.357122678,16479742.115838656,16845954.945136826,17220305.755927652,17602975.390435878,17994148.709562145,18394014.682186034,18802766.476453576,19220601.553093325,19647721.760806162,20084333.433774799,20530647.491340142,20986879.5398927,21453249.977028191,21929984.098017719]
[null,null,"Fuel Cost",79234062.429837719,{"$f":"_xlfn.ANCHORARRAY(E70)*INDEX(T_FuelCosts,MATCH($C68,List_Resources,0),MATCH(_xlfn.ANCHORARRAY(E$1),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":67388740.921517313},67122832.200575575,62618546.450889535,65069935.16765184,67670264.346369281,70111310.230947822,74431328.505734906,78952851.245601222,80313099.356851622,83064903.232172102,84614467.885936722,87474019.49251461,88640868.788208246,88763007.317968756,94524663.678343296,98410535.518812999,101444473.18087737,105314540.88650869,108845989.70146573,112291478.04727629]
[null,null,"Variable Fuel Transport",3961.7031214918866,{"$f":"_xlfn.ANCHORARRAY(E89)*INDEX(T_FuelCosts2,MATCH($C68,List_Resources,0),MATCH(_xlfn.ANCHORARRAY(E$1),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":3369.437046075866},3356.1416100287788,3130.9273225444767,3253.4967583825919,3383.5132173184643,3505.5655115473915,3721.5664252867455,3947.6425622800612,4015.6549678425813,4153.2451616086055,4230.723394296836,4373.7009746257309,4432.0434394104122,4438.1503658984384,4726.2331839171648,4920.5267759406506,5072.2236590438688,5265.7270443254347,5442.2994850732866,5614.5739023638143]
[null,null,"Natural Gas Use Tax (Washington):",0,{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",(_xlfn.ANCHORARRAY(E89)+_xlfn.ANCHORARRAY(E90))*0.03852,0)","v":0}]
[null,null,"Misc Charges",2809946.834646693,{"$f":"(_xlfn.ANCHORARRAY(E88)+_xlfn.ANCHORARRAY(E89)+_xlfn.ANCHORARRAY(E90)+_xlfn.ANCHORARRAY(E91))*Misc_Fees","v":2385841.807566213},2387446.628461855,2265687.5697967587,2346936.9473314788,2432746.0393093671,2514133.2696015309,2650529.8514489187,2793033.4852560381,2843605.9650628995,2934992.4170729546,2991574.9507350107,3086604.1792074367,3132540.9543003831,3148283.5228627115,3328719.513695207,3454742.8624813706,3556210.5436863853,3682345.1281175567,3798902.6983859995,3913256.1946714511]
[null,null,"Total Variable Cost",99192838.878506646,{"$f":"_xlfn.ANCHORARRAY(E88)+_xlfn.ANCHORARRAY(E89)+_xlfn.ANCHORARRAY(E90)+_xlfn.ANCHORARRAY(E91)+_xlfn.ANCHORARRAY(E92)","v":84221672.484873369},84278323.64231433,79980154.5313375,82848307.165191084,85877420.50282611,88750439.423183575,93565322.039447784,98595787.318556368,100381026.73281002,103607024.28484254,105604422.26962817,108959012.05488271,110580608.26240161,111136330.54429071,117505831.18602858,121954532.34184511,125536403.43956295,129989031.28156328,134103584.67636499,138140332.91386783]
[]
[null,null,"Total Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E95:X95))","v":159545721.08754238},{"$f":"_xlfn.ANCHORARRAY(E93)+_xlfn.ANCHORARRAY(E85)","v":155140376.59357363},153739340.12423319,147870045.34388208,149214598.40118149,150764595.84989199,152200226.48265809,155616857.12554845,159285820.84354797,159732902.92417437,161629346.70249778,162303417.20831206,164341044.17005461,164652183.6448946,163904099.86328828,168976592.90188488,172135235.99030021,174434152.98894018,177611088.56457001,180457372.89815509,183233440.23806003]
[null,null,"$/MWh",{"$f":"D95/AVERAGE(E69:X69)","v":60.26998471460761}]
[null,null,"Fixed Cost $/kW-yr",{"$f":"D85/E75/1000","v":193.72683159903113}]
[null,null,"Variable Cost $/MWh",{"$f":"D93/AVERAGE(E69:X69)","v":37.471082535180138}]
[]
[null,null,{"$f":"'Resource Options'!B34","v":"Hydrogen Fuel Cell with 40 hrs Storage"}]
[null,null,"MWh",null,{"$f":"(1-INDEX(T_ForcedOutage,MATCH($C100,List_Resources,0),MATCH(_xlfn.ANCHORARRAY(E$1),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0)))*INDEX(T_PlantSize,MATCH($C100,List_Resources,0),1)*8760","v":208050},208050,208050,208050,208050,208050,208050,208050,208050,208050,208050,208050,208050,208050,208050,208050,208050,208050,208050,208050]
[null,null,"Fuel (Dth)",null,{"$f":"_xlfn.ANCHORARRAY(E101)*$E106/1000","v":1183180.3500000001},1183180.3500000001,1183180.3500000001,1183180.3500000001,1183180.3500000001,1183180.3500000001,1183180.3500000001,1183180.3500000001,1183180.3500000001,1183180.3500000001,1183180.3500000001,1183180.3500000001,1183180.3500000001,1183180.3500000001,1183180.3500000001,1183180.3500000001,1183180.3500000001,1183180.3500000001,1183180.3500000001,1183180.3500000001]
[null,null,"Storage Losses (MMBtu)",null,{"$f":"_xlfn.ANCHORARRAY(E102)*0.003","v":3549.5410500000003},3549.5410500000003,3549.5410500000003,3549.5410500000003,3549.5410500000003,3549.5410500000003,3549.5410500000003,3549.5410500000003,3549.5410500000003,3549.5410500000003,3549.5410500000003,3549.5410500000003,3549.5410500000003,3549.5410500000003,3549.5410500000003,3549.5410500000003,3549.5410500000003,3549.5410500000003,3549.5410500000003,3549.5410500000003]
[]
[null,null,null,null,"Gen","$/kW"]
[null,null,"Heat Rate",null,{"$f":"INDEX(T_HeatRate,MATCH($C100,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":5687}]
[null,null,"Capacity",null,{"$f":"INDEX(T_PlantSize,MATCH($C100,List_Resources,0),1)","v":25}]
[null,null,"Capital Cost",null,{"$f":"INDEX(T_CAPEX,MATCH($C100,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*E107/1000","v":167.56722525686035},{"$f":"INDEX(T_CAPEX,MATCH($C100,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":6702.6890102744137}]
[null,null,"AFUDC",null,{"$f":"E108*INDEX(T_AFUDC,MATCH($C100,List_Resources,0),1)","v":9.8177637277994503},{"$f":"F108*INDEX(T_AFUDC,MATCH($C100,List_Resources,0),1)","v":392.71054911197803}]
[null,null,"Sales tax",null,{"$f":"E108*$B$4","v":10.054033515411621},{"$f":"F108*$B$4","v":402.16134061646483}]
[null,null,"Total Capital",null,{"$f":"SUM(E108:E110)","v":187.43902250007142},{"$f":"SUM(F108:F110)","v":7497.5609000028571}]
[]
[null,null,"Fixed Costs"]
[null,null,"Fixed O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E114:X114))","v":5935132.9790967666},{"$f":"$E107*1000*INDEX(T_FixedOAndMExpense,MATCH($C100,List_Resources,0),MATCH(_xlfn.ANCHORARRAY(E$1),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":5000061.8989967154},5111173.2745162202,5224753.7670225194,5340858.2452332927,5459542.7971588671,5580864.7571973307,5704882.7338317689,5831656.6379429791,5961247.7117513474,6093718.5584018864,6229133.1722066933,6367556.9695594702,6509056.8205370205,6653701.081202995,6801559.6266294867,6952703.8846524479,7107206.8703771932,7265143.2214507153,7426589.2341177929,7591622.9000783591]
[null,null,"Capital Recovery & Taxes",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E115:X115))","v":20223488.205335025},{"$f":"$E111*INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C100,List_Resources,0),MATCH(_xlfn.ANCHORARRAY(E$2),_xlfn.ANCHORARRAY(Assumptions!$AG$2),0))*1000000","v":25530533.307561282},24814372.080289192,24048006.947169766,23299490.948608771,22567486.685475018,21850776.781636287,21148212.445531186,20458730.616311844,19776604.482313994,19095541.409164004,18414478.336014017,17733415.262864016,17052352.189714033,16371289.116564043,15690226.043414051,15009162.970264062,14328099.897114068,13647036.823964082,12965973.750814091,12284910.677664101]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E116:X116))","v":173032.86687258712},{"$f":"_xlfn.ANCHORARRAY(E114)*Misc_Fees","v":145771.80460335023},149011.14564524588,152322.47132377452,155707.38128153142,159167.51070836961,162704.53113133096,166320.15122213139,170016.11762258961,173794.21578839878,177656.27085164859,181604.14850251394,185639.75589053679,189765.0425459363,193982.0013213921,198292.66935475604,202699.12905315746,207203.50909897668,211807.98547817415,216514.78253147012,221326.17402888447]
[null,null,"Total Fixed Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E117:X117))","v":26331654.05130437},{"$f":"_xlfn.ANCHORARRAY(E114)+_xlfn.ANCHORARRAY(E115)+_xlfn.ANCHORARRAY(E116)","v":30676367.011161346},30074556.50045066,29425083.185516059,28796056.575123597,28186196.993342254,27594346.069964949,27019415.330585085,26460403.371877413,25911646.409853738,25366916.23841754,24825215.656723224,24286611.988314021,23751174.05279699,23218972.199088428,22690078.339398291,22164565.983969666,21642510.276590239,21123988.030892972,20609077.767463356,20097859.751771346]
[]
[null,null,"Variable Costs"]
[null,null,"Variable O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E120:X120))","v":0},{"$f":"_xlfn.ANCHORARRAY(E101)*INDEX(T_VariableOAndMExpense,MATCH($C100,List_Resources,0),MATCH(_xlfn.ANCHORARRAY(E$1),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fuel Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E121:X121))","v":26487807.529220957},{"$f":"_xlfn.ANCHORARRAY(E102)*INDEX(T_FuelCosts,MATCH($C100,List_Resources,0),MATCH(_xlfn.ANCHORARRAY(E$1),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":39672037.135500006},37353003.649500005,34939315.7355,32419141.59,29804313.016500004,27071166.408,24172374.550500002,23663607,23119344.039000001,22527753.864,21912500.082000002,21249919.086000003,20551842.679500002,19806439.059,19025540.028000001,18197313.783000004,17321760.324000001,16410711.454500001,15440503.567500003,14422968.466500001]
[]
[null,null,"Storage Losses",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E123:X123))","v":79463.422587662862},{"$f":"_xlfn.ANCHORARRAY(E103)*INDEX(T_FuelCosts,MATCH($C100,List_Resources,0),MATCH(_xlfn.ANCHORARRAY(E$1),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":119016.11140650001},112059.01094850001,104817.94720650002,97257.424769999998,89412.939049500012,81213.499223999999,72517.123651500006,70990.821000000011,69358.032116999995,67583.261591999995,65737.500246000011,63749.757258000005,61655.528038500008,59419.317176999997,57076.620083999995,54591.941349000008,51965.280972000008,49232.134363500001,46321.510702500003,43268.905399499999]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E124:X124))","v":774542.21732902853},{"$f":"(_xlfn.ANCHORARRAY(E120)+_xlfn.ANCHORARRAY(E121)+_xlfn.ANCHORARRAY(E123))*Misc_Fees","v":1160068.3663603121},1092256.4368027158,1021676.6733856252,947983.0968766046,871521.68650809024,791600.48381520843,706835.57186821289,691958.46487343393,676043.42018134508,658744.45855950913,640753.53847279993,621378.70145634387,600965.92674257758,579169.2350990643,556334.60575824091,532116.05948767078,506513.59628735372,479873.19538972649,451502.89832991577,421748.68434035801]
[null,null,"Total Variable Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E125:X125))","v":27341813.169137657},{"$f":"E120+_xlfn.ANCHORARRAY(E121)+_xlfn.ANCHORARRAY(E123)+_xlfn.ANCHORARRAY(E124)","v":40951121.613266818},38557319.097251222,36065810.356092125,33464382.111646608,30765247.642057594,27943980.391039208,24951727.246019714,24426556.285873432,23864745.491298348,23254081.58415151,22618991.120718803,21935047.54471435,21214464.13428108,20445027.611276068,19638951.253842242,18784021.783836674,17880239.201259356,16939816.784253228,15938327.976532418,14887986.056239858]
[]
[null,null,"Total Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E127:X127))","v":53673467.220442027},{"$f":"_xlfn.ANCHORARRAY(E125)+_xlfn.ANCHORARRAY(E117)","v":71627488.624428168},68631875.597701877,65490893.541608185,62260438.686770201,58951444.635399848,55538326.461004153,51971142.576604798,50886959.657750845,49776391.901152089,48620997.82256905,47444206.777442023,46221659.533028372,44965638.187078074,43663999.8103645,42329029.593240529,40948587.767806336,39522749.477849595,38063804.8151462,36547405.743995771,34985845.808011204]
[null,null,"$/MWh",{"$f":"D127/AVERAGE(E101:X101)","v":257.98350021841878}]
[null,null,"Fixed Cost $/kW-yr",{"$f":"D117/E107/1000","v":1053.2661620521749}]
[null,null,"Variable Cost $/MWh",{"$f":"D125/AVERAGE(E101:X101)","v":131.41943364161335}]
[]
[null,null,{"$f":"'Resource Options'!B35","v":"7F.04 CT Frame Greenfield + Power to Gas + storage"}]
[null,null,"MWh",null,{"$f":"(1-INDEX(T_ForcedOutage,MATCH($C132,List_Resources,0),MATCH(_xlfn.ANCHORARRAY(E$1),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0)))*INDEX(T_PlantSize,MATCH($C132,List_Resources,0),1)*8760","v":748980},748980,748980,748980,748980,748980,748980,748980,748980,748980,748980,748980,748980,748980,748980,748980,748980,748980,748980,748980]
[null,null,"Fuel (Dth)",null,{"$f":"_xlfn.ANCHORARRAY(E133)*$E138/1000","v":7519759.2000000002},7519759.2000000002,7519759.2000000002,7519759.2000000002,7519759.2000000002,7519759.2000000002,7519759.2000000002,7519759.2000000002,7519759.2000000002,7519759.2000000002,7519759.2000000002,7519759.2000000002,7519759.2000000002,7519759.2000000002,7519759.2000000002,7519759.2000000002,7519759.2000000002,7519759.2000000002,7519759.2000000002,7519759.2000000002]
[]
[]
[null,null,null,null,"Gen","$/kW"]
[null,null,"Heat Rate",null,{"$f":"INDEX(T_HeatRate,MATCH($C132,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":10040}]
[null,null,"Capacity",null,{"$f":"INDEX(T_PlantSize,MATCH($C132,List_Resources,0),1)","v":90}]
[null,null,"Capital Cost",null,{"$f":"INDEX(T_CAPEX,MATCH($C132,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*E139/1000","v":97.097378941673625},{"$f":"INDEX(T_CAPEX,MATCH($C132,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1078.8597660185958}]
[null,null,"AFUDC",null,{"$f":"E140*INDEX(T_AFUDC,MATCH($C132,List_Resources,0),1)","v":5.6889354321926593},{"$f":"F140*INDEX(T_AFUDC,MATCH($C132,List_Resources,0),1)","v":63.210393691029545}]
[null,null,"Sales tax",null,{"$f":"E140*$B$4","v":5.8258427365004177},{"$f":"F140*$B$4","v":64.731585961115741}]
[null,null,"Total Capital",null,{"$f":"SUM(E140:E142)","v":108.61215711036671},{"$f":"SUM(F140:F142)","v":1206.8017456707412}]
[]
[null,null,"Fixed Costs"]
[null,null,"Fixed O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E146:X146))","v":1788425.5800551898},{"$f":"$E139*1000*INDEX(T_FixedOAndMExpense,MATCH($C132,List_Resources,0),MATCH(_xlfn.ANCHORARRAY(E$1),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1506661.8782627375},1540142.9185214918,1574367.9744568765,1609353.579585257,1645116.6348308006,1681674.4166900106,1719044.5855776961,1757245.1943584036,1796294.6970674361,1836211.9578256684,1877016.2599524704,1918727.3152811343,1961365.2736813114,2004950.7327930578,2049504.7479771851,2095048.8424867338,2141605.0178644741,2189195.7645714581,2237844.072851765,2287573.4438386769]
[null,null,"Capital Recovery & Taxes",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E147:X147))","v":11718566.651598167},{"$f":"$E143*INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C132,List_Resources,0),MATCH(_xlfn.ANCHORARRAY(E$2),_xlfn.ANCHORARRAY(Assumptions!$AG$2),0))*1000000","v":14793751.363653423},14378769.388740491,13934696.595721936,13500966.542337246,13076804.26826803,12661504.360916786,12254401.14924079,11854878.639140816,11459618.410791976,11064974.176542368,10670329.942292761,10275685.708043147,9881041.4737935401,9486397.2395439316,9091753.0052943211,8697108.7710447144,8302464.536795103,7907820.3025454953,7513176.0682958867,7118531.8340462781]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E148:X148))","v":52139.759360928998},{"$f":"_xlfn.ANCHORARRAY(E146)*Misc_Fees","v":43925.220398871847},44901.326646575573,45899.123927315777,46919.094259228579,47961.730371857157,49027.53594418057,50117.025847932149,51230.726396324899,52369.175598304028,53532.923418449536,54722.532042654319,55938.57614970619,57181.643188904949,58452.333663848804,59751.261422526855,61079.053953858238,62436.352690820873,63823.813320316287,65242.106099920355,66691.916181672786]
[null,null,"Total Fixed Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E149:X149))","v":13559131.991014287},{"$f":"_xlfn.ANCHORARRAY(E146)+_xlfn.ANCHORARRAY(E147)+_xlfn.ANCHORARRAY(E148)","v":16344338.462315032},15963813.633908559,15554963.694106128,15157239.216181733,14769882.633470688,14392206.313550977,14023562.760666419,13663354.559895543,13308282.283457717,12954719.057786485,12602068.734287886,12250351.599473987,11899588.390663756,11549800.306000838,11201009.014694031,10853236.667485306,10506505.907350399,10160839.88043727,9816262.2472475711,9472797.194066627]
[]
[null,null,"Variable Costs"]
[null,null,"Variable O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E152:X152))","v":3337759.5717596239},{"$f":"_xlfn.ANCHORARRAY(E133)*INDEX(T_VariableOAndMExpense,MATCH($C132,List_Resources,0),MATCH(_xlfn.ANCHORARRAY(E$1),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2811900.6804977576},2874386.7374197789,2938261.3594987211,3003555.4034295017,3070300.4116045116,3138528.6273511872,3208273.0105081848,3279567.2533476977,3352445.7968515898,3426943.8473492265,3503097.3935250207,3580943.2238039332,3660518.9441233054,3741862.9960996131,3825014.675598938,3910014.1517200978,3996902.486199622,4085721.6532479501,4176514.5598264248,4269325.0663748877]
[null,null,"Fuel Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E153:X153))","v":174430865.374322},{"$f":"_xlfn.ANCHORARRAY(E134)*INDEX(T_FuelCosts,MATCH($C132,List_Resources,0),MATCH(_xlfn.ANCHORARRAY(E$1),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":259055704.44000003},244091383.632,228450284.49599999,212282802.21600002,195513739.20000002,177917502.67199999,159418895.03999999,156110200.99200001,152651111.76000002,148891232.16,144980957.37600002,140769892.22400001,136333234.296,131670983.59200001,126783140.112,121594506.26400001,116105082.04799999,110390065.05599999,104299060.104,97982462.376000002]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E154:X154))","v":5182666.4916780647},{"$f":"(_xlfn.ANCHORARRAY(E152)+_xlfn.ANCHORARRAY(E153))*Misc_Fees","v":7634488.1596829928},7200040.0693500638,6745901.6658712085,6276458.4700368484,5789519.0908367187,5278507.5365012847,4741232.4573445152,4646849.3034248669,4548127.717012451,4440684.1033182591,4328904.1327507328,4208404.2566452762,4081377.8819625545,3947826.1294294563,3807750.1446776595,3658958.7881999039,3501453.2571100555,3337427.0857214145,3162496.9037491954,2981048.6110949973]
[null,null,"Total Variable Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E155:X155))","v":182951291.43775967},{"$f":"_xlfn.ANCHORARRAY(E152)+_xlfn.ANCHORARRAY(E153)+_xlfn.ANCHORARRAY(E154)","v":269502093.28018081},254165810.43876985,238134447.5213699,221562816.08946636,204373558.70244128,186334538.83585247,167368400.50785267,164036617.54877257,160551685.27386406,156758860.11066747,152812958.90227577,148559239.70444921,144075131.12208587,139360672.71752909,134415904.93227661,129163479.20392001,123603437.79130967,117813213.79496937,111638071.56757562,105232836.05346988]
[]
[null,null,"Total Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E157:X157))","v":196510423.42877403},{"$f":"_xlfn.ANCHORARRAY(E155)+_xlfn.ANCHORARRAY(E149)","v":285846431.74249583},270129624.07267839,253689411.21547604,236720055.30564809,219143441.33591196,200726745.14940345,181391963.2685191,177699972.10866812,173859967.55732179,169713579.16845396,165415027.63656366,160809591.30392319,155974719.51274961,150910473.02352992,145616913.94697064,140016715.8714053,134109943.69866008,127974053.67540663,121454333.8148232,114705633.24753651]
[null,null,"$/MWh",{"$f":"D157/AVERAGE(E133:X133)","v":262.37072208707048}]
[null,null,"Fixed Cost $/kW-yr",{"$f":"D149/E139/1000","v":150.65702212238097}]
[null,null,"Variable Cost $/MWh",{"$f":"D155/AVERAGE(E133:X133)","v":244.26725872220842}]
[]
[null,null,{"$f":"'Resource Options'!B36","v":"7F.04 CT Frame Greenfield + RNG"}]
[null,null,"MWh",null,{"$f":"(1-INDEX(T_ForcedOutage,MATCH($C162,List_Resources,0),MATCH(_xlfn.ANCHORARRAY(E$1),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0)))*INDEX(T_PlantSize,MATCH($C162,List_Resources,0),1)*8760","v":748980},748980,748980,748980,748980,748980,748980,748980,748980,748980,748980,748980,748980,748980,748980,748980,748980,748980,748980,748980]
[null,null,"Fuel (Dth)",null,{"$f":"_xlfn.ANCHORARRAY(E163)*$E168/1000","v":7519759.2000000002},7519759.2000000002,7519759.2000000002,7519759.2000000002,7519759.2000000002,7519759.2000000002,7519759.2000000002,7519759.2000000002,7519759.2000000002,7519759.2000000002,7519759.2000000002,7519759.2000000002,7519759.2000000002,7519759.2000000002,7519759.2000000002,7519759.2000000002,7519759.2000000002,7519759.2000000002,7519759.2000000002,7519759.2000000002]
[]
[]
[null,null,null,null,"Gen","$/kW"]
[null,null,"Heat Rate",null,{"$f":"INDEX(T_HeatRate,MATCH($C162,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*1000","v":10040}]
[null,null,"Capacity",null,{"$f":"INDEX(T_PlantSize,MATCH($C162,List_Resources,0),1)","v":90}]
[null,null,"Capital Cost",null,{"$f":"INDEX(T_CAPEX,MATCH($C162,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))*E169/1000","v":74.776462226670105},{"$f":"INDEX(T_CAPEX,MATCH($C162,List_Resources,0),MATCH($B$1,_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":830.84958029633447}]
[null,null,"AFUDC",null,{"$f":"E170*INDEX(T_AFUDC,MATCH($C162,List_Resources,0),1)","v":4.3811529218606031},{"$f":"F170*INDEX(T_AFUDC,MATCH($C162,List_Resources,0),1)","v":48.679476909562247}]
[null,null,"Sales tax",null,{"$f":"E170*$B$4","v":4.4865877336002065},{"$f":"F170*$B$4","v":49.850974817780063}]
[null,null,"Total Capital",null,{"$f":"SUM(E170:E172)","v":83.644202882130912},{"$f":"SUM(F170:F172)","v":929.38003202367679}]
[]
[null,null,"Fixed Costs"]
[null,null,"Fixed O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E176:X176))","v":1788425.5800551898},{"$f":"$E169*1000*INDEX(T_FixedOAndMExpense,MATCH($C162,List_Resources,0),MATCH(_xlfn.ANCHORARRAY(E$1),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1506661.8782627375},1540142.9185214918,1574367.9744568765,1609353.579585257,1645116.6348308006,1681674.4166900106,1719044.5855776961,1757245.1943584036,1796294.6970674361,1836211.9578256684,1877016.2599524704,1918727.3152811343,1961365.2736813114,2004950.7327930578,2049504.7479771851,2095048.8424867338,2141605.0178644741,2189195.7645714581,2237844.072851765,2287573.4438386769]
[null,null,"Capital Recovery & Taxes",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E177:X177))","v":9024681.8825081065},{"$f":"$E173*INDEX(T_CapitalRecoveryAndTaxesRates,MATCH($C162,List_Resources,0),MATCH(_xlfn.ANCHORARRAY(E$2),_xlfn.ANCHORARRAY(Assumptions!$AG$2),0))*1000000","v":11392937.709466783},11073352.522821672,10731363.966642512,10397340.542869413,10070685.440428721,9750855.4082149304,9437337.800818624,9129658.2299504839,8825261.1199874394,8521338.3983137086,8217415.6766399806,7913492.9549662462,7609570.2332925163,7305647.5116187856,7001724.7899450548,6697802.0682713259,6393879.3465975923,6089956.6249238634,5786033.9032501327,5482111.1815764029]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E178:X178))","v":52139.759360928998},{"$f":"_xlfn.ANCHORARRAY(E176)*Misc_Fees","v":43925.220398871847},44901.326646575573,45899.123927315777,46919.094259228579,47961.730371857157,49027.53594418057,50117.025847932149,51230.726396324899,52369.175598304028,53532.923418449536,54722.532042654319,55938.57614970619,57181.643188904949,58452.333663848804,59751.261422526855,61079.053953858238,62436.352690820873,63823.813320316287,65242.106099920355,66691.916181672786]
[null,null,"Total Fixed Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E179:X179))","v":10865247.221924225},{"$f":"_xlfn.ANCHORARRAY(E176)+_xlfn.ANCHORARRAY(E177)+_xlfn.ANCHORARRAY(E178)","v":12943524.808128392},12658396.76798974,12351631.065026704,12053613.216713898,11763763.805631379,11481557.360849122,11206499.412244253,10938134.150705211,10673924.99265318,10411083.279557826,10149154.468635105,9888158.846397087,9628117.1501627322,9369050.5780756921,9110980.7993447669,8853929.9647119176,8597920.717152888,8342976.2028156379,8089120.082201818,7836376.5415967517]
[]
[null,null,"Variable Costs"]
[null,null,"Variable O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E182:X182))","v":3337759.5717596239},{"$f":"_xlfn.ANCHORARRAY(E163)*INDEX(T_VariableOAndMExpense,MATCH($C162,List_Resources,0),MATCH(_xlfn.ANCHORARRAY(E$1),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2811900.6804977576},2874386.7374197789,2938261.3594987211,3003555.4034295017,3070300.4116045116,3138528.6273511872,3208273.0105081848,3279567.2533476977,3352445.7968515898,3426943.8473492265,3503097.3935250207,3580943.2238039332,3660518.9441233054,3741862.9960996131,3825014.675598938,3910014.1517200978,3996902.486199622,4085721.6532479501,4176514.5598264248,4269325.0663748877]
[null,null,"Fuel Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E183:X183))","v":153219489.93438488},{"$f":"_xlfn.ANCHORARRAY(E164)*INDEX(T_FuelCosts,MATCH($C162,List_Resources,0),MATCH(_xlfn.ANCHORARRAY(E$1),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":129640648.608},132498157.10400002,135355665.59999999,138288371.68799999,141296275.368,144304179.04800001,147462477.912,150620776.77600002,153854273.23200002,157238164.87200001,160622056.51199999,164081145.74400002,167690630.16,171300114.57600001,174984796.58399999,178819873.77600002,182730148.56,186640423.34400001,190701093.31200001,194836960.87200001]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E184:X184))","v":4564270.0521021383},{"$f":"(_xlfn.ANCHORARRAY(E182)+_xlfn.ANCHORARRAY(E183))*Misc_Fees","v":3861521.621956863},3946651.1431527524,4031821.1465772251,4119224.8424235354,4208863.1502785906,4298544.6995671885,4392655.0723948032,4486810.6298316037,4583204.6865671398,4684030.5796039077,4784904.7369616767,4888020.541767356,4995571.4009816106,5103173.8141369922,5213021.2374623474,5327307.1526447525,5443840.4462009035,5560430.0312497672,5681461.7798952283,5804744.6602473818]
[null,null,"Total Variable Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E185:X185))","v":161121519.55824664},{"$f":"_xlfn.ANCHORARRAY(E182)+_xlfn.ANCHORARRAY(E183)+_xlfn.ANCHORARRAY(E184)","v":136314070.9104546},139319194.98457253,142325748.10607594,145411151.93385303,148575438.92988312,151741252.3749184,155063405.99490297,158387154.65917933,161789923.71541873,165349139.29895315,168910058.64248669,172550109.50957131,176346720.5051049,180145151.38623661,184022832.49706128,188057195.08036488,192170891.49240053,196286575.02849773,200559069.65172166,204911030.59862229]
[]
[null,null,"Total Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E187:X187))","v":171986766.78017089},{"$f":"_xlfn.ANCHORARRAY(E185)+_xlfn.ANCHORARRAY(E179)","v":149257595.71858299},151977591.75256228,154677379.17110264,157464765.15056694,160339202.73551449,163222809.73576751,166269905.40714723,169325288.80988455,172463848.70807192,175760222.57851097,179059213.1111218,182438268.35596842,185974837.65526763,189514201.96431231,193133813.29640606,196911125.04507679,200768812.20955342,204629551.23131338,208648189.73392347,212747407.14021903]
[null,null,"$/MWh",{"$f":"D187/AVERAGE(E163:X163)","v":229.6279830972401}]
[null,null,"Fixed Cost $/kW-yr",{"$f":"D179/E169/1000","v":120.72496913249138}]
[null,null,"Variable Cost $/MWh",{"$f":"D185/AVERAGE(E163:X163)","v":215.12125765473931}]

{"sheet":"Levelized Cost Summary","index":12,"n_rows":66,"n_cols":46,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
[null,null,"PPA Price/ Implied Energy Payment $/MWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PPA Price/ Implied Capacity Payment $/kW-Yr"]
[null,"Long Description",{"$f":"_xlfn.SEQUENCE(1,Macro_Year_End-Macro_Year_Start+1,Macro_Year_Start,1)","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,null,null,null,null,{"$f":"_xlfn.SEQUENCE(1,Macro_Year_End-Macro_Year_Start+1,Macro_Year_Start,1)","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,{"$f":"'Resource Options'!B3&\" (Washington)\"","v":"7F.04 CT Frame Greenfield (Washington)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Summary_FuelGen,MATCH($B3,'Fuel Gen Summary'!$C$3:$C$38,0)+1,MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('Fuel Gen Summary'!$E$2),0))","v":109.7271453649134},112.16550198921253,114.65804377441678,117.2059748231719,119.81052599569239,122.47295550436864,125.19454952158674,127.97662280105544,130.82051931294046,133.72761289311262,136.69930790682341,139.73703992712882,142.84227642838951,146.0165174951812,149.26129654695902,152.57818107882562,155.96877341875927,159.43471150167093,162.97766966066095,166.59935943586024]
[null,{"$f":"'Resource Options'!B3&\" (Idaho)\"","v":"7F.04 CT Frame Greenfield (Idaho)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Summary_FuelGen,MATCH($B4,'Fuel Gen Summary'!$C$3:$C$38,0)+1,MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('Fuel Gen Summary'!$E$2),0))","v":107.12748592666493},109.50807291892724,111.94156131533164,114.42912669088096,116.97197074420569,119.57132187808342,122.22843579285818,124.94459609304712,127.7211149074268,130.55933352289958,133.46062303244548,136.42638499747252,139.45805212488631,142.55708895920554,145.72499259005698,148.96329337539322,152.2735556807813,155.65737863511958,159.11639690314914,162.65228147513096]
[null,{"$f":"'Resource Options'!B4&\" (Washington)\"","v":"Reciprocating Engine (ICE) Machine (Washington)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Summary_FuelGen,MATCH($B5,'Fuel Gen Summary'!$C$3:$C$38,0)+1,MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('Fuel Gen Summary'!$E$2),0))","v":164.24358000573397},167.89340084062138,171.62432799410166,175.43816381078659,179.3367506869898,183.32197196075609,187.39575282166805,191.56006124087105,195.81690892176573,200.16835227182523,204.61649339600979,209.16348111225591,213.81151198953245,218.56283140896389,223.41973464853385,228.38456799189348,233.45972986180931,238.64767197879846,243.95090054551136,249.37197745743373]
[null,{"$f":"'Resource Options'!B4&\" (Idaho)\"","v":"Reciprocating Engine (ICE) Machine (Idaho)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Summary_FuelGen,MATCH($B6,'Fuel Gen Summary'!$C$3:$C$38,0)+1,MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('Fuel Gen Summary'!$E$2),0))","v":160.26504297462702},163.82645275960917,167.46700419283326,171.18845596000642,174.99260582834955,178.8812915150672,182.85639157511508,186.9198263086972,191.07355868892904,195.31959531011447,199.6599873570959,204.09683159614511,208.63227138787474,213.26849772265604,218.00775027904899,222.85231850574993,227.80454272758467,232.86681527607715,238.04158164514214,243.33134167246052]
[null,{"$f":"'Resource Options'!B5&\" (Washington)\"","v":"NG CCCT (1x1 w/DF) (Washington)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Summary_FuelGen,MATCH($B7,'Fuel Gen Summary'!$C$3:$C$38,0)+1,MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('Fuel Gen Summary'!$E$2),0))","v":197.70463441329841},202.09802679923078,206.58904915076312,211.17987100099143,215.87271009437538,220.66983345809265,225.57355849719841,230.58625411412314,235.71034185304705,240.94829706970563,246.30265012718854,251.77598761831487,257.37095361516919,263.09025094640538,268.93664250293637,274.91295257263664,281.02206820470576,287.26694060435074,293.65058655846065,300.17608989296275]
[null,{"$f":"'Resource Options'!B5&\" (Idaho)\"","v":"NG CCCT (1x1 w/DF) (Idaho)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Summary_FuelGen,MATCH($B8,'Fuel Gen Summary'!$C$3:$C$38,0)+1,MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('Fuel Gen Summary'!$E$2),0))","v":193.72683159903113},198.03182925082479,202.4324925604366,206.93094741011458,211.52936692346211,216.22997251523537,221.03503496446885,225.94687551144926,230.96786697906472,236.10043491907351,241.34705878384509,246.71027312413972,252.19266881350433,257.79689429987803,263.52565688500982,269.38172403230863,275.36792470375462,281.48715072652129,287.74235818996618,294.13656887366363]
[null,{"$f":"'Resource Options'!B6","v":"Small Modular Reactor"},{"$f":"INDEX(Summary_PPA,MATCH($B9,'PPA Summary'!$D$3:$D$40,0),MATCH(_xlfn.ANCHORARRAY($C$2),_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))","v":131.96401950279949},133.72030321437072,139.00396982218521,141.35482574057235,143.76386992047051,145.99567354163813,148.32986841174161,157.76160708061391,163.96167483570255,173.9900258973322,176.88709009801303,179.83566794027993,182.91349012318392,185.87904191733423,189.03529369420559,192.34499613783893,195.54234407500454,198.91572287426214,202.2608017575387,205.58456322740375]
[null,{"$f":"'Resource Options'!B7","v":"Northwest Wind (On System)"},{"$f":"INDEX(Summary_PPA,MATCH($B10,'PPA Summary'!$D$3:$D$40,0),MATCH(_xlfn.ANCHORARRAY($C$2),_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))","v":34.889052035408611},33.375912830213863,31.845665074696189,30.298430247358652,28.73439638021927,28.78010070804206,28.81481017782513,28.838064198164801,41.010457892800027,47.495246114979359,60.603152419543619,61.281610852360316,61.961769686745868,62.643423389886898,63.326364829183682,64.010380291449977,64.695249514373742,65.380745736267016,66.066635769195514,66.752680096900164]
[null,{"$f":"'Resource Options'!B8","v":"Northwest Wind (Off System)"},{"$f":"INDEX(Summary_PPA,MATCH($B11,'PPA Summary'!$D$3:$D$40,0),MATCH(_xlfn.ANCHORARRAY($C$2),_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))","v":39.321378557099756},37.86518766901159,36.392114819439925,34.902383779415779,33.396150390886568,33.553755247333427,33.702996364502724,33.843491777430884,46.135912774476239,52.743561590739894,65.977190987208232,66.784382292473936,67.596303314737341,68.412827914807679,69.233820691665969,70.059141238413105,70.888644202569907,71.722179364431611,72.559591741642677,73.400721713226119]
[null,{"$f":"'Resource Options'!B9","v":"Montana Wind (Off System)"},{"$f":"INDEX(Summary_PPA,MATCH($B12,'PPA Summary'!$D$3:$D$40,0),MATCH(_xlfn.ANCHORARRAY($C$2),_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))","v":28.318434474026219},27.227859788128125,26.121642100451005,24.999725861122315,23.86209602464363,23.897299406248123,23.92324665493873,23.939560229875518,36.106914479716778,42.588671393896277,55.6955580398281,56.375209776951692,57.058794448672728,57.746217274231036,58.437367637763757,59.132131272867404,59.83039036525301,60.532023676061407,61.236906690463321,61.9449117899455]
[null,{"$f":"'Resource Options'!B10","v":"Off Shore Wind (Off System)"},{"$f":"INDEX(Summary_PPA,MATCH($B13,'PPA Summary'!$D$3:$D$40,0),MATCH(_xlfn.ANCHORARRAY($C$2),_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))","v":127.82596567988789},126.90456899261683,126.24993944490831,125.80820654040974,125.54099304648207,126.0313744360366,126.64790765941579,127.37541323042369,140.34808566467538,147.74213061026828,161.84582061636411,163.62440445676259,165.488978363738,167.43558838498919,169.46095779169335,171.56238063085814,173.73761874645589,175.9848205773383,178.30245637129156,180.6892658996675]
[null,{"$f":"'Resource Options'!B11","v":"New Construction Residential Solar"},{"$f":"INDEX(Summary_PPA,MATCH($B14,'PPA Summary'!$D$3:$D$40,0),MATCH(_xlfn.ANCHORARRAY($C$2),_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))","v":154.24134907172729},155.68016404077966,157.25270421558525,156.91745527495115,156.65520385751387,156.49583684006677,155.62624788329029,166.77733434911863,177.37512151697268,265.50326527382555,269.79174068391058,273.74918986483868,277.60927819842647,281.31299787886627,284.83917641677067,288.09824470342397,291.18940019501804,294.14959190745702,296.93332717615249,299.57707258774963]
[null,{"$f":"'Resource Options'!B12","v":"New Construction Residential Solar + Storage"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Summary_PPA,MATCH($B15,'PPA Summary'!$D$3:$D$40,0),MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))*12","v":283.42947191985076},288.58634681178341,293.92886973741759,299.4436063795207,305.13711354450066,311.00316887601065,316.96521764481668,337.4340942823585,358.64072695583116,479.02721248912189,488.571318879675,498.30687984837704,508.23816565453052,518.36990407978692,528.70699002191589,539.25451020317803,550.01774323090535,561.00218733569363,572.21356572579793,583.65783536080971]
[null,{"$f":"'Resource Options'!B13","v":"Residential Solar"},{"$f":"INDEX(Summary_PPA,MATCH($B16,'PPA Summary'!$D$3:$D$40,0),MATCH(_xlfn.ANCHORARRAY($C$2),_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))","v":165.87124443526352},167.4593843057429,169.19138312801394,168.84786754899733,168.58151506778248,168.42442626833926,167.49235107369097,179.6227405554898,191.14770779750791,286.94021550851227,291.59855551265184,295.89751995438428,300.09108407414533,304.11509893626464,307.94653817578819,311.48802834674143,314.84737378316794,318.06471399027333,321.09057409408047,323.96456112305339]
[null,{"$f":"'Resource Options'!B14","v":"Residential Solar + Storage"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Summary_PPA,MATCH($B17,'PPA Summary'!$D$3:$D$40,0),MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))*12","v":299.92190665926216},305.44527683363344,311.16243873864556,317.06014169973412,323.14512352260874,329.41135287212666,335.78246868426879,357.7779683376524,380.56976048536808,510.17254865716467,520.40876936509301,530.85182319040143,541.50632316396843,552.37734716275372,563.47014711841882,574.79017498609278,586.34308210182201,598.13474833377791,610.17128702100683,622.45905357324034]
[null,{"$f":"'Resource Options'!B15","v":"Commercial Solar"},{"$f":"INDEX(Summary_PPA,MATCH($B18,'PPA Summary'!$D$3:$D$40,0),MATCH(_xlfn.ANCHORARRAY($C$2),_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))","v":120.48718751805866},120.73257965768289,120.69432721920262,119.73200514762655,118.85626200887302,117.94116262616998,116.59429383278565,121.75575695267158,126.4076352386313,140.41156531470358,141.91392761713607,143.26182712742073,144.54969050853359,145.77393233206581,146.88017099133944,147.82059426630272,148.56577513269178,149.247398740851,149.85881473275535,150.43009130639226]
[null,{"$f":"'Resource Options'!B16","v":"Commercial Solar + Storage"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Summary_PPA,MATCH($B19,'PPA Summary'!$D$3:$D$40,0),MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))*12","v":322.55128886207126},328.86524126204444,335.40124819262263,342.16054364015622,349.14210637756048,356.35091507801383,363.7008804085458,386.30696261346105,409.73106192089784,458.25715608191456,467.79367065948441,477.52967826080783,487.46993352224382,497.61920684503411,507.98237262630659,518.56446514312427,529.37069835850741,540.40659975294761,551.67776479735494,563.19000962474763]
[null,{"$f":"'Resource Options'!B17","v":"Low-Income Community Solar"},{"$f":"INDEX(Summary_PPA,MATCH($B20,'PPA Summary'!$D$3:$D$40,0),MATCH(_xlfn.ANCHORARRAY($C$2),_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))","v":27.049822168762695},26.953540777646939,26.837634680748714,26.649548656932282,26.474785678256364,26.304037422477357,26.105799607232541,25.89781411694651,61.66374252667439,67.611355436952053,68.313421723889277,68.969965900638769,69.607175953456675,70.223725680329096,70.8038981136975,71.333724002789651,71.804355654488006,72.252730833435166,72.676610690173504,73.084224398683062]
[null,{"$f":"'Resource Options'!B18","v":"Solar Photovoltaic Fixed Array (5 MW AC)"},{"$f":"INDEX(Summary_PPA,MATCH($B21,'PPA Summary'!$D$3:$D$40,0),MATCH(_xlfn.ANCHORARRAY($C$2),_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))","v":60.685885721678623},60.450977561055588,60.127284332836872,59.536019216241733,58.959764607324381,58.363795727460264,57.638771103183707,59.754475351945501,61.663742661976706,67.611355436952778,68.313421723889363,68.969965900638741,69.607175953456647,70.223725680329167,70.803898113697471,71.333724002789637,71.804355654487992,72.252730833435024,72.676610690173504,73.084224398683062]
[null,{"$f":"'Resource Options'!B19","v":"Solar Photovoltaic Fixed Array (5 MW AC) + Storage"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Summary_PPA,MATCH($B22,'PPA Summary'!$D$3:$D$40,0),MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))*12","v":213.98961620832657},212.38974022495884,210.63295449671705,208.71434861530454,206.62963101576526,207.78459309701526,208.8784719295482,219.58123197723313,230.32535594122859,256.12632569340457,257.16667262460248,258.12828077823514,259.00742621535863,259.80028634864425,260.5029142480401,261.13774214924746,261.70178542257179,262.19204183473545,262.60539745875508,262.9386787081794]
[null,{"$f":"'Resource Options'!B20","v":"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)"},{"$f":"INDEX(Summary_PPA,MATCH($B23,'PPA Summary'!$D$3:$D$40,0),MATCH(_xlfn.ANCHORARRAY($C$2),_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))","v":45.108256086029627},43.920078037966185,42.727107139179751,41.529811086544782,40.328759368935167,39.686730365525023,39.015299773837185,40.281310196248675,41.41334885800994,45.25928023597077,45.500169811063756,45.732513015550758,45.955904012894223,46.169925381409662,46.374149545379957,46.568138759308354,46.751445112289289,46.923610554467714,47.084166947607969,47.232636141551396]
[null,{"$f":"'Resource Options'!B21","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},{"$f":"INDEX(Summary_PPA,MATCH($B24,'PPA Summary'!$D$3:$D$40,0),MATCH(_xlfn.ANCHORARRAY($C$2),_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))","v":42.881032228613051},41.751526629271055,40.617458602195356,39.479278975522732,38.337529119624563,37.727200262525137,37.088921518932885,38.292422747198621,39.368567063040039,43.024605793262474,43.253601458992229,43.47447273068893,43.686833809971503,43.890287885328114,44.084428492568556,44.268839499855936,44.443095111860508,44.606759894913317,44.759388825078162,44.900527360833898]
[null,{"$f":"'Resource Options'!B22","v":"100 MW/400 MWh Lithium-ion w/100 MW Solar"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Summary_PPA,MATCH($B25,'PPA Summary'!$D$3:$D$40,0),MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))*12","v":182.1816535430284},180.94324670683994,179.60851644565827,178.1775533188256,176.65061000400573,177.61164832383136,178.52123757915621,186.70319437437578,194.91135878032188,214.51816559487889,215.36682468769104,216.15016716656356,216.86543675374963,217.50985066839746,218.08058298174262,218.59482469298615,219.05055873814516,219.44576423137437,219.77842153561016,220.04651797449543]
[null,{"$f":"'Resource Options'!B23","v":"100 MW/200 MWh Lithium-ion w/100 MW Solar"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Summary_PPA,MATCH($B26,'PPA Summary'!$D$3:$D$40,0),MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))*12","v":122.0480746134439},121.78631317178886,121.50538694467512,121.20898989195442,120.90121731556619,121.71764971623165,122.50253750289909,127.83563428341785,133.20240106844776,145.74202068984161,146.53120983825218,147.28446929573255,148.00022767613558,148.67693448532188,149.31302460477042,149.9176494558983,150.4897885677797,151.0284409032343,151.53262971333118,152.00140790152534]
[null,{"$f":"'Resource Options'!B24","v":"50 MW/200 MWh Lithium-ion w/100 MW Solar"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Summary_PPA,MATCH($B27,'PPA Summary'!$D$3:$D$40,0),MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))*12","v":74.94611374596029},74.790004057881319,74.640811511698416,74.503044497092006,74.381572620700283,74.847362010443305,75.289557580857959,77.997600783121186,80.713809708528402,87.007294984330144,87.416334687896523,87.802450680633612,88.164904482401269,88.503007361701862,88.816092589599535,89.108887868999759,89.381066812222031,89.632351766023788,89.862520031992958,90.071410637849027]
[null,{"$f":"'Resource Options'!B11&\" (PTC)\"","v":"New Construction Residential Solar (PTC)"},{"$f":"INDEX(Summary_PPA,MATCH($B28,'PPA Summary'!$D$3:$D$40,0),MATCH(_xlfn.ANCHORARRAY($C$2),_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))","v":250.10264669030767},252.53492359935868,255.1939531112765,254.18498252924365,253.27932861733018,252.52967447433053,250.38138454955995,259.51089150445534,262.49055095195774,265.50324129032555,269.7916749315055,273.749132321665,277.60922343817515,281.31294714221099,284.83913004568524,288.0982044133101,291.18936369464734,294.14955831799767,296.93329723866702,299.57707219310061]
[null,{"$f":"'Resource Options'!B12&\" (PTC)\"","v":"New Construction Residential Solar + Storage (PTC)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Summary_PPA,MATCH($B29,'PPA Summary'!$D$3:$D$40,0),MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))*12","v":406.98072306349928},414.88315761805052,423.03225070663177,431.41590988370768,440.04210496738642,448.9060179446131,457.93256610867354,467.12393633168904,476.4824949251946,479.02699284335955,488.57141185812145,498.30696117673864,508.23824309816814,518.36997583684433,528.70705557834299,539.25456705649344,550.01779466824019,561.00223461373434,572.21360775265612,583.65783443559258]
[null,{"$f":"'Resource Options'!B13&\" (PTC)\"","v":"Residential Solar (PTC)"},{"$f":"INDEX(Summary_PPA,MATCH($B30,'PPA Summary'!$D$3:$D$40,0),MATCH(_xlfn.ANCHORARRAY($C$2),_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))","v":272.26881445278906},274.98570754719975,277.94865948459773,276.92393585157328,276.01046546076515,275.26515352150119,272.99776680843155,281.95998118185645,284.71388809877237,286.9402095029165,291.59848472624822,295.89745797138755,300.09102506674253,304.11504424371628,307.94648816817738,311.48798487897483,314.84733438938167,318.06467772546193,321.09054175947546,323.96456069509236]
[null,{"$f":"'Resource Options'!B14&\" (PTC)\"","v":"Residential Solar + Storage (PTC)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Summary_PPA,MATCH($B31,'PPA Summary'!$D$3:$D$40,0),MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))*12","v":432.97709939261404},441.45722650193238,450.19684853183014,459.18415895527255,468.42742009501853,477.92211159848597,487.59345635444049,497.44395069563382,507.47628085833253,510.17230712627622,520.40886946748867,530.85191080064567,541.5064066209211,552.37742452110899,563.47021782098841,574.79023633160011,586.34313762585282,598.1347993844837,610.1713324231506,622.45905258640937]
[null,{"$f":"'Resource Options'!B15&\" (PTC)\"","v":"Commercial Solar (PTC)"},{"$f":"INDEX(Summary_PPA,MATCH($B32,'PPA Summary'!$D$3:$D$40,0),MATCH(_xlfn.ANCHORARRAY($C$2),_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))","v":148.2246396471071},148.08483103969274,147.5036218553758,145.52249798441815,143.65150560510702,141.70118034745866,139.08346662735221,147.89296356502595,150.77065763008849,156.6137352748942,158.29932206308243,159.81104463569787,161.25530190994468,162.62804981054717,163.86800493027167,164.92124370877119,165.75460567318575,166.51649227790372,167.19939384357883,167.83718154060026]
[null,{"$f":"'Resource Options'!B16&\" (PTC)\"","v":"Commercial Solar + Storage (PTC)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Summary_PPA,MATCH($B33,'PPA Summary'!$D$3:$D$40,0),MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))*12","v":419.7308865779334},428.20405694065323,436.94757345179994,445.96341050980772,455.25168116483951,464.81845416807886,474.57877126693273,484.53652583279006,494.69544825658801,497.73558056850982,508.14931388566561,518.78209857675188,529.63906242302085,540.72541539590247,552.04646356816261,563.60774866209215,575.41493393886026,587.47403000798522,599.79112710133063,612.37254654090543]
[null,{"$f":"'Resource Options'!B17&\" (PTC)\"","v":"Low-Income Community Solar (PTC)"},{"$f":"INDEX(Summary_PPA,MATCH($B34,'PPA Summary'!$D$3:$D$40,0),MATCH(_xlfn.ANCHORARRAY($C$2),_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))","v":27.049820795116705},26.953542489194639,26.837637210090513,26.64955521384238,26.474791640036941,26.304043366800986,26.10580778039634,25.897823443990816,57.874559257419683,74.568023461598401,75.340910150217994,76.062412455765127,76.762026107210858,77.438253933609602,78.073378803854652,78.651652047729954,79.163102117034242,79.649338936671299,80.107839149093905,80.54786862608475]
[null,{"$f":"'Resource Options'!B18&\" (PTC)\"","v":"Solar Photovoltaic Fixed Array (5 MW AC) (PTC)"},{"$f":"INDEX(Summary_PPA,MATCH($B35,'PPA Summary'!$D$3:$D$40,0),MATCH(_xlfn.ANCHORARRAY($C$2),_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))","v":59.02297291864604},58.125081148184464,57.076983687519181,55.610437408499571,54.146965686352466,52.633603776411668,50.9057219922936,60.906811638608318,65.225866770283304,74.568023029700811,75.340910150217951,76.062412455764971,76.762026107210829,77.438253933609573,78.073378803854609,78.651652047729911,79.163102117034356,79.649338936671128,80.107839149093877,80.547868626084721]
[null,{"$f":"'Resource Options'!B19&\" (PTC)\"","v":"Solar Photovoltaic Fixed Array (5 MW AC) + Storage (PTC)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Summary_PPA,MATCH($B36,'PPA Summary'!$D$3:$D$40,0),MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))*12","v":289.28503840980687},286.78508796846285,284.05083834465063,281.07432654793104,277.84816013780966,279.46293695695408,281.00190133883683,282.46048195212745,283.83376178293048,280.58017842036605,281.74631509934443,282.82718246096516,283.81876914729656,284.71688952371102,285.51722218810659,286.24181321541926,286.88726222475339,287.45019068609497,287.92703660541008,288.31418414285065]
[null,{"$f":"'Resource Options'!B20&\" (PTC)\"","v":"Solar Photovoltaic w/Single Axis Tracking (100 MW AC) (PTC)"},{"$f":"INDEX(Summary_PPA,MATCH($B37,'PPA Summary'!$D$3:$D$40,0),MATCH(_xlfn.ANCHORARRAY($C$2),_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))","v":37.617564953963495},35.341102208488856,33.040671542121629,30.716438712701859,28.368600552272913,26.77887039625195,25.126230783357322,35.27219039933177,39.817452514834095,49.907758505843447,50.167451879527711,50.417463877727648,50.657335863217924,50.886595274303453,51.104757653289006,51.311326582989324,51.50579364233127,51.68763838183721,51.856328323139465,52.011318982529801]
[null,{"$f":"'Resource Options'!B21&\" (PTC)\"","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC) (PTC)"},{"$f":"INDEX(Summary_PPA,MATCH($B38,'PPA Summary'!$D$3:$D$40,0),MATCH(_xlfn.ANCHORARRAY($C$2),_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))","v":34.574652088482658},32.384246896069158,30.170469217605717,27.933466116007526,25.673411374706358,24.133408070140568,22.532962011731367,32.700992396710014,37.286088848900292,47.443565954136325,47.690436735102999,47.928104404823443,48.156132724331457,48.374072464707069,48.581463088461057,48.777832688706653,48.962697947802532,49.135564113448588,49.295924998227036,49.443263002503372]
[null,{"$f":"'Resource Options'!B22&\" (PTC)\"","v":"100 MW/400 MWh Lithium-ion w/100 MW Solar (PTC)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Summary_PPA,MATCH($B39,'PPA Summary'!$D$3:$D$40,0),MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))*12","v":239.20868414286173},237.28849936733354,235.21345910003987,232.98127072916861,230.5899249644653,231.8991641931807,233.14585487099191,234.32647166249112,235.43737516779339,233.03893752230749,233.9828568755708,234.85652640392021,235.65695766917628,236.38109456846237,237.02582831957184,237.6080572523158,238.1254615288131,238.57570708547132,238.95645039785268,239.26534388014176]
[null,{"$f":"'Resource Options'!B23&\" (PTC)\"","v":"100 MW/200 MWh Lithium-ion w/100 MW Solar (PTC)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Summary_PPA,MATCH($B40,'PPA Summary'!$D$3:$D$40,0),MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))*12","v":156.49553391695795},156.0457642851616,155.55359706590917,155.02198415281987,154.45450637776599,155.54563155306727,156.60054102998805,157.61688787299539,158.59224290345128,157.36738975140418,158.23909888451982,159.07261212135253,159.86624811305666,160.61830056925336,161.32704202897435,162.00145473815766,162.64034192322958,163.24251879395706,163.80681706445051,164.33208995692945]
[null,{"$f":"'Resource Options'!B24&\" (PTC)\"","v":"50 MW/200 MWh Lithium-ion w/100 MW Solar (PTC)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Summary_PPA,MATCH($B41,'PPA Summary'!$D$3:$D$40,0),MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))*12","v":92.169853208670474},91.919691590723232,91.664877046602783,91.409500696746008,91.158215737661081,91.761332816144005,92.338536884024393,92.88822049532223,93.408728815909001,92.819971370720424,93.270279015548738,93.696521925728391,94.097914560437772,94.473690290220972,94.823101214523092,95.150790448389643,95.4563434522195,95.739390696480825,95.999613713810078,96.236751690930035]
[null,{"$f":"'Resource Options'!B25","v":"Distribution Scale 4hr Lithium-ion"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Summary_StorageLevelizedFixedCostkW,MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('Storage Summary'!$B$6),0),MATCH($B42,'Storage Summary'!$C$5:$M$5,0))","v":208.04962191055102},206.16462907648511,204.1820169218945,202.10414380130615,199.93389028978669,201.09937917672411,202.21878468864887,301.42005356774706,303.00040863179464,304.50557179361493,305.93237233707299,307.27759754896118,308.53799644009757,309.71028391501096,310.79114542552799,311.77724214607781,312.66521671119636,313.45169955855772,314.13331592390654,314.70669353753215]
[null,{"$f":"'Resource Options'!B26","v":"Distribution Scale 8hr Lithium-ion"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Summary_StorageLevelizedFixedCostkW,MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('Storage Summary'!$B$6),0),MATCH($B43,'Storage Summary'!$C$5:$M$5,0))","v":370.6550582417463},365.82289873760755,360.76969249529145,355.49892524103365,350.01488670146654,351.59864443936544,353.08467002981178,526.12783284232933,528.15721539226035,530.0288380402759,531.73686202847841,533.27540216068235,534.6385364072014,535.82031654909281,536.81477994547072,537.61596251409389,538.21791302262943,538.61470879584238,538.8004729525112,538.76939329527761]
[null,{"$f":"'Resource Options'!B27","v":"4hr Lithium-ion"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Summary_StorageLevelizedFixedCostkW,MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('Storage Summary'!$B$6),0),MATCH($B44,'Storage Summary'!$C$5:$M$5,0))","v":159.0172139627299},157.57228812754892,156.05194204785425,154.45790376497189,152.79229486693416,153.68383461771771,154.54018976607688,230.60957651686923,231.81971402789677,232.9723453990689,234.06503798700479,235.09532623505285,236.06071445838003,236.95867996792978,237.78667655998481,238.54213839995541,239.22248433103888,239.82512264054836,240.34745631902209,240.78688884969279]
[null,{"$f":"'Resource Options'!B28","v":"8hr Lithium-ion"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Summary_StorageLevelizedFixedCostkW,MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('Storage Summary'!$B$6),0),MATCH($B45,'Storage Summary'!$C$5:$M$5,0))","v":283.31528454370959},279.61321501921543,275.74045573680257,271.69950470474822,267.49346079683028,268.70551401034442,269.84293873628872,402.53717191020587,404.09189473264797,405.52595429518783,406.83486970797958,408.01412305852261,409.0591666477477,409.96543101401096,410.72833380852944,411.34328959081103,411.8057206181179,412.11106870897771,412.25480826728227,412.2324605606799]
[null,{"$f":"'Resource Options'!B29","v":"16hr Lithium-ion"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Summary_StorageLevelizedFixedCostkW,MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('Storage Summary'!$B$6),0),MATCH($B46,'Storage Summary'!$C$5:$M$5,0))","v":531.91142570566888},523.69506880254846,515.11748311469898,506.182706584301,496.89579265662309,498.74887279559761,500.44845411296569,746.39243347364766,748.63643573109255,750.63353669901869,752.37518098160956,753.85276927148288,755.05767457480022,755.98126012802675,756.61489914384288,756.94999653500793,756.97801277743145,756.69049008732975,756.07908110235644,755.13558027316003]
[null,{"$f":"'Resource Options'!B30","v":"4 hr Flow Battery"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Summary_StorageLevelizedFixedCostkW,MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('Storage Summary'!$B$6),0),MATCH($B47,'Storage Summary'!$C$5:$M$5,0))","v":180.14518040051743},180.66238893538167,181.33847883256044,182.26593382974292,183.11998674975308,184.08258603075706,185.18279448588649,242.87279677989932,243.93120978165541,245.50372451611318,247.41837602518694,249.64071752187382,252.23697265770284,254.83280228578337,257.42932316184482,260.02774574993424,262.62937494522504,265.23561067674302,267.84794839022157,270.46797941167637]
[null,{"$f":"'Resource Options'!B31","v":"8 hr Flow Battery"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Summary_StorageLevelizedFixedCostkW,MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('Storage Summary'!$B$6),0),MATCH($B48,'Storage Summary'!$C$5:$M$5,0))","v":195.74672211669105},196.43479097341412,197.2929724860175,198.41848688006129,199.47025838914138,200.63948786498355,201.95678044935198,262.72191871721134,264.00256905431439,265.82700524477264,268.01467158060876,270.5294689689203,273.44104859410243,276.35627823152282,279.27642201064646,282.20284451918371,285.13701160731722,288.08049106678743,291.03495318508243,294.00217117537647]
[null,{"$f":"'Resource Options'!B32","v":"100hr Iron Oxide"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Summary_StorageLevelizedFixedCostkW,MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('Storage Summary'!$B$6),0),MATCH($B49,'Storage Summary'!$C$5:$M$5,0))","v":248.03518695226762},249.17292378007105,250.32816816851684,251.50129534968437,252.69268886949331,253.90274077240963,255.13185179025604,400.79846687552765,402.3236457603536,403.86959635181779,405.43675691574299,407.02557541563704,408.63650972812081,410.27002786314381,411.92660818909349,413.6067396629054,415.31092206528859,417.03966624117623,418.79349434552182,420.57294009455421]
[null,{"$f":"'Resource Options'!B33","v":"Geothermal (Off System)"},{"$f":"INDEX(Summary_PPA,MATCH($B50,'PPA Summary'!$D$3:$D$40,0),MATCH(_xlfn.ANCHORARRAY($C$2),_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))","v":57.902646940941885},57.968798789819424,58.12842135096556,58.369992345670383,58.68490050236224,59.066673926027356,59.510455866084314,71.840430702887488,78.706554120807482,92.080827482949189,93.771880234053668,95.494434579100016,97.249086313997367,99.036442940890723,100.85712365208998,102.71175955886964,104.60099392485138,106.52548240401291,108.48589328343903,110.48290773092104]
[null,{"$f":"'Resource Options'!B34&\" (Washington)\"","v":"Hydrogen Fuel Cell with 40 hrs Storage (Washington)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Summary_FuelGen,MATCH($B51,'Fuel Gen Summary'!$C$3:$C$38,0)+1,MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('Fuel Gen Summary'!$E$2),0))","v":1074.2383201424395},1098.1100440926448,1122.5122454924715,1147.456712611805,1172.9554956794639,1199.0209127044532,1225.665555426571,1252.9022953992608,1280.7442902076232,1309.2049898246171,1338.2981431084997,1368.037804444657,1398.4383405350263,1429.5144373383951,1461.2811071649289,1493.7536959283473,1526.9478905592671,1560.879726583275,1595.565595867409,1631.0222545387742]
[null,{"$f":"'Resource Options'!B34&\" (Idaho)\"","v":"Hydrogen Fuel Cell with 40 hrs Storage (Idaho)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Summary_FuelGen,MATCH($B52,'Fuel Gen Summary'!$C$3:$C$38,0)+1,MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('Fuel Gen Summary'!$E$2),0))","v":1053.2661620521749},1076.6718427052979,1100.5976443938953,1125.0551252476166,1150.056100240869,1175.6126469004214,1201.7371111398422,1228.4421132235923,1255.7405538636465,1283.6456204516048,1312.1707934292799,1341.3298528008659,1371.1368847898068,1401.6062886436057,1432.7527835898434,1464.591415946777,1497.1375663919464,1530.406957392308,1564.4156607994801,1599.1801056137663]
[null,{"$f":"'Resource Options'!B35&\" (Washington)\"","v":"7F.04 CT Frame Greenfield + Power to Gas + storage (Washington)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Summary_FuelGen,MATCH($B53,'Fuel Gen Summary'!$C$3:$C$38,0)+1,MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('Fuel Gen Summary'!$E$2),0))","v":154.032684865421},157.45559918850037,160.9545775136672,164.53131013517597,168.18752490899979,171.92498808752757,175.74550517280858,179.65092178875875,183.64312457274855,187.72404208700416,191.89564575026159,196.1599507901239,200.51901721658197,204.97495081716886,209.52990417422802,214.18607770478758,218.94572072354353,223.81113252946204,228.78466351653177,233.86871630919617]
[null,{"$f":"'Resource Options'!B35&\" (Idaho)\"","v":"7F.04 CT Frame Greenfield + Power to Gas + storage (Idaho)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Summary_FuelGen,MATCH($B54,'Fuel Gen Summary'!$C$3:$C$38,0)+1,MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('Fuel Gen Summary'!$E$2),0))","v":150.65702212238097},154.00492246798447,157.42721985506802,160.92556753468736,164.50165549644316,168.15721128488514,171.89400083405775,175.7138293205922,179.61854203575444,183.61002527687296,187.69020725857561,191.86105904427563,196.12459549835759,200.4828762595221,204.93800673576118,209.49213912144324,214.14747343699989,218.90625859171703,223.770793470142,228.74342804263551]
[null,{"$f":"'Resource Options'!B36&\" (Washington)\"","v":"7F.04 CT Frame Greenfield + RNG (Washington)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Summary_FuelGen,MATCH($B55,'Fuel Gen Summary'!$C$3:$C$38,0)+1,MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('Fuel Gen Summary'!$E$2),0))","v":123.3246285707399},126.06514846683893,128.86656819606895,131.73024107452201,134.65755049167998,137.64991057870617,140.70876689158612,143.8355971094509,147.03191174841714,150.29925489129045,153.63920493348482,157.05337534551668,160.5434154524448,164.11101123062897,167.757886122196,171.48580186760336,175.29655935670525,179.19199949873001,183.1740041115907,187.24449683095855]
[null,{"$f":"'Resource Options'!B36&\" (Idaho)\"","v":"7F.04 CT Frame Greenfield + RNG (Idaho)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Summary_FuelGen,MATCH($B56,'Fuel Gen Summary'!$C$3:$C$38,0)+1,MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('Fuel Gen Summary'!$E$2),0))","v":120.72496913249138},123.4077193965536,126.15008573698385,128.95339294223109,131.81899524019332,134.74827695242089,137.74265316285758,140.80357040144258,143.93250734290348,147.13097552107746,150.40052005910681,153.74272041586036,157.15919114894157,160.65158269465331,164.22158216529391,167.8709141641711,171.60134161872728,175.41466663217864,179.31273135407889,183.29741887022925]
[null,{"$f":"'Resource Options'!B37","v":"Pumped Hydro (8 hr)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Summary_StorageLevelizedFixedCostkW,MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('Storage Summary'!$B$6),0),MATCH($B57,'Storage Summary'!$C$5:$M$5,0))","v":304.39847944855109},311.16282245885679,318.07748269953748,325.1458005200866,332.37119049924377,339.75714309451809,347.30722632836449,355.02508751183325,362.91445500652145,370.97914002567614,379.22303847532675,622.92933794826502,636.77207369615121,650.92242271782675,665.38722079546233,680.17345561597915,695.28827014667741,710.73896608587677,726.533007390237,742.67802388046323]
[null,{"$f":"'Resource Options'!B38","v":"Pumped Hydro (16 hr)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Summary_StorageLevelizedFixedCostkW,MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('Storage Summary'!$B$6),0),MATCH($B58,'Storage Summary'!$C$5:$M$5,0))","v":276.12194607599878},282.25792796169958,288.53026363686456,294.94198315540291,301.49618390508221,308.19603210382093,315.04476432923207,322.04568908215623,329.20218838494003,336.51771941522998,343.99581617607532,562.91260189295554,575.42164573222101,588.2086655436824,601.2798385093937,614.64147908074972,628.3000420288821,642.26212556284781,656.53447451710542,671.12398360982468]
[null,{"$f":"'Resource Options'!B39","v":"Pumped Hydro (24 hr)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Summary_StorageLevelizedFixedCostkW,MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('Storage Summary'!$B$6),0),MATCH($B59,'Storage Summary'!$C$5:$M$5,0))","v":257.69335243082463},263.41981410854243,269.27352921766249,275.25732558393742,281.37409387306343,287.62678898711084,294.01843149198243,300.55210907659716,307.23097804449725,314.05826483860204,321.03726759984562,523.79804615513763,535.43788633679719,547.33638704697341,559.49929623993137,571.93248960097492,584.64197338488771,597.63388731744692,610.91450756141501,624.49024974844474]
[null,{"$f":"'Resource Options'!B40","v":"Kettle Falls 2nd Biomass Unit"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Summary_Upgrades,MATCH($B60,'Upgrade Summary'!$B$3:$B$23,0)+1,MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('Upgrade Summary'!$D$2),0))","v":649.17738183776635},663.60340161696502,678.34999640769695,693.42429002786901,708.83356460086816,724.58526407342856,740.68699781166845,757.14654427703908,773.97185478396364,791.17105734097299,808.75246057720403,826.7245577561506,845.09603087860773,863.8757548767926,883.07280190166421,902.69644570552316,922.75616612199121,943.26165364555436,964.22281411286508,985.64977348808156]
[null,{"$f":"'Resource Options'!B41","v":"Rathdrum CT 2055 Uprates two unit operation"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Summary_Upgrades,MATCH($B61,'Upgrade Summary'!$B$3:$B$23,0)+1,MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('Upgrade Summary'!$D$2),0))","v":117.68225947806313},119.91608623032407,122.15305402043221,124.38760976304216,126.61342818853848,128.82332297915647,131.00914826902925,133.16168949645589,135.27054249283159,133.33139252784383,139.30880130873669,140.89216553352128,144.02307123600721,147.22355192501374,150.49515369589136,153.83945700132148,157.2580774148048,160.75266641111656,164.32491216410443,167.97654036221525]
[null,{"$f":"'Resource Options'!B42","v":"Rathdrum CT: Inlet Evaporation 2 unit operation"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Summary_Upgrades,MATCH($B62,'Upgrade Summary'!$B$3:$B$23,0)+1,MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('Upgrade Summary'!$D$2),0))","v":27.415529943859038},27.955776046401134,28.499615438452352,29.046110744230408,29.594186387340422,30.142612547769783,30.689987376376411,31.234717283861052,31.774995102426427,31.586484324857079,32.833750185277978,33.289784249862741,34.029549835463193,34.785754491906857,35.558763528226017,36.348950371350242,37.156696746502391,37.982392861603167,38.826437595773719,39.689238692027004]
[null,{"$f":"'Resource Options'!B43","v":"Kettle Falls Upgrade"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Summary_Upgrades,MATCH($B63,'Upgrade Summary'!$B$3:$B$23,0)+1,MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('Upgrade Summary'!$D$2),0))","v":319.22328054052963},326.31706028070136,333.56847799425907,340.98103671224737,348.55831731006703,356.30398023733119,364.22176728616535,372.31550339879851,380.58909851532661,389.04654946253413,397.69194188469049,406.52945221725219,415.5633497044239,424.79799846155549,434.23785958336816,443.88749329902981,453.75156117512103,463.83482836755439,474.14216592353807,484.67855313469101]
[null,{"$f":"'Resource Options'!B44","v":"Palouse Repower"},{"$f":"INDEX(Summary_PPA,MATCH($B64,'PPA Summary'!$D$3:$D$40,0),MATCH(_xlfn.ANCHORARRAY($C$2),_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))","v":23.748270084804282},22.434154065374184,21.105311275737137,19.761925853513567,18.404207728231931,18.333318924274529,18.251142594039905,18.157249214008882,30.212274032176744,36.579519534165371,49.569729824407595,50.130425031086617,50.692779355577287,51.256640592282068,51.821854182742506,52.388261140131554,52.955698141668584,53.523997642590523,54.092988013672112,54.662493704508584,null,null,null,null,{"$f":"INDEX(Summary_Upgrades,MATCH($B64,'Upgrade Summary'!$B$3:$B$23,0)+1,MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('Upgrade Summary'!$D$2),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Resource Options'!B45","v":"Rattlesnake Repower"},{"$f":"INDEX(Summary_PPA,MATCH($B65,'PPA Summary'!$D$3:$D$40,0),MATCH(_xlfn.ANCHORARRAY($C$2),_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))","v":39.296254593451124},37.746169248227851,36.180683010982243,34.600126826524985,33.00486722989892,33.106941930028682,33.198503700778573,33.279086691974321,45.509285882955581,52.05236000354347,65.219014496383593,65.95672429262217,66.696615269253911,67.438488894013659,68.182141813959731,68.92736484972707,69.673943117128147,70.421656177105021,71.170278216662936,71.919578263695115,null,null,null,null,{"$f":"INDEX(Summary_Upgrades,MATCH($B65,'Upgrade Summary'!$B$3:$B$23,0)+1,MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('Upgrade Summary'!$D$2),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Resource Options'!B46","v":"Lind Repower"},{"$f":"INDEX(Summary_PPA,MATCH($B66,'PPA Summary'!$D$3:$D$40,0),MATCH(_xlfn.ANCHORARRAY($C$2),_xlfn.ANCHORARRAY('PPA Summary'!$E$2),0))","v":38.382009345909857},36.11913693249344,33.835039971101239,31.530046339979876,29.204525340883357,27.651631973696897,26.040242227346603,36.199629684250553,40.778771830249909,51.753166761188943,52.034932689080271,52.30719832164678,52.569512538681352,52.821411067743583,53.06241876828971,53.292049662820091,53.509806995193138,53.715183316464731,53.907660603161865,54.086710410065976,null,null,null,null,{"$f":"INDEX(Summary_Upgrades,MATCH($B66,'Upgrade Summary'!$B$3:$B$23,0)+1,MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('Upgrade Summary'!$D$2),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"PPA Summary","index":13,"n_rows":504,"n_cols":24,"rows_kept":504,"cut":false,"hidden":false,"merged":[]}
[null,"Solver",null,null,"PPA Rate ($/MWh)"]
[null,"Result","Tab","Long Description",{"$f":"_xlfn.SEQUENCE(1,Macro_Year_End-Macro_Year_Start+1,Macro_Year_Start,1)","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,{"$f":"PPA_Other_Small_Modular_Reactor","v":131.96401950279949},"Other PPA",{"$f":"'Resource Options'!B6","v":"Small Modular Reactor"},131.96401950279949,133.72030321437072,139.00396982218521,141.35482574057235,143.76386992047051,145.99567354163813,148.32986841174161,157.76160708061391,163.96167483570255,173.9900258973322,176.88709009801303,179.83566794027993,182.91349012318392,185.87904191733423,189.03529369420559,192.34499613783893,195.54234407500454,198.91572287426214,202.2608017575387,205.58456322740375]
[null,{"$f":"PPA_WIND_NW_ON_SYSTEM","v":34.889052035408611},"Wind PPA",{"$f":"'Resource Options'!B7","v":"Northwest Wind (On System)"},34.889052035408611,33.375912830213863,31.845665074696189,30.298430247358652,28.73439638021927,28.78010070804206,28.81481017782513,28.838064198164801,41.010457892800027,47.495246114979359,60.603152419543619,61.281610852360316,61.961769686745868,62.643423389886898,63.326364829183682,64.010380291449977,64.695249514373742,65.380745736267016,66.066635769195514,66.752680096900164]
[null,{"$f":"PPA_WIND_NW_OFF_SYSTEM","v":39.321378557099756},"Wind PPA",{"$f":"'Resource Options'!B8","v":"Northwest Wind (Off System)"},39.321378557099756,37.86518766901159,36.392114819439925,34.902383779415779,33.396150390886568,33.553755247333427,33.702996364502724,33.843491777430884,46.135912774476239,52.743561590739894,65.977190987208232,66.784382292473936,67.596303314737341,68.412827914807679,69.233820691665969,70.059141238413105,70.888644202569907,71.722179364431611,72.559591741642677,73.400721713226119]
[null,{"$f":"PPA_WIND_MONTANA","v":28.318434474026219},"Wind PPA",{"$f":"'Resource Options'!B9","v":"Montana Wind (Off System)"},28.318434474026219,27.227859788128125,26.121642100451005,24.999725861122315,23.86209602464363,23.897299406248123,23.92324665493873,23.939560229875518,36.106914479716778,42.588671393896277,55.6955580398281,56.375209776951692,57.058794448672728,57.746217274231036,58.437367637763757,59.132131272867404,59.83039036525301,60.532023676061407,61.236906690463321,61.9449117899455]
[null,{"$f":"PPA_WIND_OFFSHORE","v":127.82596567988789},"Wind PPA",{"$f":"'Resource Options'!B10","v":"Off Shore Wind (Off System)"},127.82596567988789,126.90456899261683,126.24993944490831,125.80820654040974,125.54099304648207,126.0313744360366,126.64790765941579,127.37541323042369,140.34808566467538,147.74213061026828,161.84582061636411,163.62440445676259,165.488978363738,167.43558838498919,169.46095779169335,171.56238063085814,173.73761874645589,175.9848205773383,178.30245637129156,180.6892658996675]
[null,{"$f":"PPA_SOLAR_New_Residential","v":154.24134907172729},"Solar PPA",{"$f":"'Resource Options'!B11","v":"New Construction Residential Solar"},154.24134907172729,155.68016404077966,157.25270421558525,156.91745527495115,156.65520385751387,156.49583684006677,155.62624788329029,166.77733434911863,177.37512151697268,265.50326527382555,269.79174068391058,273.74918986483868,277.60927819842647,281.31299787886627,284.83917641677067,288.09824470342397,291.18940019501804,294.14959190745702,296.93332717615249,299.57707258774963]
["Capacity Payment $/kW-mn",{"$f":"Capacity_Payment_SOLAR_New_Residential_Plus_Storage","v":23.619122659987564},"Solar PPA",{"$f":"'Resource Options'!B12","v":"New Construction Residential Solar + Storage"},23.619122659987564,24.048862234315287,24.494072478118134,24.953633864960057,25.428092795375054,25.916930739667553,26.413768137068057,28.119507856863208,29.886727246319264,39.918934374093489,40.71427657330625,41.525573320698086,42.353180471210877,43.197492006648915,44.058915835159659,44.937875850264838,45.834811935908775,46.750182277974474,47.684463810483159,48.638152946734145]
[null,{"$f":"PPA_SOLAR_Existing_Residential","v":165.87124443526352},"Solar PPA",{"$f":"'Resource Options'!B13","v":"Residential Solar"},165.87124443526352,167.4593843057429,169.19138312801394,168.84786754899733,168.58151506778248,168.42442626833926,167.49235107369097,179.6227405554898,191.14770779750791,286.94021550851227,291.59855551265184,295.89751995438428,300.09108407414533,304.11509893626464,307.94653817578819,311.48802834674143,314.84737378316794,318.06471399027333,321.09057409408047,323.96456112305339]
["Capacity Payment $/kW-mn",{"$f":"Capacity_Payment_SOLAR_Existing_Residential_Plus_Storage","v":24.99349222160518},"Solar PPA",{"$f":"'Resource Options'!B14","v":"Residential Solar + Storage"},24.99349222160518,25.453773069469452,25.930203228220464,26.421678474977842,26.928760293550731,27.450946072677223,27.981872390355733,29.814830694804364,31.714146707114008,42.514379054763722,43.367397447091086,44.237651932533453,45.1255269303307,46.031445596896141,46.955845593201566,47.899181248841067,48.86192350848517,49.844562361148157,50.847607251750567,51.871587797770026]
[null,{"$f":"PPA_SOLAR_Commercial","v":120.48718751805866},"Solar PPA",{"$f":"'Resource Options'!B15","v":"Commercial Solar"},120.48718751805866,120.73257965768289,120.69432721920262,119.73200514762655,118.85626200887302,117.94116262616998,116.59429383278565,121.75575695267158,126.4076352386313,140.41156531470358,141.91392761713607,143.26182712742073,144.54969050853359,145.77393233206581,146.88017099133944,147.82059426630272,148.56577513269178,149.247398740851,149.85881473275535,150.43009130639226]
["Capacity Payment $/kW-mn",{"$f":"Capacity_Payment_SOLAR_Commercial_Plus_Storage","v":26.879274071839273},"Solar PPA",{"$f":"'Resource Options'!B16","v":"Commercial Solar + Storage"},26.879274071839273,27.405436771837035,27.950104016051885,28.513378636679686,29.095175531463372,29.695909589834486,30.308406700712148,32.192246884455088,34.14425516007482,38.188096340159547,38.982805888290365,39.794139855067321,40.622494460186985,41.468267237086174,42.331864385525549,43.213705428593691,44.114224863208953,45.033883312745637,45.973147066446245,46.9325008020623]
[null,{"$f":"PPA_SOLAR_Low_Income_Community","v":27.049822168762695},"Solar PPA",{"$f":"'Resource Options'!B17","v":"Low-Income Community Solar"},27.049822168762695,26.953540777646939,26.837634680748714,26.649548656932282,26.474785678256364,26.304037422477357,26.105799607232541,25.89781411694651,61.66374252667439,67.611355436952053,68.313421723889277,68.969965900638769,69.607175953456675,70.223725680329096,70.8038981136975,71.333724002789651,71.804355654488006,72.252730833435166,72.676610690173504,73.084224398683062]
[null,{"$f":"PPA_SOLAR_PV_Fixed_Array","v":60.685885721678623},"Solar PPA",{"$f":"'Resource Options'!B18","v":"Solar Photovoltaic Fixed Array (5 MW AC)"},60.685885721678623,60.450977561055588,60.127284332836872,59.536019216241733,58.959764607324381,58.363795727460264,57.638771103183707,59.754475351945501,61.663742661976706,67.611355436952778,68.313421723889363,68.969965900638741,69.607175953456647,70.223725680329167,70.803898113697471,71.333724002789637,71.804355654487992,72.252730833435024,72.676610690173504,73.084224398683062]
["Capacity Payment $/kW-mn",{"$f":"Capacity_Payment_SOLAR_PV_Fixed_Array_Plus_Storage","v":17.832468017360547},"Solar PPA",{"$f":"'Resource Options'!B19","v":"Solar Photovoltaic Fixed Array (5 MW AC) + Storage"},17.832468017360547,17.69914501874657,17.552746208059755,17.392862384608712,17.219135917980438,17.315382758084606,17.406539327462351,18.298435998102761,19.193779661769049,21.343860474450381,21.430556052050207,21.510690064852927,21.583952184613221,21.65002386238702,21.708576187336675,21.761478512437289,21.808482118547648,21.849336819561287,21.883783121562921,21.911556559014947]
[null,{"$f":"PPA_SOLAR_PV_Single_Axis_Tracking","v":45.108256086029627},"Solar PPA",{"$f":"'Resource Options'!B20","v":"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)"},45.108256086029627,43.920078037966185,42.727107139179751,41.529811086544782,40.328759368935167,39.686730365525023,39.015299773837185,40.281310196248675,41.41334885800994,45.25928023597077,45.500169811063756,45.732513015550758,45.955904012894223,46.169925381409662,46.374149545379957,46.568138759308354,46.751445112289289,46.923610554467714,47.084166947607969,47.232636141551396]
[null,{"$f":"PPA_SOLAR_Southern_NW_PV_Single_Axis_Tracking","v":42.881032228613051},"Solar PPA",{"$f":"'Resource Options'!B21","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},42.881032228613051,41.751526629271055,40.617458602195356,39.479278975522732,38.337529119624563,37.727200262525137,37.088921518932885,38.292422747198621,39.368567063040039,43.024605793262474,43.253601458992229,43.47447273068893,43.686833809971503,43.890287885328114,44.084428492568556,44.268839499855936,44.443095111860508,44.606759894913317,44.759388825078162,44.900527360833898]
["Capacity Payment $/kW-mn",{"$f":"Capacity_Payment_SOLAR_100MW_400MWh","v":15.181804461919034},"Solar PPA",{"$f":"'Resource Options'!B22","v":"100 MW/400 MWh Lithium-ion w/100 MW Solar"},15.181804461919034,15.078603892236663,14.967376370471523,14.848129443235466,14.720884167000477,14.800970693652614,14.876769798263016,15.558599531197983,16.24261323169349,17.876513799573242,17.94723539064092,18.012513930546962,18.072119729479137,18.125820889033122,18.173381915145217,18.216235391082179,18.254213228178763,18.287147019281196,18.314868461300847,18.337209831207954]
["Capacity Payment $/kW-mn",{"$f":"Capacity_Payment_SOLAR_100MW_200MWh","v":10.170672884453658},"Solar PPA",{"$f":"'Resource Options'!B23","v":"100 MW/200 MWh Lithium-ion w/100 MW Solar"},10.170672884453658,10.148859430982405,10.12544891205626,10.100749157662868,10.075101442963849,10.143137476352637,10.208544791908258,10.652969523618154,11.100200089037314,12.145168390820134,12.210934153187681,12.273705774644379,12.333352306344631,12.389744540443489,12.442752050397534,12.493137454658193,12.540815713981642,12.585703408602857,12.627719142777599,12.666783991793778]
["Capacity Payment $/kW-mn",{"$f":"Capacity_Payment_SOLAR_50MW_200MWh","v":6.2455094788300238},"Solar PPA",{"$f":"'Resource Options'!B24","v":"50 MW/200 MWh Lithium-ion w/100 MW Solar"},6.2455094788300238,6.2325003381567763,6.2200676259748677,6.2085870414243338,6.1984643850583572,6.2372801675369427,6.2741297984048296,6.4998000652600991,6.7261508090440332,7.2506079153608454,7.2846945573247108,7.316870890052801,7.3470753735334391,7.3752506134751554,7.4013410491332943,7.4257406557499799,7.4484222343518356,7.4693626471686496,7.4885433359994131,7.5059508864874189]
[null,{"$f":"PPA_SOLAR_New_Residential_PTC","v":250.10264669030767},"Solar PPA (PTC)",{"$f":"D8&\" (PTC)\"","v":"New Construction Residential Solar (PTC)"},250.10264669030767,252.53492359935868,255.1939531112765,254.18498252924365,253.27932861733018,252.52967447433053,250.38138454955995,259.51089150445534,262.49055095195774,265.50324129032555,269.7916749315055,273.749132321665,277.60922343817515,281.31294714221099,284.83913004568524,288.0982044133101,291.18936369464734,294.14955831799767,296.93329723866702,299.57707219310061]
["Capacity Payment $/kW-mn",{"$f":"Capacity_Payment_SOLAR_New_Residential_Plus_Storage_PTC","v":33.915060255291607},"Solar PPA (PTC)",{"$f":"D9&\" (PTC)\"","v":"New Construction Residential Solar + Storage (PTC)"},33.915060255291607,34.573596468170877,35.252687558885981,35.951325823642307,36.670175413948868,37.408834828717758,38.161047175722793,38.926994694307417,39.706874577099548,39.918916070279963,40.714284321510121,41.525580098061553,42.353186924847343,43.197497986403697,44.058921298195244,44.937880588041125,45.834816222353346,46.750186217811198,47.684467312721338,48.638152869632719]
[null,{"$f":"PPA_SOLAR_Existing_Residential_PTC","v":272.26881445278906},"Solar PPA (PTC)","Residential Solar (PTC)",272.26881445278906,274.98570754719975,277.94865948459773,276.92393585157328,276.01046546076515,275.26515352150119,272.99776680843155,281.95998118185645,284.71388809877237,286.9402095029165,291.59848472624822,295.89745797138755,300.09102506674253,304.11504424371628,307.94648816817738,311.48798487897483,314.84733438938167,318.06467772546193,321.09054175947546,323.96456069509236]
["Capacity Payment $/kW-mn",{"$f":"Capacity_Payment_SOLAR_Existing_Residential_Plus_Storage_PTC","v":36.081424949384505},"Solar PPA (PTC)","Residential Solar + Storage (PTC)",36.081424949384505,36.788102208494365,37.516404044319181,38.265346579606046,39.035618341251542,39.826842633207164,40.632788029536705,41.453662557969487,42.289690071527708,42.514358927189683,43.367405788957392,44.237659233387141,45.125533885076756,46.031452043425752,46.955851485082363,47.899186360966674,48.861928135487737,49.844566615373644,50.847611035262553,51.871587715534119]
[null,{"$f":"PPA_SOLAR_Commercial_PTC","v":148.2246396471071},"Solar PPA (PTC)","Commercial Solar (PTC)",148.2246396471071,148.08483103969274,147.5036218553758,145.52249798441815,143.65150560510702,141.70118034745866,139.08346662735221,147.89296356502595,150.77065763008849,156.6137352748942,158.29932206308243,159.81104463569787,161.25530190994468,162.62804981054717,163.86800493027167,164.92124370877119,165.75460567318575,166.51649227790372,167.19939384357883,167.83718154060026]
["Capacity Payment $/kW-mn",{"$f":"Capacity_Payment_SOLAR_Commercial_Plus_Storage_PTC","v":34.97757388149445},"Solar PPA (PTC)","Commercial Solar + Storage (PTC)",34.97757388149445,35.6836714117211,36.412297787649997,37.163617542483976,37.937640097069959,38.734871180673238,39.548230938911061,40.378043819399174,41.224620688049001,41.477965047375818,42.3457761571388,43.231841548062661,44.13658853525174,45.060451282991878,46.003871964013555,46.967312388507679,47.951244494905026,48.956169167332099,49.982593925110891,51.031045545075457]
[null,{"$f":"PPA_SOLAR_Low_Income_Community_PTC","v":27.049820795116705},"Solar PPA (PTC)","Low-Income Community Solar (PTC)",27.049820795116705,26.953542489194639,26.837637210090513,26.64955521384238,26.474791640036941,26.304043366800986,26.10580778039634,25.897823443990816,57.874559257419683,74.568023461598401,75.340910150217994,76.062412455765127,76.762026107210858,77.438253933609602,78.073378803854652,78.651652047729954,79.163102117034242,79.649338936671299,80.107839149093905,80.54786862608475]
[null,{"$f":"PPA_SOLAR_PV_Fixed_Array_PTC","v":59.02297291864604},"Solar PPA (PTC)","Solar Photovoltaic Fixed Array (5 MW AC) (PTC)",59.02297291864604,58.125081148184464,57.076983687519181,55.610437408499571,54.146965686352466,52.633603776411668,50.9057219922936,60.906811638608318,65.225866770283304,74.568023029700811,75.340910150217951,76.062412455764971,76.762026107210829,77.438253933609573,78.073378803854609,78.651652047729911,79.163102117034356,79.649338936671128,80.107839149093877,80.547868626084721]
["Capacity Payment $/kW-mn",{"$f":"Capacity_Payment_SOLAR_PV_Fixed_Array_Plus_Storage_PTC","v":24.107086534150572},"Solar PPA (PTC)","Solar Photovoltaic Fixed Array (5 MW AC) + Storage (PTC)",24.107086534150572,23.898757330705237,23.670903195387552,23.422860545660921,23.154013344817471,23.288578079746173,23.416825111569736,23.538373496010621,23.652813481910872,23.381681535030506,23.478859591612036,23.568931871747097,23.651564095608048,23.72640746030925,23.793101849008881,23.85348443461827,23.907271852062784,23.95418255717458,23.993919717117507,24.026182011904222]
[null,{"$f":"PPA_SOLAR_PV_Single_Axis_Tracking_PTC","v":37.617564953963495},"Solar PPA (PTC)","Solar Photovoltaic w/Single Axis Tracking (100 MW AC) (PTC)",37.617564953963495,35.341102208488856,33.040671542121629,30.716438712701859,28.368600552272913,26.77887039625195,25.126230783357322,35.27219039933177,39.817452514834095,49.907758505843447,50.167451879527711,50.417463877727648,50.657335863217924,50.886595274303453,51.104757653289006,51.311326582989324,51.50579364233127,51.68763838183721,51.856328323139465,52.011318982529801]
[null,{"$f":"PPA_SOLAR_Southern_NW_PV_Single_Axis_Tracking_PTC","v":34.574652088482658},"Solar PPA (PTC)","Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC) (PTC)",34.574652088482658,32.384246896069158,30.170469217605717,27.933466116007526,25.673411374706358,24.133408070140568,22.532962011731367,32.700992396710014,37.286088848900292,47.443565954136325,47.690436735102999,47.928104404823443,48.156132724331457,48.374072464707069,48.581463088461057,48.777832688706653,48.962697947802532,49.135564113448588,49.295924998227036,49.443263002503372]
["Capacity Payment $/kW-mn",{"$f":"Capacity_Payment_SOLAR_100MW_400MWh_PTC","v":19.934057011905143},"Solar PPA (PTC)","100 MW/400 MWh Lithium-ion w/100 MW Solar (PTC)",19.934057011905143,19.774041613944462,19.60112159166999,19.415105894097383,19.215827080372108,19.324930349431725,19.428821239249327,19.52720597187426,19.619781263982784,19.419911460192292,19.498571406297568,19.571377200326683,19.63807980576469,19.698424547371864,19.75215235996432,19.800671437692984,19.843788460734427,19.881308923789277,19.913037533154391,19.93877865667848]
["Capacity Payment $/kW-mn",{"$f":"Capacity_Payment_SOLAR_100MW_200MWh_PTC","v":13.04129449307983},"Solar PPA (PTC)","100 MW/200 MWh Lithium-ion w/100 MW Solar (PTC)",13.04129449307983,13.003813690430134,12.962799755492432,12.918498679401655,12.871208864813832,12.962135962755607,13.050045085832338,13.13474065608295,13.216020241954272,13.113949145950347,13.186591573709986,13.256051010112712,13.322187342754722,13.384858380771114,13.443920169081196,13.500121228179806,13.553361826935799,13.603543232829754,13.65056808870421,13.694340829744121]
["Capacity Payment $/kW-mn",{"$f":"Capacity_Payment_SOLAR_50MW_200MWh_PTC","v":7.6808211007225395},"Solar PPA (PTC)","50 MW/200 MWh Lithium-ion w/100 MW Solar (PTC)",7.6808211007225395,7.6599742992269357,7.6387397538835655,7.617458391395501,7.5965179781384231,7.6467777346786665,7.6948780736686997,7.7406850412768522,7.784060734659084,7.7349976142267023,7.7725232512957287,7.8080434938106995,7.8414928800364816,7.872807524185081,7.9019251012102583,7.9292325373658032,7.9546952876849586,7.9782825580400694,7.9999678094841729,8.0197293075775029]
[null,{"$f":"PPA_Other_Geothermal","v":57.902646940941885},"Other PPA",{"$f":"'Resource Options'!B33","v":"Geothermal (Off System)"},57.902646940941885,57.968798789819424,58.12842135096556,58.369992345670383,58.68490050236224,59.066673926027356,59.510455866084314,71.840430702887488,78.706554120807482,92.080827482949189,93.771880234053668,95.494434579100016,97.249086313997367,99.036442940890723,100.85712365208998,102.71175955886964,104.60099392485138,106.52548240401291,108.48589328343903,110.48290773092104]
[null,{"$f":"PPA_UPGRADES_Palouse_Repower","v":23.748270084804282},"Upgrades",{"$f":"'Resource Options'!B44","v":"Palouse Repower"},23.748270084804282,22.434154065374184,21.105311275737137,19.761925853513567,18.404207728231931,18.333318924274529,18.251142594039905,18.157249214008882,30.212274032176744,36.579519534165371,49.569729824407595,50.130425031086617,50.692779355577287,51.256640592282068,51.821854182742506,52.388261140131554,52.955698141668584,53.523997642590523,54.092988013672112,54.662493704508584]
[null,{"$f":"PPA_UPGRADES_Rattlesnake_Repower","v":39.296254593451124},"Upgrades",{"$f":"'Resource Options'!B45","v":"Rattlesnake Repower"},39.296254593451124,37.746169248227851,36.180683010982243,34.600126826524985,33.00486722989892,33.106941930028682,33.198503700778573,33.279086691974321,45.509285882955581,52.05236000354347,65.219014496383593,65.95672429262217,66.696615269253911,67.438488894013659,68.182141813959731,68.92736484972707,69.673943117128147,70.421656177105021,71.170278216662936,71.919578263695115]
[null,{"$f":"PPA_UPGRADES_Lind_Repower","v":38.382009345909857},"Upgrades",{"$f":"'Resource Options'!B46","v":"Lind Repower"},38.382009345909857,36.11913693249344,33.835039971101239,31.530046339979876,29.204525340883357,27.651631973696897,26.040242227346603,36.199629684250553,40.778771830249909,51.753166761188943,52.034932689080271,52.30719832164678,52.569512538681352,52.821411067743583,53.06241876828971,53.292049662820091,53.509806995193138,53.715183316464731,53.907660603161865,54.086710410065976]
[null,null,"(Placeholder)","(Placeholder)"]
[]
[]
[]
[null,null,null,null,"Targeted Free Cash Flow"]
[null,"Target","Tab","Long Description",{"$f":"_xlfn.SEQUENCE(1,Macro_Year_End-Macro_Year_Start+1,Macro_Year_Start,1)","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,{"$f":"INDEX(E46:X46,1,MATCH('Other PPA'!$B$1,$E$45:$X$45,0))","v":7.4999999999999997E-2},{"$f":"C3:C40","v":"Other PPA"},{"$f":"D3:D40","v":"Small Modular Reactor"},7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E47:X47,1,MATCH('Wind PPA'!$B$1,$E$45:$X$45,0))","v":7.4999999999999997E-2},"Wind PPA","Northwest Wind (On System)",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E48:X48,1,MATCH('Wind PPA'!$B$1,$E$45:$X$45,0))","v":7.4999999999999997E-2},"Wind PPA","Northwest Wind (Off System)",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E49:X49,1,MATCH('Wind PPA'!$B$1,$E$45:$X$45,0))","v":7.4999999999999997E-2},"Wind PPA","Montana Wind (Off System)",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E50:X50,1,MATCH('Wind PPA'!$B$1,$E$45:$X$45,0))","v":7.4999999999999997E-2},"Wind PPA","Off Shore Wind (Off System)",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E51:X51,1,MATCH('Solar PPA'!$B$1,$E$45:$X$45,0))","v":7.4999999999999997E-2},"Solar PPA","New Construction Residential Solar",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E52:X52,1,MATCH('Solar PPA'!$B$1,$E$45:$X$45,0))","v":7.4999999999999997E-2},"Solar PPA","New Construction Residential Solar + Storage",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E53:X53,1,MATCH('Solar PPA'!$B$1,$E$45:$X$45,0))","v":7.4999999999999997E-2},"Solar PPA","Residential Solar",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E54:X54,1,MATCH('Solar PPA'!$B$1,$E$45:$X$45,0))","v":7.4999999999999997E-2},"Solar PPA","Residential Solar + Storage",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E55:X55,1,MATCH('Solar PPA'!$B$1,$E$45:$X$45,0))","v":7.4999999999999997E-2},"Solar PPA","Commercial Solar",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E56:X56,1,MATCH('Solar PPA'!$B$1,$E$45:$X$45,0))","v":7.4999999999999997E-2},"Solar PPA","Commercial Solar + Storage",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E57:X57,1,MATCH('Solar PPA'!$B$1,$E$45:$X$45,0))","v":7.4999999999999997E-2},"Solar PPA","Low-Income Community Solar",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E58:X58,1,MATCH('Solar PPA'!$B$1,$E$45:$X$45,0))","v":7.4999999999999997E-2},"Solar PPA","Solar Photovoltaic Fixed Array (5 MW AC)",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E59:X59,1,MATCH('Solar PPA'!$B$1,$E$45:$X$45,0))","v":7.4999999999999997E-2},"Solar PPA","Solar Photovoltaic Fixed Array (5 MW AC) + Storage",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E60:X60,1,MATCH('Solar PPA'!$B$1,$E$45:$X$45,0))","v":7.4999999999999997E-2},"Solar PPA","Solar Photovoltaic w/Single Axis Tracking (100 MW AC)",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E61:X61,1,MATCH('Solar PPA'!$B$1,$E$45:$X$45,0))","v":7.4999999999999997E-2},"Solar PPA","Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E62:X62,1,MATCH('Solar PPA'!$B$1,$E$45:$X$45,0))","v":7.4999999999999997E-2},"Solar PPA","100 MW/400 MWh Lithium-ion w/100 MW Solar",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E63:X63,1,MATCH('Solar PPA'!$B$1,$E$45:$X$45,0))","v":7.4999999999999997E-2},"Solar PPA","100 MW/200 MWh Lithium-ion w/100 MW Solar",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E64:X64,1,MATCH('Solar PPA'!$B$1,$E$45:$X$45,0))","v":7.4999999999999997E-2},"Solar PPA","50 MW/200 MWh Lithium-ion w/100 MW Solar",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E65:X65,1,MATCH('Solar PPA (PTC)'!$B$1,$E$45:$X$45,0))","v":7.4999999999999997E-2},"Solar PPA (PTC)","New Construction Residential Solar (PTC)",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E66:X66,1,MATCH('Solar PPA (PTC)'!$B$1,$E$45:$X$45,0))","v":7.4999999999999997E-2},"Solar PPA (PTC)","New Construction Residential Solar + Storage (PTC)",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E67:X67,1,MATCH('Solar PPA (PTC)'!$B$1,$E$45:$X$45,0))","v":7.4999999999999997E-2},"Solar PPA (PTC)","Residential Solar (PTC)",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E68:X68,1,MATCH('Solar PPA (PTC)'!$B$1,$E$45:$X$45,0))","v":7.4999999999999997E-2},"Solar PPA (PTC)","Residential Solar + Storage (PTC)",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E69:X69,1,MATCH('Solar PPA (PTC)'!$B$1,$E$45:$X$45,0))","v":7.4999999999999997E-2},"Solar PPA (PTC)","Commercial Solar (PTC)",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E70:X70,1,MATCH('Solar PPA (PTC)'!$B$1,$E$45:$X$45,0))","v":7.4999999999999997E-2},"Solar PPA (PTC)","Commercial Solar + Storage (PTC)",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E71:X71,1,MATCH('Solar PPA'!$B$1,$E$45:$X$45,0))","v":7.4999999999999997E-2},"Solar PPA (PTC)","Low-Income Community Solar (PTC)",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E72:X72,1,MATCH('Solar PPA (PTC)'!$B$1,$E$45:$X$45,0))","v":7.4999999999999997E-2},"Solar PPA (PTC)","Solar Photovoltaic Fixed Array (5 MW AC) (PTC)",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E73:X73,1,MATCH('Solar PPA (PTC)'!$B$1,$E$45:$X$45,0))","v":7.4999999999999997E-2},"Solar PPA (PTC)","Solar Photovoltaic Fixed Array (5 MW AC) + Storage (PTC)",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E74:X74,1,MATCH('Solar PPA (PTC)'!$B$1,$E$45:$X$45,0))","v":7.4999999999999997E-2},"Solar PPA (PTC)","Solar Photovoltaic w/Single Axis Tracking (100 MW AC) (PTC)",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E75:X75,1,MATCH('Solar PPA (PTC)'!$B$1,$E$45:$X$45,0))","v":7.4999999999999997E-2},"Solar PPA (PTC)","Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC) (PTC)",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E76:X76,1,MATCH('Solar PPA (PTC)'!$B$1,$E$45:$X$45,0))","v":7.4999999999999997E-2},"Solar PPA (PTC)","100 MW/400 MWh Lithium-ion w/100 MW Solar (PTC)",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E77:X77,1,MATCH('Solar PPA (PTC)'!$B$1,$E$45:$X$45,0))","v":7.4999999999999997E-2},"Solar PPA (PTC)","100 MW/200 MWh Lithium-ion w/100 MW Solar (PTC)",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E78:X78,1,MATCH('Solar PPA (PTC)'!$B$1,$E$45:$X$45,0))","v":7.4999999999999997E-2},"Solar PPA (PTC)","50 MW/200 MWh Lithium-ion w/100 MW Solar (PTC)",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E79:X79,1,MATCH('Other PPA'!$B$1,$E$45:$X$45,0))","v":7.4999999999999997E-2},"Other PPA","Geothermal (Off System)",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E80:X80,1,MATCH('Other PPA'!$B$1,$E$45:$X$45,0))","v":7.4999999999999997E-2},"Upgrades","Palouse Repower",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E81:X81,1,MATCH('Other PPA'!$B$1,$E$45:$X$45,0))","v":7.4999999999999997E-2},"Upgrades","Rattlesnake Repower",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E82:X82,1,MATCH('Other PPA'!$B$1,$E$45:$X$45,0))","v":7.4999999999999997E-2},"Upgrades","Lind Repower",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E83:X83,1,MATCH('Other PPA'!$B$1,$E$45:$X$45,0))","v":0},"(Placeholder)","(Placeholder)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,0]

{"sheet":"Storage Summary","index":14,"n_rows":52,"n_cols":25,"rows_kept":52,"cut":false,"hidden":false,"merged":[[3,14,3,24],[3,2,3,12],[31,2,31,12],[31,14,31,24]]}
[null,null,4,8,4,8,16,4,4,100,8.5,16,24]
[]
[null,"Solver Result:",{"$f":"Fixed_kW_Dist_Scale_4hr_Li_Ion","v":208.04962191055102},{"$f":"Fixed_kW_Dist_Scale_8hr_Li_Ion","v":370.6550582417463},{"$f":"Fixed_kW_4hr_Li_Ion","v":159.0172139627299},{"$f":"Fixed_kW_8hr_Li_Ion","v":283.31528454370959},{"$f":"Fixed_kW_16hr_Li_Ion","v":531.91142570566888},{"$f":"Fixed_kW_4hr_Vanadium","v":180.14518040051743},{"$f":"Fixed_kW_4hr_Zinc_Bromide","v":195.74672211669105},{"$f":"Fixed_kW_100hr_Iron_Oxide","v":248.03518695226762},{"$f":"Fixed_kW_Pumped_Hydro_8.5hr_400MW","v":304.39847944855109},{"$f":"Fixed_kW_Pumped_Hydro_16hr_100MW","v":276.12194607599878},{"$f":"Fixed_kW_Pumped_Hydro_24hr_100MW","v":257.69335243082463},null,{"$f":"'Ownership Storage'!D23","v":215.86952081798501},{"$f":"'Ownership Storage'!D44","v":197.56001816715678},{"$f":"'Ownership Storage'!D65","v":176.35911957074799},{"$f":"'Ownership Storage'!D86","v":162.37074592781886},{"$f":"'Ownership Storage'!D107","v":155.37655910635425},{"$f":"'Ownership Storage'!D128","v":242.46128385308762},{"$f":"'Ownership Storage'!D149","v":170.80839543062532},{"$f":"'Ownership Storage'!D170","v":178.27849249630592},{"$f":"'Ownership Storage'!D191","v":183.24393776882812},{"$f":"'Ownership Storage'!D212","v":112.03781344924262},{"$f":"'Ownership Storage'!D233","v":89.707681217054642}]
[null,null,"Levelized Fixed Cost $/kW",null,null,null,null,null,null,null,null,null,null,null,"Levelized Fixed Cost $/kW-month"]
[null,null,{"$f":"'Ownership Storage'!C5","v":"Distribution Scale 4hr Lithium-ion"},{"$f":"'Ownership Storage'!C26","v":"Distribution Scale 8hr Lithium-ion"},{"$f":"'Ownership Storage'!C47","v":"4hr Lithium-ion"},{"$f":"'Ownership Storage'!C68","v":"8hr Lithium-ion"},{"$f":"'Ownership Storage'!C89","v":"16hr Lithium-ion"},{"$f":"'Ownership Storage'!C110","v":"4 hr Flow Battery"},{"$f":"'Ownership Storage'!C131","v":"8 hr Flow Battery"},{"$f":"'Ownership Storage'!C152","v":"100hr Iron Oxide"},{"$f":"'Ownership Storage'!C173","v":"Pumped Hydro (8 hr)"},{"$f":"'Ownership Storage'!C194","v":"Pumped Hydro (16 hr)"},{"$f":"'Ownership Storage'!C215","v":"Pumped Hydro (24 hr)"},null,{"$f":"C5","v":"Distribution Scale 4hr Lithium-ion"},"Distribution Scale 8hr Lithium-ion","4hr Lithium-ion","8hr Lithium-ion","16hr Lithium-ion","4 hr Flow Battery","8 hr Flow Battery","100hr Iron Oxide","Pumped Hydro (8 hr)","Pumped Hydro (16 hr)","Pumped Hydro (24 hr)"]
[null,{"$f":"_xlfn.SEQUENCE(Macro_Year_End-Macro_Year_Start+1,1,Macro_Year_Start,1)","v":2026},208.04962191055102,370.6550582417463,159.0172139627299,283.31528454370959,531.91142570566888,180.14518040051743,195.74672211669105,248.03518695226762,304.39847944855109,276.12194607599878,257.69335243082463,null,{"$f":"Summary_StorageLevelizedFixedCostkW/12","v":17.33746849254592},30.887921520145525,13.251434496894158,23.609607045309133,44.325952142139073,15.012098366709786,16.312226843057587,20.669598912688969,25.366539954045923,23.010162172999898,21.474446035902051]
[null,2027,206.16462907648511,365.82289873760755,157.57228812754892,279.61321501921543,523.69506880254846,180.66238893538167,196.43479097341412,249.17292378007105,311.16282245885679,282.25792796169958,263.41981410854243,null,17.180385756373759,30.485241561467294,13.131024010629076,23.301101251601285,43.641255733545705,15.055199077948473,16.369565914451176,20.764410315005922,25.930235204904733,23.521493996808299,21.95165117571187]
[null,2028,204.1820169218945,360.76969249529145,156.05194204785425,275.74045573680257,515.11748311469898,181.33847883256044,197.2929724860175,250.32816816851684,318.07748269953748,288.53026363686456,269.27352921766249,null,17.015168076824541,30.064141041274286,13.004328503987855,22.978371311400213,42.926456926224915,15.111539902713369,16.441081040501459,20.860680680709738,26.506456891628122,24.04418863640538,22.439460768138542]
[null,2029,202.10414380130615,355.49892524103365,154.45790376497189,271.69950470474822,506.182706584301,182.26593382974292,198.41848688006129,251.50129534968437,325.1458005200866,294.94198315540291,275.25732558393742,null,16.84201198344218,29.624910436752803,12.871491980414325,22.641625392062352,42.181892215358417,15.188827819145244,16.534873906671773,20.958441279140363,27.095483376673883,24.578498596283577,22.938110465328119]
[null,2030,199.93389028978669,350.01488670146654,152.79229486693416,267.49346079683028,496.89579265662309,183.11998674975308,199.47025838914138,252.69268886949331,332.37119049924377,301.49618390508221,281.37409387306343,null,16.661157524148891,29.16790722512221,12.73269123891118,22.29112173306919,41.40798272138526,15.259998895812757,16.622521532428447,21.057724072457777,27.697599208270315,25.124681992090185,23.447841156088618]
[null,2031,201.09937917672411,351.59864443936544,153.68383461771771,268.70551401034442,498.74887279559761,184.08258603075706,200.63948786498355,253.90274077240963,339.75714309451809,308.19603210382093,287.62678898711084,null,16.758281598060343,29.299887036613786,12.806986218143143,22.392126167528701,41.562406066299801,15.340215502563089,16.719957322081964,21.158561731034137,28.313095257876508,25.683002675318409,23.968899082259238]
[null,2032,202.21878468864887,353.08467002981178,154.54018976607688,269.84293873628872,500.44845411296569,185.18279448588649,201.95678044935198,255.13185179025604,347.30722632836449,315.04476432923207,294.01843149198243,null,16.85156539072074,29.423722502484313,12.878349147173074,22.486911561357392,41.704037842747141,15.431899540490541,16.829731704112664,21.260987649188003,28.942268860697041,26.253730360769339,24.501535957665201]
[null,2033,301.42005356774706,526.12783284232933,230.60957651686923,402.53717191020587,746.39243347364766,242.87279677989932,262.72191871721134,400.79846687552765,355.02508751183325,322.04568908215623,300.55210907659716,null,25.118337797312254,43.843986070194113,19.217464709739101,33.544764325850487,62.199369456137305,20.239399731658278,21.893493226434277,33.399872239627307,29.585423959319439,26.837140756846352,25.046009089716431]
[null,2034,303.00040863179464,528.15721539226035,231.81971402789677,404.09189473264797,748.63643573109255,243.93120978165541,264.00256905431439,402.3236457603536,362.91445500652145,329.20218838494003,307.23097804449725,null,25.250034052649553,44.013101282688361,19.31830950232473,33.674324561054,62.386369644257712,20.327600815137952,22.000214087859533,33.526970480029469,30.242871250543455,27.433515698745001,25.602581503708105]
[null,2035,304.50557179361493,530.0288380402759,232.9723453990689,405.52595429518783,750.63353669901869,245.50372451611318,265.82700524477264,403.86959635181779,370.97914002567614,336.51771941522998,314.05826483860204,null,25.375464316134579,44.169069836689658,19.414362116589075,33.793829524598983,62.552794724918222,20.4586437096761,22.152250437064385,33.655799695984818,30.914928335473011,28.043143284602497,26.171522069883505]
[null,2036,305.93237233707299,531.73686202847841,234.06503798700479,406.83486970797958,752.37518098160956,247.41837602518694,268.01467158060876,405.43675691574299,379.22303847532675,343.99581617607532,321.03726759984562,null,25.49436436142275,44.311405169039865,19.5054198322504,33.902905808998298,62.697931748467461,20.618198002098911,22.334555965050729,33.786396409645249,31.601919872943895,28.666318014672942,26.75310563332047]
[null,2037,307.27759754896118,533.27540216068235,235.09532623505285,408.01412305852261,753.85276927148288,249.64071752187382,270.5294689689203,407.02557541563704,622.92933794826502,562.91260189295554,523.79804615513763,null,25.606466462413433,44.439616846723531,19.591277186254406,34.001176921543554,62.821064105956907,20.803393126822819,22.544122414076693,33.918797951303084,51.91077816235542,46.90938349107963,43.649837179594805]
[null,2038,308.53799644009757,534.6385364072014,236.06071445838003,409.0591666477477,755.05767457480022,252.23697265770284,273.44104859410243,408.63650972812081,636.77207369615121,575.42164573222101,535.43788633679719,null,25.711499703341463,44.553211367266783,19.671726204865003,34.088263887312308,62.921472881233349,21.019747721475238,22.786754049508534,34.053042477343404,53.064339474679265,47.951803811018415,44.619823861399766]
[null,2039,309.71028391501096,535.82031654909281,236.95867996792978,409.96543101401096,755.98126012802675,254.83280228578337,276.35627823152282,410.27002786314381,650.92242271782675,588.2086655436824,547.33638704697341,null,25.809190326250913,44.651693045757732,19.746556663994149,34.163785917834247,62.998438344002231,21.236066857148614,23.029689852626902,34.18916898859532,54.243535226485562,49.017388795306864,45.611365587247782]
[null,2040,310.79114542552799,536.81477994547072,237.78667655998481,410.72833380852944,756.61489914384288,257.42932316184482,279.27642201064646,411.92660818909349,665.38722079546233,601.2798385093937,559.49929623993137,null,25.899262118793999,44.734564995455891,19.815556379998736,34.227361150710784,63.051241595320242,21.452443596820402,23.273035167553871,34.327217349091121,55.448935066288527,50.106653209116139,46.624941353327614]
[null,2041,311.77724214607781,537.61596251409389,238.54213839995541,411.34328959081103,756.94999653500793,260.02774574993424,282.20284451918371,413.6067396629054,680.17345561597915,614.64147908074972,571.93248960097492,null,25.981436845506483,44.801330209507825,19.878511533329618,34.278607465900919,63.079166377917325,21.668978812494519,23.516903709931977,34.467228305242116,56.681121301331594,51.220123256729146,47.661040800081246]
[null,2042,312.66521671119636,538.21791302262943,239.22248433103888,411.8057206181179,756.97801277743145,262.62937494522504,285.13701160731722,415.31092206528859,695.28827014667741,628.3000420288821,584.64197338488771,null,26.055434725933029,44.851492751885786,19.935207027586575,34.317143384843156,63.081501064785954,21.885781245435421,23.7614176339431,34.609243505440716,57.940689178889784,52.358336835740175,48.72016444874064]
[null,2043,313.45169955855772,538.61470879584238,239.82512264054836,412.11106870897771,756.69049008732975,265.23561067674302,288.08049106678743,417.03966624117623,710.73896608587677,642.26212556284781,597.63388731744692,null,26.120974963213143,44.8845590663202,19.985426886712364,34.342589059081476,63.057540840610812,22.102967556395253,24.006707588898951,34.753305520098017,59.228247173823064,53.521843796903987,49.802823943120579]
[null,2044,314.13331592390654,538.8004729525112,240.34745631902209,412.25480826728227,756.07908110235644,267.84794839022157,291.03495318508243,418.79349434552182,726.533007390237,656.53447451710542,610.91450756141501,null,26.177776326992213,44.900039412709269,20.028954693251841,34.354567355606854,63.006590091863039,22.320662365851799,24.252912765423535,34.899457862126816,60.544417282519753,54.711206209758785,50.909542296784586]
[null,2045,314.70669353753215,538.76939329527761,240.78688884969279,412.2324605606799,755.13558027316003,270.46797941167637,294.00217117537647,420.57294009455421,742.67802388046323,671.12398360982468,624.49024974844474,null,26.225557794794344,44.897449441273132,20.065574070807731,34.352705046723322,62.927965022763338,22.538998284306363,24.500180931281374,35.04774500787952,61.889835323371933,55.926998634152056,52.040854145703726]
[]
[]
[]
[]
[]
[]
[null,null,"Levelized Fixed Cost $/kWh",null,null,null,null,null,null,null,null,null,null,null,"$/MWh (include losses)"]
[null,{"$f":"_xlfn.SEQUENCE(Macro_Year_End-Macro_Year_Start+1,1,Macro_Year_Start,1)","v":2026},{"$f":"Summary_StorageLevelizedFixedCostkW/C1:M1","v":52.012405477637756},46.331882280218288,39.754303490682474,35.414410567963699,33.244464106604305,45.036295100129358,48.936680529172762,2.4803518695226763,35.811585817476598,17.257621629749924,10.737223017951026,null,215.86952081798501,197.56001816715678,176.35911957074799,162.37074592781886,155.37655910635425,242.46128385308762,170.80839543062532,178.27849249630592,183.24393776882812,112.03781344924262,89.707681217054642]
[null,2027,51.541157269121278,45.727862342200943,39.393072031887229,34.951651877401929,32.730941800159279,45.165597233845418,49.108697743353531,2.4917292378007105,36.607390877512564,17.641120497606224,10.975825587855935,null,215.01990399781644,196.28245056696926,175.86410951841583,161.54849258212153,154.39068411397434,243.88610618219656,172.14213354031267,180.57992259260593,186.88259943645531,114.09413262224004,91.267780191588315]
[null,2028,51.045504230473625,45.096211561911431,39.012985511963564,34.467556967100322,32.194842694668687,45.33461970814011,49.323243121504376,2.5032816816851682,37.420880317592648,18.033141477304035,11.219730384069271,null,214.59842844920166,195.4226261331269,175.81512879244076,161.16427127475103,153.83884251590618,246.16206353788718,174.30641976087509,184.5606408525625,191.13206949197263,116.72609736821184,93.392497733846199]
[null,2029,50.526035950326538,44.437365655129206,38.614475941242972,33.962438088093528,31.636419161518813,45.56648345743573,49.604621720015324,2.5150129534968437,38.252447120010189,18.433873947212682,11.46905523266406,null,214.22492456797963,194.59987929740007,175.83149988116716,160.83701848503679,153.33977778697172,248.85519251938052,176.79036335370691,188.95568022671767,195.58218916346527,119.52276752717022,95.670648641729713]
[null,2030,49.983472572446672,43.751860837683317,38.198073716733539,33.436682599603785,31.055987041038943,45.77999668743827,49.867564597285345,2.5269268886949332,39.102492999911028,18.843511494067638,11.723920578044309,null,213.89006581212882,193.80429067993438,175.90328464947567,160.55633503745403,152.88286023144315,251.6317285460741,179.40253599177998,193.7265050940438,200.22188329021509,122.47226918631836,98.090108515005625]
[null,2031,50.274844794181028,43.94983055492068,38.420958654429427,33.588189251293052,31.17180454972485,46.020646507689264,50.159871966245888,2.5390274077240962,39.971428599355072,19.262252006488808,11.984449541129619,null,215.81780953716304,195.43097879015147,177.61027967495002,162.03326306532423,154.24475476051137,253.93061612518881,181.45066839065208,197.09045713091547,204.47261293089741,124.99524690238391,100.07126585663323]
[null,2032,50.554696172162217,44.135583753726472,38.63504744151922,33.730367342036089,31.278028382060356,46.295698621471622,50.489195112337995,2.5513185179025601,40.859673685689941,19.690297770577004,12.2507679788326,null,218.07385347128783,197.38372480590269,179.65435715978742,163.84555748377417,155.94116115830846,256.86577160618964,184.11065798977637,201.66575586336512,209.18781401559252,127.94430195919334,102.46646020664404]
[null,2033,75.355013391936765,65.765979105291166,57.652394129217306,50.317146488775734,46.649527092102979,60.718199194974829,65.680479679302834,4.0079846687552765,41.767657354333323,20.127855567634764,12.523004544858216,null,299.60879683418608,268.70135352509465,242.5495888963311,218.90656668701104,207.08506984036231,315.50797123407233,217.51552492690385,217.89172775291937,214.23862785980504,131.18972247848868,105.14571212651421]
[null,2034,75.75010215794866,66.019651924032544,57.954928506974191,50.511486841580997,46.789777233193284,60.982802445413853,66.000642263578598,4.0232364576035362,42.695818236061349,20.575136774058752,12.801290751854053,null,302.49995873452735,271.13670254140544,245.14242883614079,221.15067487838667,209.15483407778166,318.76418229727216,220.54366993150111,223.36228081441834,219.38423381180883,134.48981565510874,107.86705530509265]
[null,2035,76.126392948403733,66.253604755034488,58.243086349767225,50.690744286898479,46.914596043688668,61.375931129028295,66.456751311193159,4.0386959635181778,43.644604708903074,21.032357463451874,13.085761034941752,null,305.4138862138027,273.59184530044507,247.77228557355625,223.42952308244008,211.25821528804909,322.63784777551149,223.97206861111729,229.11037418464426,224.69525601819964,137.91431410122152,110.69994277070739]
[null,2036,76.483093084268248,66.467107753559802,58.516259496751196,50.854358713497447,47.023448811350598,61.854594006296736,67.003667895152191,4.0543675691574297,44.614475114744323,21.499738511004708,13.376552816660235,null,308.25462499106061,275.97103004921217,250.34379956795968,225.6479066324116,213.30009067061681,326.83249799102185,227.57139300848772,234.82680503846271,230.07275687902285,141.36336887076544,113.54423978054463]
[null,2037,76.819399387240296,66.659425270085293,58.773831558763213,51.001765382315327,47.11579807946768,62.410179380468456,67.632367242230075,4.0702557541563706,73.285804464501766,35.182037618309721,21.824918589797402,null,311.1126747048416,278.36497408548627,252.94807251796945,227.89709370588923,215.37181633974058,331.44220746858372,231.45977340598347,240.81981348373711,336.33757503976921,190.1590489259905,144.41549060916748]
[null,2038,77.134499110024393,66.829817050900175,59.015178614595008,51.132395830968463,47.191104660925014,63.059243164425709,68.360262148525607,4.0863650972812078,74.914361611311904,35.963852858263813,22.309911930699883,null,313.85272195520724,280.63859767116469,255.45039964923012,230.04255828379405,217.33896063659512,336.34962946870343,235.47811938965748,246.65009824882384,344.14901537961157,194.72211005853248,147.96203838879302]
[null,2039,77.42757097875274,66.977539568636601,59.239669991982446,51.24567887675137,47.248828758001672,63.708200571445843,69.089069557880705,4.1027002786314384,76.579108555038445,36.76304159648015,22.805682793623891,null,316.71724634724433,283.03463100440416,258.09387491526905,232.32758606682094,219.44491042218053,341.52496134701425,239.7851412885052,253.12928442866763,352.30334551119955,199.55587550007544,151.75670151769103]
[null,2040,77.697786356381997,67.10184749318384,59.446669139996203,51.34104172606618,47.28843119649018,64.357330790461205,69.819105502661614,4.1192660818909346,78.280849505348513,37.579989906837106,23.312470676663807,null,319.54255202753632,285.38964674728419,260.71542159599454,234.58930583796069,221.52690284174466,346.74826152383156,244.14522471458571,259.72427041398083,360.63003515205077,204.48821086233943,155.62684363571853]
[null,2041,77.944310536519453,67.201995314261737,59.635534599988851,51.417911198851378,47.309374783437995,65.00693643748356,70.550711129795928,4.1360673966290538,80.020406543056367,38.415092442546857,23.830520400040623,null,322.19757551375426,287.57286891501866,263.1845990865807,236.69749706840989,223.45483336038942,351.84450046699817,248.37071449509216,266.01006265668059,368.99379490291517,209.38218699383782,159.43502246470695]
[null,2042,78.166304177799091,67.277239127828679,59.805621082759721,51.475715077264738,47.311125798589465,65.65734373630626,71.284252901829305,4.1531092206528859,81.798620017256169,39.268752626805131,24.36008222437032,null,324.92118313818963,289.82347145415929,265.74089918963404,238.8918870848959,225.46855339053559,357.14655340704053,252.81680091507238,272.78651826510196,377.65793933774142,214.49944227770879,163.44235185841151]
[null,2043,78.36292488963943,67.326838599480297,59.956280660137089,51.513883588622214,47.293155630458109,66.308902669185755,72.020122766696858,4.1703966624117621,83.616348951279619,40.141382847677988,24.90141197156029,null,327.54231055477209,291.97071896682979,268.21388435170257,241.00229024528875,227.39800996111762,362.42470217828935,257.23727857776851,279.49628850400899,386.4442483293123,219.66004314761147,167.46836206501663]
[null,2044,78.533328980976634,67.3500591190639,60.086864079755522,51.531851033410284,47.254942568897278,66.961987097555394,72.758738296270607,4.1879349434552182,85.474471457674937,41.033404657319089,25.454771148392293,null,330.14281402358,294.09681930347438,270.6860375490557,243.11145883400258,229.32609714338858,367.79650456216928,261.75709309287328,286.41943403467678,395.44704448498516,224.95656069573658,171.60507607612439]
[null,2045,78.676673384383037,67.346174161909701,60.196722212423197,51.529057570084987,47.195973767072502,67.616994852919092,73.500542793844119,4.2057294009455424,87.373885162407433,41.945248975614042,26.020427072851863,null,332.17966029639194,295.6591148573159,272.61495063656969,244.67727249849332,230.71084605848537,372.52184181128672,265.58438367714211,291.76706346728594,404.0875333744508,229.80841005443764,175.27134874360829]

{"sheet":"Upgrade Summary","index":15,"n_rows":29,"n_cols":23,"rows_kept":29,"cut":false,"hidden":false,"merged":[[20,1,22,1],[5,1,7,1],[8,1,10,1],[2,1,4,1],[11,1,13,1],[14,1,16,1],[17,1,19,1]]}
[]
[null,null,null,{"$f":"_xlfn.SEQUENCE(1,Macro_Year_End-Macro_Year_Start+1,Macro_Year_Start,1)","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[{"$f":"Upgrades!D61","v":-4.4325594976862606},{"$f":"Upgrades!C34","v":"Rathdrum CT 2055 Uprates two unit operation"},"$/MWh",-4.4325594976862606,-4.555321819555143,-4.8227542599406208,-5.1574688211638975,-5.5138803481174072,-5.8521052270040972,-6.16907673717078,-6.5025483163123594,-6.8272298959921214,-7.7006019529101275,-7.5936006567655534,-8.0645558647016244,-8.3651101306696916,-8.7004798655661428,-9.0284394177611329,-9.3025014965269612,-9.5836878364672113,-9.8860898669197983,-10.157786920913688,-10.442876529322582]
[{"$f":"Upgrades!D62","v":117.68225947806313},null,"Fixed Cost $/kW-yr",117.68225947806313,119.91608623032407,122.15305402043221,124.38760976304216,126.61342818853848,128.82332297915647,131.00914826902925,133.16168949645589,135.27054249283159,133.33139252784383,139.30880130873669,140.89216553352128,144.02307123600721,147.22355192501374,150.49515369589136,153.83945700132148,157.2580774148048,160.75266641111656,164.32491216410443,167.97654036221525]
[{"$f":"Upgrades!D63","v":-19.142841932444156},null,"Variable Cost $/MWh",-19.142841932444156,-19.544832598345653,-20.091886012494651,-20.705920041544164,-21.340558871684721,-21.955020599398662,-22.54522027079944,-23.147759503369347,-23.736047707596075,-24.367026018890613,-25.007200820357646,-25.676076556391784,-26.3679940351706,-27.103423856192865,-27.840333629747555,-28.532433621692139,-29.240947513317806,-29.980173168309388,-30.698400941426744,-31.439944074599484]
[{"$f":"Upgrades!D90","v":62.009571180688205},{"$f":"Upgrades!C66","v":"Rathdrum CT: Inlet Evaporation 2 unit operation"},"$/MWh",62.009571180688205,63.334409185620956,64.94659088847655,66.697709544627983,68.499660331610897,70.274965766785371,72.01593980019355,73.79227479016879,75.553434037322376,77.317470104997824,79.291523664755545,81.234611290642135,83.270634590201041,85.405425550641468,87.559382924905066,89.6448147716698,91.778556128025755,93.988184989625267,96.175724078896081,98.425865628311726]
[{"$f":"Upgrades!D91","v":27.415529943859038},null,"Fixed Cost $/kW-yr",27.415529943859038,27.955776046401134,28.499615438452352,29.046110744230408,29.594186387340422,30.142612547769783,30.689987376376411,31.234717283861052,31.774995102426427,31.586484324857079,32.833750185277978,33.289784249862741,34.029549835463193,34.785754491906857,35.558763528226017,36.348950371350242,37.156696746502391,37.982392861603167,38.826437595773719,39.689238692027004]
[{"$f":"Upgrades!D92","v":58.582629937705825},null,"Variable Cost $/MWh",58.582629937705825,59.839937179820808,61.38413895867,63.066945701599181,64.800387033193331,66.50713919831415,68.179691378146515,69.887935129686156,71.581559649519093,73.369159564390671,75.187304891595801,77.073388259409285,79.016940860768159,81.057206239153103,83.114537483876788,85.101195975251031,87.133969034712919,89.240385881924908,91.322419379424389,93.464710791808329]
[{"$f":"Upgrades!D29","v":189.24396475738934},{"$f":"Upgrades!C5","v":"Kettle Falls 2nd Biomass Unit"},"$/MWh",189.24396475738934,193.549562609334,197.95323083691605,202.45764102210416,207.06433714553404,211.77615894481644,216.59482725133253,221.52336786729913,226.5649463937952,231.72162718119966,236.99554934126127,242.39017929161855,247.90789799544288,253.55117792241035,259.32383660224957,265.22737599773615,271.26582611991614,277.44216135556275,283.75947922634259,290.22100691496161]
[{"$f":"Upgrades!D30","v":649.17738183776635},null,"Fixed Cost $/kW-yr",649.17738183776635,663.60340161696502,678.34999640769695,693.42429002786901,708.83356460086816,724.58526407342856,740.68699781166845,757.14654427703908,773.97185478396364,791.17105734097299,808.75246057720403,826.7245577561506,845.09603087860773,863.8757548767926,883.07280190166421,902.69644570552316,922.75616612199121,943.26165364555436,964.22281411286508,985.64977348808156]
[{"$f":"Upgrades!D31","v":41.029950639177841},null,"Variable Cost $/MWh",41.029950639177841,42.041936669387667,43.078802433332264,44.14159307053589,45.230189976386065,46.345733357275677,47.488206746385373,48.658860041491089,49.859043475082061,51.088965687826835,52.348868844182732,53.64028026053392,54.963598708089506,56.319270416293477,57.709041647531734,59.132297069534552,60.590902347772122,62.085619427354068,63.617284223405342,65.186812054669119]
[{"$f":"Upgrades!D119","v":101.77751050035981},{"$f":"Upgrades!C95","v":"Kettle Falls Upgrade"},"$/MWh",101.77751050035981,104.13940160952811,106.55614032148988,109.02943501128409,111.55984485047256,114.14920267194907,116.79819980138016,119.50880941673401,122.28312084625745,125.12209797600788,128.02675470580303,130.99940692403675,134.04125916365527,137.15358096509954,140.33895981705396,143.59763990144569,146.93236506503544,150.3447944871474,153.8366807625398,157.40987573419176]
[{"$f":"Upgrades!D120","v":319.22328054052963},null,"Fixed Cost $/kW-yr",319.22328054052963,326.31706028070136,333.56847799425907,340.98103671224737,348.55831731006703,356.30398023733119,364.22176728616535,372.31550339879851,380.58909851532661,389.04654946253413,397.69194188469049,406.52945221725219,415.5633497044239,424.79799846155549,434.23785958336816,443.88749329902981,453.75156117512103,463.83482836755439,474.14216592353807,484.67855313469101]
[{"$f":"Upgrades!D121","v":41.042487566469042},null,"Variable Cost $/MWh",41.042487566469042,42.054724996000438,43.091818024256426,44.154808543961558,45.243574433793107,46.359252094070193,47.501820941759703,48.672526426095033,49.872713975000494,51.102587043257913,52.362382201105412,53.653620733539775,54.976694912433047,56.332043967086697,57.721406623871246,59.14415944120411,60.602159362006404,62.096158952985604,63.62698404953786,65.195539140833517]
[null,{"$f":"Upgrades!C124","v":"Palouse Repower"},"$/MWh"]
[null,null,"Fixed Cost $/kW-yr"]
[null,null,"Variable Cost $/MWh"]
[null,{"$f":"Upgrades!C161","v":"Rattlesnake Repower"},"$/MWh"]
[null,null,"Fixed Cost $/kW-yr"]
[null,null,"Variable Cost $/MWh"]
[null,{"$f":"Upgrades!C198","v":"Lind Repower"},"$/MWh"]
[null,null,"Fixed Cost $/kW-yr"]
[null,null,"Variable Cost $/MWh"]
[]
[]
[]
[]
[null,"Green = Wood"]
[null,"Red = Natural Gas"]

{"sheet":"Fuel Gen Summary","index":16,"n_rows":38,"n_cols":24,"rows_kept":38,"cut":false,"hidden":false,"merged":[[17,2,19,2],[2,1,19,1],[20,1,37,1],[35,2,37,2],[2,2,4,2],[5,2,7,2],[8,2,10,2],[11,2,13,2],[14,2,16,2],[20,2,22,2],[23,2,25,2],[26,2,28,2],[29,2,31,2],[32,2,34,2]]}
[]
[null,"State",null,null,{"$f":"_xlfn.SEQUENCE(1,Macro_Year_End-Macro_Year_Start+1,Macro_Year_Start,1)","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[{"$f":"'Fuel Gen'!D33","v":61.962986349867208},"Idaho",{"$f":"'Fuel Gen'!C6&\" (Idaho)\"","v":"7F.04 CT Frame Greenfield (Idaho)"},"$/MWh",61.962986349867208,63.351747512089489,64.863658259974983,66.726362234876888,68.598013567992908,70.476610712147746,72.371287608161239,74.185869742475802,75.905137319109826,77.687708844688444,79.465854449397881,81.302287938905081,83.133215427064329,85.046800354287825,87.103270528326846,89.019297735251328,90.883814542789622,92.738329216952863,94.53930860966274,96.301469502589072]
[{"$f":"'Fuel Gen'!D34","v":107.12748592666493},null,null,"Fixed Cost $/kW-yr",107.12748592666493,109.50807291892724,111.94156131533164,114.42912669088096,116.97197074420569,119.57132187808342,122.22843579285818,124.94459609304712,127.7211149074268,130.55933352289958,133.46062303244548,136.42638499747252,139.45805212488631,142.55708895920554,145.72499259005698,148.96329337539322,152.2735556807813,155.65737863511958,159.11639690314914,162.65228147513096]
[{"$f":"'Fuel Gen'!D35","v":49.355599689948072},null,null,"Variable Cost $/MWh",49.355599689948072,50.46419950581361,51.68972316190365,53.259675951056209,54.83207058157317,56.404760940683794,57.986733191075835,59.481661757133935,60.874172423917649,62.322725847595336,63.75943080014337,65.246836143316813,66.72097938167451,68.269851599497372,69.953504418307432,71.488429522735075,72.963375376854799,74.419662051872663,75.813564022840097,77.159601419558072]
[{"$f":"'Fuel Gen'!D64","v":64.263036755035884},null,{"$f":"'Fuel Gen'!C37&\" (Idaho)\"","v":"Reciprocating Engine (ICE) Machine (Idaho)"},"$/MWh",64.263036755035884,65.700731708360038,67.245658296487065,69.083664403098737,70.936047562931677,72.801332335145858,74.687130404465947,76.515153020606263,78.273152848419102,80.090692630873335,81.912698170292188,83.7905069097026,85.672263268722872,87.630072965300243,89.713257754113243,91.690892273553445,93.635722429170727,95.581812817847535,97.493861154374144,99.384086430935682]
[{"$f":"'Fuel Gen'!D65","v":160.26504297462702},null,null,"Fixed Cost $/kW-yr",160.26504297462702,163.82645275960917,167.46700419283326,171.18845596000642,174.99260582834955,178.8812915150672,182.85639157511508,186.9198263086972,191.07355868892904,195.31959531011447,199.6599873570959,204.09683159614511,208.63227138787474,213.26849772265604,218.00775027904899,222.85231850574993,227.80454272758467,232.86681527607715,238.04158164514214,243.33134167246052]
[{"$f":"'Fuel Gen'!D66","v":45.402112806602652},null,null,"Variable Cost $/MWh",45.402112806602652,46.4206803079447,47.537165593851675,48.937209575625388,50.341898216282246,51.749539801715187,53.167524937357385,54.517338880807607,55.786503282805818,57.104344738613001,58.415547655170073,59.771202715833418,61.119202097057553,62.531393668278191,64.05683560575271,65.464333112212074,66.826356670146069,68.176689332925775,69.479741015370479,70.747436514203073]
[{"$f":"'Fuel Gen'!D96","v":60.26998471460761},null,{"$f":"'Fuel Gen'!C68&\" (Idaho)\"","v":"NG CCCT (1x1 w/DF) (Idaho)"},"$/MWh",60.26998471460761,61.617333220769147,63.057312526300478,64.744756552585855,66.447659186148869,68.164869270867499,69.902804429258779,71.596352790222696,73.235398476016428,74.927915937900721,76.628130110809209,78.378879254245263,80.137072405334067,81.962846012737998,83.897365851352987,85.748431621820103,87.576719167494559,89.410695715378736,91.221067347219503,93.018114488593895]
[{"$f":"'Fuel Gen'!D97","v":193.72683159903113},null,null,"Fixed Cost $/kW-yr",193.72683159903113,198.03182925082479,202.4324925604366,206.93094741011458,211.52936692346211,216.22997251523537,221.03503496446885,225.94687551144926,230.96786697906472,236.10043491907351,241.34705878384509,246.71027312413972,252.19266881350433,257.79689429987803,263.52565688500982,269.38172403230863,275.36792470375462,281.48715072652129,287.74235818996618,294.13656887366363]
[{"$f":"'Fuel Gen'!D98","v":37.471082535180138},null,null,"Variable Cost $/MWh",37.471082535180138,38.311793837110443,39.233877446458123,40.39191709839924,41.553650933611294,42.717666366942048,43.890113782402324,45.005608131811762,46.053754289806292,47.142241254584626,48.225002164680475,49.344576998897608,50.457569885268107,51.623805587671129,52.884131269960299,54.046020941559696,55.169817517097421,56.283647896506487,57.357870271716223,58.402409447678821]
[{"$f":"'Fuel Gen'!D128","v":257.98350021841878},null,{"$f":"'Fuel Gen'!C100&\" (Idaho)\"","v":"Hydrogen Fuel Cell with 40 hrs Storage (Idaho)"},"$/MWh",257.98350021841878,253.19315100878163,248.90208409629471,245.19024737804872,242.14757356697913,239.86399740145714,238.44548059473749,238.02574602458057,237.59507940368934,237.17066879025899,236.7757582329013,236.4240661808374,236.14051178013793,235.94596539011789,235.86766487078398,235.9289809482573,236.15984301696972,236.59184674243912,237.25304218743722,238.18370955410759]
[{"$f":"'Fuel Gen'!D129","v":1053.2661620521749},null,null,"Fixed Cost $/kW-yr",1053.2661620521749,1076.6718427052979,1100.5976443938953,1125.0551252476166,1150.056100240869,1175.6126469004214,1201.7371111398422,1228.4421132235923,1255.7405538636465,1283.6456204516048,1312.1707934292799,1341.3298528008659,1371.1368847898068,1401.6062886436057,1432.7527835898434,1464.591415946777,1497.1375663919464,1530.406957392308,1564.4156607994801,1599.1801056137663]
[{"$f":"'Fuel Gen'!D130","v":131.41943364161335},null,null,"Variable Cost $/MWh",131.41943364161335,123.81657774450642,116.65050462094074,109.99977330359351,103.95289677764134,98.598358504506606,94.040636670219072,90.411937658371556,86.700996987966306,82.923418075093778,79.10082511234377,75.245280696474794,71.38001132474173,67.524157093601943,63.703187150302824,59.93866420387171,56.258669453890441,52.692909300441023,49.267502557603052,46.020755262619225]
[{"$f":"'Fuel Gen'!D158","v":262.37072208707048},null,{"$f":"'Fuel Gen'!C132&\" (Idaho)\"","v":"7F.04 CT Frame Greenfield + Power to Gas + storage (Idaho)"},"$/MWh",262.37072208707048,249.40086889058824,237.23560142648515,226.0232188340795,215.90217091484141,207.02861560644081,199.59638274995328,193.82069483479489,187.92181170382682,181.91813981870362,175.84754491798151,169.73110847055315,163.60960318054117,157.51664603632449,151.48764217577161,145.55992443781304,139.78228561461066,134.20635982939083,128.87744158234472,123.8622460999205]
[{"$f":"'Fuel Gen'!D159","v":150.65702212238097},null,null,"Fixed Cost $/kW-yr",150.65702212238097,154.00492246798447,157.42721985506802,160.92556753468736,164.50165549644316,168.15721128488514,171.89400083405775,175.7138293205922,179.61854203575444,183.61002527687296,187.69020725857561,191.86105904427563,196.12459549835759,200.4828762595221,204.93800673576118,209.49213912144324,214.14747343699989,218.90625859171703,223.770793470142,228.74342804263551]
[{"$f":"'Fuel Gen'!D160","v":244.26725872220842},null,null,"Variable Cost $/MWh",244.26725872220842,230.89511036283244,218.31860793272548,206.68585191090145,196.13508902389651,186.82226962171546,178.9410113447552,172.70631976623065,166.33823299248883,159.85493082124228,153.29404729017855,146.67642701846526,140.04260059722495,133.42593752160184,126.86158993643475,120.38663206561371,114.04959233931628,107.90183464413286,101.98837723841987,96.375652968144948]
[{"$f":"'Fuel Gen'!D188","v":229.6279830972401},null,{"$f":"'Fuel Gen'!C162&\" (Idaho)\"","v":"7F.04 CT Frame Greenfield + RNG (Idaho)"},"$/MWh",229.6279830972401,234.61571079898712,239.7059411085568,244.90825277029995,250.22352586760883,255.65276193923097,261.20647831448491,266.87717388224473,272.67569770507612,278.60428996844564,284.65602305323415,290.84236138027137,297.1662051829685,303.62133458917526,310.21997267312912,316.96583264651224,323.85356558352925,330.8869423137013,338.07944891007725,345.42676585689276]
[{"$f":"'Fuel Gen'!D189","v":120.72496913249138},null,null,"Fixed Cost $/kW-yr",120.72496913249138,123.4077193965536,126.15008573698385,128.95339294223109,131.81899524019332,134.74827695242089,137.74265316285758,140.80357040144258,143.93250734290348,147.13097552107746,150.40052005910681,153.74272041586036,157.15919114894157,160.65158269465331,164.22158216529391,167.8709141641711,171.60134161872728,175.41466663217864,179.31273135407889,183.29741887022925]
[{"$f":"'Fuel Gen'!D190","v":215.12125765473931},null,null,"Variable Cost $/MWh",215.12125765473931,219.78661690370308,224.54731508873181,229.41277176306238,234.38370428142841,239.46094783776252,244.65484972005353,249.95773499718788,255.38027504911557,260.92452843022443,266.58338185411054,272.36810994842079,278.28141893579925,284.3168906220215,290.48654535213723,296.79388910359336,303.23336111119971,309.80851565758752,316.53261745681147,323.40112071507252]
[null,"Washington",{"$f":"'Fuel Gen'!C6&\" (Washington)\"","v":"7F.04 CT Frame Greenfield (Washington)"},"$/MWh",64.015819344997524,65.45065385609405,67.013216749185176,68.939916833709887,70.875736591577407,72.818593546339969,74.777969563439555,76.653981485283737,78.430819158649868,80.273206893434832,82.110801590712697,84.008728422429016,85.900731695328872,87.8783663396772,90.004175471044832,91.983912301648914,93.909930204651801,95.825331359018605,97.684900623567017,99.503916460908442]
[null,null,null,"Fixed Cost $/kW-yr",109.7271453649134,112.16550198921253,114.65804377441678,117.2059748231719,119.81052599569239,122.47295550436864,125.19454952158674,127.97662280105544,130.82051931294046,133.72761289311262,136.69930790682341,139.73703992712882,142.84227642838951,146.0165174951812,149.26129654695902,152.57818107882562,155.96877341875927,159.43471150167093,162.97766966066095,166.59935943586024]
[null,null,null,"Variable Cost $/MWh",51.102489616979653,52.250364114860155,53.519590169321589,55.146434883988604,56.775735885969411,58.405262625051954,60.044345602418673,61.592946932601031,63.035098296137427,64.535362321915699,66.023230637125209,67.563659467110909,69.090220417685742,70.694291880422242,72.438236509156354,74.027623044149308,75.55461628727204,77.062125655766849,78.504738963177601,79.897533248101837]
[null,null,{"$f":"'Fuel Gen'!C37&\" (Washington)\"","v":"Reciprocating Engine (ICE) Machine (Washington)"},"$/MWh",66.156257010374844,67.636394504444453,69.227606699456629,71.122893950826821,73.0328116436133,74.955820827152749,76.899819564072942,78.78349644558736,80.594125238341533,82.466252152844717,84.342674082023578,86.276698370325491,88.214464174265231,90.230846764874272,92.37705963478156,94.413273860610815,96.41502901853795,98.417693183137914,100.38459534147326,102.32841608019292]
[null,null,null,"Fixed Cost $/kW-yr",164.24358000573397,167.89340084062138,171.62432799410166,175.43816381078659,179.3367506869898,183.32197196075609,187.39575282166805,191.56006124087105,195.81690892176573,200.16835227182523,204.61649339600979,209.16348111225591,213.81151198953245,218.56283140896389,223.41973464853385,228.38456799189348,233.45972986180931,238.64767197879846,243.95090054551136,249.37197745743373]
[null,null,null,"Variable Cost $/MWh",46.827115645485939,47.877720960145034,49.029855911655766,50.476308745019431,51.927418021362442,53.381423147828258,54.845995619518526,56.239592425337037,57.549250582953228,58.909274292864367,60.262213060038725,61.661121343510075,63.051879794759934,64.509099435287624,66.083723636036822,67.535647349301996,68.940127890894829,70.332244802636296,71.675032127060106,72.980868952029127]
[null,null,{"$f":"'Fuel Gen'!C68&\" (Washington)\"","v":"NG CCCT (1x1 w/DF) (Washington)"},"$/MWh",61.92474812478109,63.309178056896194,64.789477631432419,66.526437654824633,68.279107657892496,70.046284495542224,71.83462518075288,73.576501743097353,75.261400473615026,77.001446650321299,78.749093418001735,80.548820441617281,82.355867976233412,84.232679810165422,86.221998105025406,88.124209479904678,90.002317273939141,91.885875317618599,93.744451115662045,95.588710694227643]
[null,null,null,"Fixed Cost $/kW-yr",197.70463441329841,202.09802679923078,206.58904915076312,211.17987100099143,215.87271009437538,220.66983345809265,225.57355849719841,230.58625411412314,235.71034185304705,240.94829706970563,246.30265012718854,251.77598761831487,257.37095361516919,263.09025094640538,268.93664250293637,274.91295257263664,281.02206820470576,287.26694060435074,293.65058655846065,300.17608989296275]
[null,null,null,"Variable Cost $/MWh",38.657714935813125,39.525104856403011,40.476874756277859,41.673560118578393,42.873949477035815,44.07657288959053,45.287814643493746,46.439767982079246,47.521634214959569,48.645247305865958,49.762762611713939,50.918355392152165,52.066954732439065,53.270686336267509,54.571967212150504,55.770851600528324,56.930003075767317,58.078628153334989,59.185939304893679,60.262239634000373]
[null,null,{"$f":"'Fuel Gen'!C100&\" (Washington)\"","v":"Hydrogen Fuel Cell with 40 hrs Storage (Washington)"},"$/MWh",260.50358650660235,255.76923865446125,251.53541756163656,247.88209877965747,244.89924329043444,242.67681472950707,241.32080434945141,240.96496522377183,240.59961393192489,240.24197008478092,239.91530998479024,239.63338505175679,239.42114813500669,239.29950404606464,239.29572586274318,239.43322031157987,239.74195358742404,240.25355897399001,240.99612498819778,242.00997114086658]
[null,null,null,"Fixed Cost $/kW-yr",1074.2383201424395,1098.1100440926448,1122.5122454924715,1147.456712611805,1172.9554956794639,1199.0209127044532,1225.665555426571,1252.9022953992608,1280.7442902076232,1309.2049898246171,1338.2981431084997,1368.037804444657,1398.4383405350263,1429.5144373383951,1461.2811071649289,1493.7536959283473,1526.9478905592671,1560.879726583275,1595.565595867409,1631.0222545387742]
[null,null,null,"Variable Cost $/MWh",131.41943364161335,123.81657774450642,116.65050462094074,109.99977330359351,103.95289677764134,98.598358504506606,94.040636670219072,90.411937658371556,86.700996987966306,82.923418075093778,79.10082511234377,75.245280696474794,71.38001132474173,67.524157093601943,63.703187150302824,59.93866420387171,56.258669453890441,52.692909300441023,49.267502557603052,46.020755262619225]
[null,null,{"$f":"'Fuel Gen'!C132&\" (Washington)\"","v":"7F.04 CT Frame Greenfield + Power to Gas + storage (Washington)"},"$/MWh",262.77635327465032,249.81551401441854,237.6594607942572,226.45649720472227,216.34507759743653,207.4813645613367,200.05919269212472,194.29378933950142,188.40541931461672,182.4124941578205,176.35288479922227,170.24767801463497,164.13765193303152,158.05642908819266,152.03942028661837,146.1239641618391,140.35885942938407,134.79574626747606,129.47992536585707,124.47811827807003]
[null,null,null,"Fixed Cost $/kW-yr",154.032684865421,157.45559918850037,160.9545775136672,164.53131013517597,168.18752490899979,171.92498808752757,175.74550517280858,179.65092178875875,183.64312457274855,187.72404208700416,191.89564575026159,196.1599507901239,200.51901721658197,204.97495081716886,209.52990417422802,214.18607770478758,218.94572072354353,223.81113252946204,228.78466351653177,233.86871630919617]
[null,null,null,"Variable Cost $/MWh",244.26725872220842,230.89511036283244,218.31860793272548,206.68585191090145,196.13508902389651,186.82226962171546,178.9410113447552,172.70631976623065,166.33823299248883,159.85493082124228,153.29404729017855,146.67642701846526,140.04260059722495,133.42593752160184,126.86158993643475,120.38663206561371,114.04959233931628,107.90183464413286,101.98837723841987,96.375652968144948]
[null,null,{"$f":"'Fuel Gen'!C162&\" (Washington)\"","v":"7F.04 CT Frame Greenfield + RNG (Washington)"},"$/MWh",229.94036707203554,234.93503657047057,240.03236293733409,245.24192834495639,250.5646163808853,256.0014321658935,261.56289669092428,267.24151258784531,273.04813274539254,278.9850012602281,285.04519451134257,291.24018100652188,297.57286515695341,304.03703136110204,310.64490705872169,317.40020992402145,324.29759559289948,331.34083955793972,338.54343265887695,345.90106025255835]
[null,null,null,"Fixed Cost $/kW-yr",123.3246285707399,126.06514846683893,128.86656819606895,131.73024107452201,134.65755049167998,137.64991057870617,140.70876689158612,143.8355971094509,147.03191174841714,150.29925489129045,153.63920493348482,157.05337534551668,160.5434154524448,164.11101123062897,167.757886122196,171.48580186760336,175.29655935670525,179.19199949873001,183.1740041115907,187.24449683095855]
[null,null,null,"Variable Cost $/MWh",215.12125765473931,219.78661690370308,224.54731508873181,229.41277176306238,234.38370428142841,239.46094783776252,244.65484972005353,249.95773499718788,255.38027504911557,260.92452843022443,266.58338185411054,272.36810994842079,278.28141893579925,284.3168906220215,290.48654535213723,296.79388910359336,303.23336111119971,309.80851565758752,316.53261745681147,323.40112071507252]

{"sheet":"MACROS","index":17,"n_rows":15,"n_cols":10,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Calculate results for resources from tabs:"]
[null,"Solar PPA",null,null,null,null,null,null,"Date of most recent run:","2024-06-11T08:55:10"]
[null,"Wind PPA",null,null,null,null,null,null,"Run time (seconds):",131.22]
[null,"Other PPA",null,null,null,null,null,null,"Macro status:","RUN COMPLETE"]
[null,"Ownership Storage"]
[]
[null,"Calculate results for resources from tabs:",null,null,null,null,null,null,"Date of most recent run:","2024-06-11T08:55:16"]
[null,"Upgrades",null,null,null,null,null,null,"Run time (seconds):",2.0499999999999998]
[null,"Fuel Gen",null,null,null,null,null,null,"Macro status:","RUN COMPLETE"]
[]
[]
[]
[null,"Year Start:",2026]
[null,"Year End:",2045]

{"sheet":"PRiSM Resource_Data","index":18,"n_rows":100,"n_cols":68,"rows_kept":100,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"PPA Price/ Implied Energy Payment $/MWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PPA Price/ Implied Capacity Payment $/kW-Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost $/kW"]
["Type","Item",null,null,{"$f":"_xlfn.SEQUENCE(1,Macro_Year_End-Macro_Year_Start+1,Macro_Year_Start,1)","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,null,null,{"$f":"_xlfn.SEQUENCE(1,Macro_Year_End-Macro_Year_Start+1,Macro_Year_Start,1)","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,null,null,{"$f":"_xlfn.SEQUENCE(1,Macro_Year_End-Macro_Year_Start+1,Macro_Year_Start,1)","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
["Market","Short Term Market Purchases"]
["Market","Short Term Market Sales"]
["Natural Gas","7F.04 CT Frame Greenfield",null,null,{"$f":"INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B5,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(_xlfn.ANCHORARRAY($E$2),_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B5,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0))","v":107.12748592666493},109.50807291892724,111.94156131533164,114.42912669088096,116.97197074420569,119.57132187808342,122.22843579285818,124.94459609304712,127.7211149074268,130.55933352289958,133.46062303244548,136.42638499747252,139.45805212488631,142.55708895920554,145.72499259005698,148.96329337539322,152.2735556807813,155.65737863511958,159.11639690314914,162.65228147513096,null,null,{"$f":"INDEX(T_CAPEX,MATCH($B5,List_Resources,0),MATCH(_xlfn.ANCHORARRAY('PRiSM Resource_Data'!AW$2),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":830.84958029633447},849.31271966967961,868.18614692617928,887.47897948317268,907.20053736524767,927.36034770657818,947.96814935331372,969.03389756824311,990.56776884000453,1012.580165799167,1035.0817222435562,1058.0833082752526,1081.5960355517452,1105.631262653776,1130.2006005724681,1155.3159183183895,1180.9893486552608,1207.2332939610781,1234.0604322194808,1261.4837231442623]
["Natural Gas","Reciprocating Engine (ICE) Machine",null,null,{"$f":"INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B6,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(_xlfn.ANCHORARRAY($E$2),_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B6,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0))","v":160.26504297462702},163.82645275960917,167.46700419283326,171.18845596000642,174.99260582834955,178.8812915150672,182.85639157511508,186.9198263086972,191.07355868892904,195.31959531011447,199.6599873570959,204.09683159614511,208.63227138787474,213.26849772265604,218.00775027904899,222.85231850574993,227.80454272758467,232.86681527607715,238.04158164514214,243.33134167246052,null,null,{"$f":"INDEX(T_CAPEX,MATCH($B6,List_Resources,0),MATCH(_xlfn.ANCHORARRAY('PRiSM Resource_Data'!AW$2),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1271.5380229633768},1299.7941409096688,1328.6781663089637,1358.2040525206812,1388.3860629757955,1419.2387780672436,1450.7771021934541,1483.0162709583969,1515.9718585316343,1549.6597851719241,1584.0963249180149,1619.298113450343,1655.2821561274366,1692.0658362009003,1729.6669232129568,1768.1035815805949,1807.3943793704789,1847.5582972688496,1888.614737750758,1930.5835344530553]
["Natural Gas","NG CCCT (1x1 w/DF)",null,null,{"$f":"INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B7,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(_xlfn.ANCHORARRAY($E$2),_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B7,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0))","v":193.72683159903113},198.03182925082479,202.4324925604366,206.93094741011458,211.52936692346211,216.22997251523537,221.03503496446885,225.94687551144926,230.96786697906472,236.10043491907351,241.34705878384509,246.71027312413972,252.19266881350433,257.79689429987803,263.52565688500982,269.38172403230863,275.36792470375462,281.48715072652129,287.74235818996618,294.13656887366363,null,null,{"$f":"INDEX(T_CAPEX,MATCH($B7,List_Resources,0),MATCH(_xlfn.ANCHORARRAY('PRiSM Resource_Data'!AW$2),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1271.3033677066012},1299.5542711437772,1328.4329661571339,1357.9534035310778,1388.1298440643452,1418.9768654591433,1450.5093693633762,1482.742588569369,1515.6920943725574,1549.3738040937046,1583.8039887682748,1618.9992810066835,1654.976683029214,1691.7535748794892,1729.3477228204611,1767.7772879169772,1807.0608348090684,1847.2173406801953,1888.2662044247907,1930.2272560195183]
["Nuclear","Small Modular Reactor",null,null,{"$f":"INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B8,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(_xlfn.ANCHORARRAY($E$2),_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0))","v":131.96401950279949},133.72030321437072,139.00396982218521,141.35482574057235,143.76386992047051,145.99567354163813,148.32986841174161,157.76160708061391,163.96167483570255,173.9900258973322,176.88709009801303,179.83566794027993,182.91349012318392,185.87904191733423,189.03529369420559,192.34499613783893,195.54234407500454,198.91572287426214,202.2608017575387,205.58456322740375,null,null,{"$f":"INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B8,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"INDEX(T_CAPEX,MATCH($B8,List_Resources,0),MATCH(_xlfn.ANCHORARRAY('PRiSM Resource_Data'!AW$2),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":8223.5267627194171},8322.1975851967454,8451.4268790198457,8586.5057774545803,8725.0127788961181,8850.0918800733962,8981.7259559153263,9126.565712217207,9269.8326036029666,9416.7149276465007,9556.7005893915666,9698.8744382744171,9848.7643086349453,9989.0597579754667,10141.396955904956,10303.076422572874,10455.04784107561,10617.901539122318,10776.983836156161,10932.753737983187]
["Wind","Northwest Wind (On System)",null,null,{"$f":"INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B9,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(_xlfn.ANCHORARRAY($E$2),_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0))","v":34.889052035408611},33.375912830213863,31.845665074696189,30.298430247358652,28.73439638021927,28.78010070804206,28.81481017782513,28.838064198164801,41.010457892800027,47.495246114979359,60.603152419543619,61.281610852360316,61.961769686745868,62.643423389886898,63.326364829183682,64.010380291449977,64.695249514373742,65.380745736267016,66.066635769195514,66.752680096900164,null,null,{"$f":"INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B9,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"INDEX(T_CAPEX,MATCH($B9,List_Resources,0),MATCH(_xlfn.ANCHORARRAY('PRiSM Resource_Data'!AW$2),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1499.6009226911106},1496.4451244934637,1492.4085411459935,1487.4535854211961,1481.5414345117588,1499.6515302394735,1517.8349002943869,1536.0858582024114,1554.3984285756619,1572.7663370801079,1591.1830000998721,1609.6415140899435,1628.1346446083332,1646.6548150187803,1665.1940948547626,1683.7441878353372,1702.2964195230697,1720.8417246141737,1739.3706338502807,1757.8732605418343]
["Wind","Northwest Wind (Off System)",null,null,{"$f":"INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B10,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(_xlfn.ANCHORARRAY($E$2),_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0))","v":39.321378557099756},37.86518766901159,36.392114819439925,34.902383779415779,33.396150390886568,33.553755247333427,33.702996364502724,33.843491777430884,46.135912774476239,52.743561590739894,65.977190987208232,66.784382292473936,67.596303314737341,68.412827914807679,69.233820691665969,70.059141238413105,70.888644202569907,71.722179364431611,72.559591741642677,73.400721713226119,null,null,{"$f":"INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B10,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"INDEX(T_CAPEX,MATCH($B10,List_Resources,0),MATCH(_xlfn.ANCHORARRAY('PRiSM Resource_Data'!AW$2),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1642.4854608189801},1643.394597215457,1643.5330515606677,1642.8661227142597,1641.3579478545162,1663.3807719473436,1685.5718475102717,1707.9277770604569,1730.4449290318328,1753.1194290493029,1775.9471509305824,1798.9237074081736,1822.0444405632543,1845.3044119633644,1868.6983924954143,1892.2208518853615,1915.8659478956222,1939.6275151911852,1963.4990538647205,1987.4737176115389]
["Wind","Montana Wind (Off System)",null,null,{"$f":"INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B11,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(_xlfn.ANCHORARRAY($E$2),_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0))","v":28.318434474026219},27.227859788128125,26.121642100451005,24.999725861122315,23.86209602464363,23.897299406248123,23.92324665493873,23.939560229875518,36.106914479716778,42.588671393896277,55.6955580398281,56.375209776951692,57.058794448672728,57.746217274231036,58.437367637763757,59.132131272867404,59.83039036525301,60.532023676061407,61.236906690463321,61.9449117899455,null,null,{"$f":"INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B11,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"INDEX(T_CAPEX,MATCH($B11,List_Resources,0),MATCH(_xlfn.ANCHORARRAY('PRiSM Resource_Data'!AW$2),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1582.1429973747447},1590.0374314516707,1597.5014361988488,1604.5119832071525,1611.0452331462834,1632.6026289157237,1654.3225596012935,1676.2016034902047,1698.2361065324578,1720.4221737046491,1742.7556601045376,1765.2321617688153,1787.8470062063302,1810.5952426382607,1833.4716319373581,1856.4706362573213,1879.586408343707,1902.8127805172796,1926.1432533205204,1949.5709838177936]
["Wind","Off Shore Wind (Off System)",null,null,{"$f":"INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B12,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(_xlfn.ANCHORARRAY($E$2),_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0))","v":127.82596567988789},126.90456899261683,126.24993944490831,125.80820654040974,125.54099304648207,126.0313744360366,126.64790765941579,127.37541323042369,140.34808566467538,147.74213061026828,161.84582061636411,163.62440445676259,165.488978363738,167.43558838498919,169.46095779169335,171.56238063085814,173.73761874645589,175.9848205773383,178.30245637129156,180.6892658996675,null,null,{"$f":"INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B12,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"INDEX(T_CAPEX,MATCH($B12,List_Resources,0),MATCH(_xlfn.ANCHORARRAY('PRiSM Resource_Data'!AW$2),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":5220.391979584796},5243.415900213382,5276.0951240235718,5316.6765138662167,5363.9315608453135,5416.9712005134661,5475.1355866747172,5537.9251902314272,5604.9559601965348,5675.9291427221251,5750.6103754801261,5828.8148450920644,5910.3965206838066,5995.2401958399214,6083.2555078165524,6174.3723758589495,6268.537475695508,6365.7114824148284,6465.8668911876621,6568.986278125768]
["Solar","New Construction Residential Solar",null,null,{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(E$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(E$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":154.24134907172729},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(F$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(F$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":155.68016404077966},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(G$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(G$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":157.25270421558525},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(H$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(H$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":156.91745527495115},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(I$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(I$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":156.65520385751387},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(J$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(J$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":156.49583684006677},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(K$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(K$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":155.62624788329029},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(L$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(L$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":166.77733434911863},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(M$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(M$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":177.37512151697268},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(N$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(N$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":265.50324129032555},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(O$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(O$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":269.7916749315055},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(P$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(P$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":273.749132321665},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(Q$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(Q$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":277.60922343817515},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(R$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(R$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":281.31294714221099},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(S$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(S$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":284.83913004568524},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(T$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(T$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":288.0982044133101},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(U$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(U$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":291.18936369464734},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(V$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(V$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":294.14955831799767},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(W$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(W$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":296.93329723866702},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(X$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(X$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":299.57707219310061},null,null,{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AA$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AA$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AB$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AB$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AC$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AC$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AD$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AD$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AE$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AE$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AF$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AF$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AG$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AG$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AH$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AH$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AI$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AI$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AJ$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AJ$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AK$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AK$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AL$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AL$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AM$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AM$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AN$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AN$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AO$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AO$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AP$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AP$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AQ$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AQ$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AR$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AR$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AS$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AS$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AT$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B13,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AT$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},null,null,{"$f":"INDEX(T_CAPEX,MATCH($B13,List_Resources,0),MATCH(_xlfn.ANCHORARRAY('PRiSM Resource_Data'!AW$2),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":3809.8564141065931},3862.8515221049647,3919.273326094084,3920.6864271098834,3923.4637432827894,3928.3390574807809,3911.8653030918235,3887.003183555129,3851.9476023282864,3803.3790702384272,3875.6614757145358,3943.1232972470198,4009.3599343519531,4073.4456803124594,4135.0366954870169,4192.7202616049271,4248.0208432323252,4301.4992766089945,4352.4279892072436,4401.3599668854295]
["Storage","New Construction Residential Solar + Storage",null,null,{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(E$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(E$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(F$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(F$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(G$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(G$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(H$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(H$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(I$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(I$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(J$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(J$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(K$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(K$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(L$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(L$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(M$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(M$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(N$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(N$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(O$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(O$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(P$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(P$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(Q$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(Q$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(R$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(R$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(S$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(S$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(T$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(T$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(U$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(U$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(V$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(V$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(W$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(W$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(X$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(X$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},null,null,{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AA$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AA$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":283.42947191985076},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AB$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AB$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":288.58634681178341},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AC$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AC$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":293.92886973741759},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AD$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AD$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":299.4436063795207},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AE$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AE$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":305.13711354450066},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AF$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AF$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":311.00316887601065},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AG$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AG$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":316.96521764481668},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AH$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AH$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":337.4340942823585},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AI$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AI$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":358.64072695583116},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AJ$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AJ$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":479.02699284335955},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AK$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AK$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":488.571318879675},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AL$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AL$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":498.30687984837704},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AM$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AM$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":508.23816565453052},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AN$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AN$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":518.36990407978692},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AO$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AO$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":528.70699002191589},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AP$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AP$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":539.25451020317803},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AQ$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AQ$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":550.01774323090535},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AR$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AR$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":561.00218733569363},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AS$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AS$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":572.21356572579793},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AT$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B14,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AT$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":583.65783443559258},null,null,{"$f":"INDEX(T_CAPEX2,MATCH($B14,List_Resources,0),MATCH(_xlfn.ANCHORARRAY('PRiSM Resource_Data'!AW$2),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":3336.9770488930258},3411.1313528735259,3486.9335137970816,3564.4201503406798,3643.62869492155,3724.597411780097,3807.3654154646742,3891.9726897271303,3978.4601068382467,4066.8694473324058,4157.2434201910264,4249.6256834745118,4344.0608654126827,4440.5945859638823,4539.2734788531716,4640.1452141002464,4743.258521047982,4848.6632119027108,4956.4102057976124,5066.5515533908465]
["Solar","Residential Solar",null,null,{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(E$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(E$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":165.87124443526352},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(F$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(F$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":167.4593843057429},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(G$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(G$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":169.19138312801394},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(H$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(H$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":168.84786754899733},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(I$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(I$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":168.58151506778248},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(J$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(J$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":168.42442626833926},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(K$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(K$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":167.49235107369097},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(L$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(L$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":179.6227405554898},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(M$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(M$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":191.14770779750791},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(N$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(N$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":286.9402095029165},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(O$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(O$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":291.59848472624822},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(P$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(P$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":295.89745797138755},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(Q$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(Q$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":300.09102506674253},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(R$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(R$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":304.11504424371628},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(S$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(S$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":307.94648816817738},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(T$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(T$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":311.48798487897483},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(U$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(U$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":314.84733438938167},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(V$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(V$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":318.06467772546193},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(W$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(W$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":321.09054175947546},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(X$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(X$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":323.96456069509236},null,null,{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AA$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AA$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AB$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AB$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AC$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AC$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AD$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AD$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AE$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AE$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AF$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AF$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AG$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AG$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AH$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AH$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AI$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AI$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AJ$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AJ$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AK$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AK$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AL$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AL$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AM$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AM$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AN$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AN$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AO$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AO$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AP$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AP$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AQ$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AQ$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AR$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AR$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AS$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AS$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AT$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B15,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AT$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},null,null,{"$f":"INDEX(T_CAPEX,MATCH($B15,List_Resources,0),MATCH(_xlfn.ANCHORARRAY('PRiSM Resource_Data'!AW$2),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":4141.148276202819},4198.7516544619184,4260.079702276179,4261.6156816411767,4264.6345035682489,4269.9337581312839,4252.0275033606786,4225.0034603860095,4186.8995677481371,4134.1076850417694,4212.6755170810175,4286.0035839641514,4357.9999286434277,4427.6583481657162,4494.6051037902362,4557.3046321792681,4617.4139600351364,4675.5426919662978,4730.8999882687431,4784.0869205276413]
["Storage","Residential Solar + Storage",null,null,{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(E$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(E$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(F$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(F$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(G$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(G$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(H$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(H$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(I$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(I$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(J$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(J$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(K$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(K$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(L$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(L$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(M$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(M$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(N$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(N$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(O$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(O$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(P$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(P$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(Q$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(Q$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(R$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(R$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(S$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(S$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(T$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(T$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(U$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(U$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(V$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(V$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(W$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(W$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(X$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(X$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},null,null,{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AA$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AA$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":299.92190665926216},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AB$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AB$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":305.44527683363344},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AC$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AC$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":311.16243873864556},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AD$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AD$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":317.06014169973412},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AE$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AE$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":323.14512352260874},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AF$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AF$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":329.41135287212666},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AG$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AG$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":335.78246868426879},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AH$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AH$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":357.7779683376524},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AI$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AI$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":380.56976048536808},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AJ$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AJ$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":510.17230712627622},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AK$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AK$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":520.40876936509301},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AL$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AL$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":530.85182319040143},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AM$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AM$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":541.50632316396843},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AN$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AN$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":552.37734716275372},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AO$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AO$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":563.47014711841882},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AP$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AP$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":574.79017498609278},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AQ$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AQ$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":586.34308210182201},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AR$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AR$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":598.13474833377791},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AS$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AS$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":610.17128702100683},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AT$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B16,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AT$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":622.45905258640937},null,null,{"$f":"INDEX(T_CAPEX2,MATCH($B16,List_Resources,0),MATCH(_xlfn.ANCHORARRAY('PRiSM Resource_Data'!AW$2),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":3593.6675911155662},3673.5260723253359,3755.1591687045498,3838.6063157515018,3923.9078253001312,4011.1049049939506,4100.2396781927264,4191.355204321525,4284.4954996719571,4379.7055586656679,4477.0313755903362,4576.5199668187051,4678.2193935213509,4782.1787848841814,4888.4483618418772,4997.079461338727,5108.1245611285958,5221.6373051259961,5337.6725293205054,5456.2862882670661]
["Solar","Commercial Solar",null,null,{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(E$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(E$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":120.48718751805866},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(F$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(F$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":120.73257965768289},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(G$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(G$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":120.69432721920262},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(H$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(H$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":119.73200514762655},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(I$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(I$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":118.85626200887302},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(J$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(J$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":117.94116262616998},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(K$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(K$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":116.59429383278565},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(L$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(L$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":121.75575695267158},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(M$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(M$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":126.4076352386313},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(N$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(N$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":140.41156531470358},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(O$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(O$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":141.91392761713607},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(P$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(P$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":143.26182712742073},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(Q$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(Q$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":144.54969050853359},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(R$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(R$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":145.77393233206581},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(S$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(S$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":146.88017099133944},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(T$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(T$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":147.82059426630272},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(U$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(U$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":148.56577513269178},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(V$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(V$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":149.247398740851},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(W$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(W$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":149.85881473275535},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(X$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(X$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":150.43009130639226},null,null,{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AA$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AA$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AB$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AB$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AC$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AC$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AD$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AD$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AE$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AE$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AF$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AF$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AG$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AG$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AH$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AH$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AI$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AI$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AJ$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AJ$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AK$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AK$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AL$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AL$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AM$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AM$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AN$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AN$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AO$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AO$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AP$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AP$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AQ$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AQ$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AR$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AR$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AS$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AS$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AT$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B17,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AT$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},null,null,{"$f":"INDEX(T_CAPEX,MATCH($B17,List_Resources,0),MATCH(_xlfn.ANCHORARRAY('PRiSM Resource_Data'!AW$2),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2297.1374147885713},2316.1824912583152,2328.9530480732678,2321.3845350718425,2315.24905695799,2307.7629852385053,2290.1982363033844,2266.6845450519722,2236.4346882056784,2198.6089043992783,2230.8386110717674,2260.5808352392646,2289.4524738503837,2317.3801560583038,2343.399309541378,2366.6481803034126,2386.5781102920441,2405.4843240017599,2423.2361017045296,2440.3547503320992]
["Storage","Commercial Solar + Storage",null,null,{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(E$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(E$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(F$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(F$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(G$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(G$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(H$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(H$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(I$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(I$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(J$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(J$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(K$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(K$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(L$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(L$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(M$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(M$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(N$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(N$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(O$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(O$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(P$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(P$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(Q$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(Q$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(R$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(R$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(S$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(S$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(T$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(T$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(U$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(U$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(V$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(V$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(W$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(W$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(X$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(X$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},null,null,{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AA$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AA$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":322.55128886207126},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AB$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AB$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":328.86524126204444},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AC$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AC$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":335.40124819262263},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AD$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AD$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":342.16054364015622},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AE$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AE$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":349.14210637756048},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AF$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AF$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":356.35091507801383},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AG$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AG$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":363.7008804085458},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AH$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AH$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":386.30696261346105},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AI$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AI$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":409.73106192089784},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AJ$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AJ$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":458.25715608191456},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AK$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AK$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":467.79367065948441},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AL$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AL$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":477.52967826080783},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AM$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AM$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":487.46993352224382},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AN$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AN$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":497.61920684503411},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AO$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AO$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":507.98237262630659},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AP$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AP$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":518.56446514312427},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AQ$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AQ$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":529.37069835850741},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AR$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AR$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":540.40659975294761},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AS$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AS$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":551.67776479735494},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AT$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B18,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AT$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":563.19000962474763},null,null,{"$f":"INDEX(T_CAPEX2,MATCH($B18,List_Resources,0),MATCH(_xlfn.ANCHORARRAY('PRiSM Resource_Data'!AW$2),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2874.9340728924535},2938.8208578602694,3004.1273349636399,3070.885052601202,3139.1262602401057,3208.8839239951608,3280.191742554181,3353.0841634572207,3427.5963997375666,3503.7644469325346,3581.6251004722694,3661.2159734549641,3742.5755148170806,3825.7430279073455,3910.7586894735023,3997.6635690709822,4086.4996489028777,4177.3098441007978,4270.1380234564049,4365.029030613653]
["Solar","Low-Income Community Solar",null,null,{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(E$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(E$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":27.049820795116705},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(F$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(F$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":26.953540777646939},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(G$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(G$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":26.837634680748714},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(H$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(H$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":26.649548656932282},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(I$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(I$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":26.474785678256364},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(J$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(J$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":26.304037422477357},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(K$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(K$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":26.105799607232541},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(L$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(L$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":25.89781411694651},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(M$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(M$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":57.874559257419683},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(N$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(N$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":67.611355436952053},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(O$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(O$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":68.313421723889277},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(P$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(P$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":68.969965900638769},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(Q$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(Q$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":69.607175953456675},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(R$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(R$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":70.223725680329096},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(S$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(S$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":70.8038981136975},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(T$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(T$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":71.333724002789651},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(U$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(U$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":71.804355654488006},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(V$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(V$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":72.252730833435166},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(W$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(W$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":72.676610690173504},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(X$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(X$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":73.084224398683062},null,null,{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AA$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AA$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AB$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AB$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AC$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AC$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AD$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AD$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AE$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AE$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AF$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AF$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AG$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AG$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AH$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AH$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AI$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AI$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AJ$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AJ$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AK$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AK$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AL$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AL$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AM$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AM$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AN$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AN$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AO$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AO$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AP$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AP$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AQ$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AQ$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AR$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AR$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AS$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AS$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AT$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B19,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AT$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},null,null,{"$f":"INDEX(T_CAPEX,MATCH($B19,List_Resources,0),MATCH(_xlfn.ANCHORARRAY('PRiSM Resource_Data'!AW$2),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":368.94944741048664},369.00878991774448,368.28991694191461,365.38058410749954,362.45202967290004,359.21973045632791,354.80452423219657,349.61283153447334,1717.7958613859118,1682.7630094863473,1702.4095992487842,1720.6812903323653,1738.3789580182502,1755.458071874689,1771.4282205765471,1785.8501132281908,1798.4407093525651,1810.3386031231712,1821.4691006536993,1832.0831958504398]
["Solar","Solar Photovoltaic Fixed Array (5 MW AC)",null,null,{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(E$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(E$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":59.02297291864604},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(F$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(F$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":58.125081148184464},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(G$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(G$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":57.076983687519181},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(H$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(H$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":55.610437408499571},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(I$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(I$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":54.146965686352466},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(J$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(J$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":52.633603776411668},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(K$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(K$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":50.9057219922936},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(L$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(L$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":59.754475351945501},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(M$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(M$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":61.663742661976706},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(N$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(N$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":67.611355436952778},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(O$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(O$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":68.313421723889363},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(P$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(P$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":68.969965900638741},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(Q$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(Q$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":69.607175953456647},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(R$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(R$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":70.223725680329167},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(S$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(S$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":70.803898113697471},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(T$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(T$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":71.333724002789637},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(U$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(U$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":71.804355654487992},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(V$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(V$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":72.252730833435024},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(W$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(W$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":72.676610690173504},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(X$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(X$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":73.084224398683062},null,null,{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AA$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AA$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AB$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AB$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AC$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AC$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AD$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AD$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AE$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AE$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AF$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AF$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AG$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AG$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AH$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AH$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AI$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AI$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AJ$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AJ$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AK$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AK$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AL$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AL$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AM$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AM$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AN$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AN$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AO$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AO$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AP$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AP$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AQ$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AQ$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AR$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AR$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AS$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AS$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AT$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B20,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AT$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},null,null,{"$f":"INDEX(T_CAPEX,MATCH($B20,List_Resources,0),MATCH(_xlfn.ANCHORARRAY('PRiSM Resource_Data'!AW$2),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1844.7472370524333},1845.0439495887224,1841.4495847095729,1826.9029205374977,1812.2601483645001,1796.0986522816395,1774.0226211609825,1748.0641576723667,1717.7958613859118,1682.7630094863473,1702.4095992487842,1720.6812903323653,1738.3789580182502,1755.458071874689,1771.4282205765471,1785.8501132281908,1798.4407093525651,1810.3386031231712,1821.4691006536993,1832.0831958504398]
["Storage","5MW/20MWh Lithium-Ion Storage w/ 5MW Solar",null,null,{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(E$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(E$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(F$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(F$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(G$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(G$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(H$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(H$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(I$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(I$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(J$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(J$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(K$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(K$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(L$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(L$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(M$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(M$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(N$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(N$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(O$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(O$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(P$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(P$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(Q$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(Q$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(R$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(R$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(S$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(S$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(T$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(T$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(U$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(U$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(V$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(V$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(W$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(W$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(X$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(X$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},null,null,{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AA$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AA$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":213.98961620832657},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AB$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AB$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":212.38974022495884},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AC$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AC$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":210.63295449671705},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AD$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AD$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":208.71434861530454},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AE$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AE$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":206.62963101576526},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AF$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AF$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":207.78459309701526},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AG$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AG$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":208.8784719295482},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AH$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AH$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":219.58123197723313},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AI$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AI$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":230.32535594122859},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AJ$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AJ$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":256.12632569340457},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AK$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AK$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":257.16667262460248},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AL$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AL$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":258.12828077823514},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AM$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AM$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":259.00742621535863},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AN$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AN$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":259.80028634864425},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AO$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AO$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":260.5029142480401},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AP$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AP$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":261.13774214924746},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AQ$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AQ$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":261.70178542257179},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AR$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AR$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":262.19204183473545},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AS$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AS$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":262.60539745875508},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AT$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B21,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AT$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":262.9386787081794},null,null,{"$f":"INDEX(T_CAPEX2,MATCH(INDEX($D$55:$D$100,MATCH($B21,$B$55:$B$100,0),1),List_Resources,0),MATCH(_xlfn.ANCHORARRAY('PRiSM Resource_Data'!AW$2),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2195.2879641213694},2169.0461884387878,2140.5477469463763,2109.7043510681269,2076.4247180302418,2089.8303517762738,2102.8074534955376,2115.3304222544693,2127.3727355212409,2138.9069212224435,2149.9045290477929,2160.3361009869327,2170.1711410824946,2179.3780843837822,2187.9242650856754,2195.775883837734,2202.8979742089386,2209.2543682941196,2214.8076614488723,2219.5191761407332]
["Solar","Solar Photovoltaic w/Single Axis Tracking (100 MW AC) (NR17)",null,null,{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(E$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(E$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":37.617564953963495},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(F$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(F$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":35.341102208488856},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(G$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(G$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":33.040671542121629},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(H$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(H$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":30.716438712701859},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(I$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(I$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":28.368600552272913},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(J$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(J$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":26.77887039625195},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(K$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(K$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":25.126230783357322},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(L$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(L$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":35.27219039933177},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(M$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(M$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":39.817452514834095},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(N$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(N$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":45.25928023597077},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(O$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(O$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":45.500169811063756},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(P$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(P$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":45.732513015550758},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(Q$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(Q$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":45.955904012894223},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(R$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(R$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":46.169925381409662},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(S$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(S$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":46.374149545379957},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(T$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(T$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":46.568138759308354},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(U$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(U$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":46.751445112289289},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(V$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(V$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":46.923610554467714},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(W$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(W$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":47.084166947607969},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(X$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(X$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":47.232636141551396},null,null,{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AA$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AA$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AB$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AB$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AC$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AC$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AD$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AD$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AE$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AE$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AF$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AF$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AG$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AG$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AH$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AH$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AI$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AI$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AJ$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AJ$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AK$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AK$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AL$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AL$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AM$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AM$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AN$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AN$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AO$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AO$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AP$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AP$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AQ$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AQ$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AR$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AR$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AS$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AS$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AT$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B22,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AT$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},null,null,{"$f":"'DATA (Nominal)'!S115","v":1392.3570593162951},{"$f":"'DATA (Nominal)'!T115","v":1373.9054079191294},{"$f":"'DATA (Nominal)'!U115","v":1353.9461213458778},{"$f":"'DATA (Nominal)'!V115","v":1332.4213060031529},{"$f":"'DATA (Nominal)'!W115","v":1309.2712397710106},{"$f":"'DATA (Nominal)'!X115","v":1284.4343193247732},{"$f":"'DATA (Nominal)'!Y115","v":1257.8470060185803},{"$f":"'DATA (Nominal)'!Z115","v":1229.4437702927612},{"$f":"'DATA (Nominal)'!AA115","v":1199.1570345661441},{"$f":"'DATA (Nominal)'!AB115","v":1166.917114573416},{"$f":"'DATA (Nominal)'!AC115","v":1173.9805874258011},{"$f":"'DATA (Nominal)'!AD115","v":1180.7817454254657},{"$f":"'DATA (Nominal)'!AE115","v":1187.3054421861164},{"$f":"'DATA (Nominal)'!AF115","v":1193.5359876910743},{"$f":"'DATA (Nominal)'!AG115","v":1199.4571316117158},{"$f":"'DATA (Nominal)'!AH115","v":1205.0520461529688},{"$f":"'DATA (Nominal)'!AI115","v":1210.3033084130864},{"$f":"'DATA (Nominal)'!AJ115","v":1215.1928822445821},{"$f":"'DATA (Nominal)'!AK115","v":1219.7020996028687},{"$f":"'DATA (Nominal)'!AL115","v":1223.8116413687803}]
["Storage","100 MW/400 MWh Lithium-ion w/ 100 MW Solar",null,null,{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(E$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(E$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(F$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(F$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(G$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(G$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(H$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(H$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(I$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(I$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(J$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(J$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(K$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(K$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(L$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(L$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(M$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(M$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(N$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(N$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(O$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(O$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(P$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(P$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(Q$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(Q$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(R$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(R$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(S$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(S$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(T$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(T$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(U$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(U$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(V$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(V$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(W$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(W$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(X$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(X$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},null,null,{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AA$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AA$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":182.1816535430284},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AB$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AB$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":180.94324670683994},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AC$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AC$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":179.60851644565827},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AD$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AD$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":178.1775533188256},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AE$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AE$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":176.65061000400573},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AF$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AF$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":177.61164832383136},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AG$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AG$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":178.52123757915621},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AH$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AH$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":186.70319437437578},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AI$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AI$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":194.91135878032188},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AJ$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AJ$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":214.51816559487889},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AK$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AK$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":215.36682468769104},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AL$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AL$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":216.15016716656356},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AM$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AM$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":216.86543675374963},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AN$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AN$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":217.50985066839746},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AO$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AO$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":218.08058298174262},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AP$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AP$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":218.59482469298615},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AQ$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AQ$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":219.05055873814516},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AR$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AR$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":219.44576423137437},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AS$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AS$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":219.77842153561016},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AT$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B23,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AT$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":220.04651797449543},null,null,{"$f":"INDEX(T_CAPEX2,MATCH(INDEX($D$55:$D$100,MATCH($B23,$B$55:$B$100,0),1),List_Resources,0),MATCH(_xlfn.ANCHORARRAY('PRiSM Resource_Data'!AW$2),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1662.6607203673323},1642.7858017356066,1621.2017362118459,1597.8416560548767,1572.6364257868388,1582.7895451158008,1592.6181041228497,1602.1027132484667,1611.2232849357595,1619.9590124668343,1628.2883482296402,1636.1889814032179,1643.6378150493651,1650.6109425988645,1657.0836237206265,1663.0302595623496,1668.4243673516883,1673.2385543473495,1677.4444911301298,1681.0128842246211]
["Solar","Solar Photovoltaic w/Single Axis Tracking (100 MW AC) (NR19)",null,null,{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(E$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(E$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":37.617564953963495},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(F$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(F$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":35.341102208488856},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(G$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(G$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":33.040671542121629},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(H$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(H$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":30.716438712701859},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(I$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(I$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":28.368600552272913},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(J$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(J$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":26.77887039625195},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(K$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(K$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":25.126230783357322},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(L$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(L$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":35.27219039933177},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(M$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(M$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":39.817452514834095},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(N$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(N$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":45.25928023597077},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(O$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(O$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":45.500169811063756},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(P$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(P$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":45.732513015550758},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(Q$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(Q$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":45.955904012894223},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(R$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(R$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":46.169925381409662},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(S$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(S$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":46.374149545379957},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(T$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(T$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":46.568138759308354},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(U$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(U$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":46.751445112289289},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(V$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(V$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":46.923610554467714},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(W$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(W$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":47.084166947607969},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(X$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(X$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":47.232636141551396},null,null,{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AA$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AA$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AB$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AB$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AC$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AC$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AD$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AD$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AE$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AE$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AF$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AF$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AG$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AG$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AH$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AH$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AI$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AI$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AJ$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AJ$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AK$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AK$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AL$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AL$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AM$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AM$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AN$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AN$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AO$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AO$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AP$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AP$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AQ$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AQ$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AR$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AR$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AS$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AS$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AT$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B24,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AT$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},null,null,{"$f":"AW22","v":1392.3570593162951},{"$f":"AX22","v":1373.9054079191294},1353.9461213458778,1332.4213060031529,1309.2712397710106,1284.4343193247732,1257.8470060185803,1229.4437702927612,1199.1570345661441,1166.917114573416,1173.9805874258011,1180.7817454254657,1187.3054421861164,1193.5359876910743,1199.4571316117158,1205.0520461529688,1210.3033084130864,1215.1928822445821,1219.7020996028687,1223.8116413687803]
["Storage","100 MW/200 MWh Lithium-ion w/ 100 MW Solar",null,null,{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(E$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(E$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(F$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(F$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(G$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(G$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(H$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(H$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(I$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(I$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(J$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(J$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(K$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(K$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(L$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(L$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(M$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(M$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(N$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(N$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(O$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(O$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(P$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(P$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(Q$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(Q$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(R$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(R$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(S$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(S$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(T$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(T$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(U$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(U$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(V$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(V$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(W$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(W$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(X$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(X$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},null,null,{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AA$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AA$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":122.0480746134439},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AB$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AB$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":121.78631317178886},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AC$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AC$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":121.50538694467512},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AD$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AD$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":121.20898989195442},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AE$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AE$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":120.90121731556619},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AF$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AF$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":121.71764971623165},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AG$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AG$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":122.50253750289909},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AH$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AH$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":127.83563428341785},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AI$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AI$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":133.20240106844776},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AJ$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AJ$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":145.74202068984161},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AK$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AK$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":146.53120983825218},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AL$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AL$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":147.28446929573255},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AM$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AM$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":148.00022767613558},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AN$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AN$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":148.67693448532188},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AO$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AO$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":149.31302460477042},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AP$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AP$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":149.9176494558983},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AQ$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AQ$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":150.4897885677797},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AR$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AR$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":151.0284409032343},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AS$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AS$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":151.53262971333118},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AT$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B25,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AT$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":152.00140790152534},null,null,{"$f":"INDEX(T_CAPEX2,MATCH(INDEX($D$55:$D$100,MATCH($B25,$B$55:$B$100,0),1),List_Resources,0),MATCH(_xlfn.ANCHORARRAY('PRiSM Resource_Data'!AW$2),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1004.3376835423746},998.85930058089946,992.70052971197185,985.8427529152234,978.26859036775841,986.27825498620086,994.1510523588687,1001.876338495921,1009.4430209157267,1016.8395404653677,1024.0538522283871,1031.0734054536442,1037.8851224324876,1044.4753762440223,1050.8299672798769,1056.9340984504154,1062.7723489636933,1068.3286465563569,1073.5862380420199,1078.5276580270659]
["Solar","Solar Photovoltaic w/Single Axis Tracking (100 MW AC) (NR21)",null,null,{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(E$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(E$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":37.617564953963495},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(F$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(F$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":35.341102208488856},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(G$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(G$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":33.040671542121629},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(H$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(H$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":30.716438712701859},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(I$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(I$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":28.368600552272913},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(J$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(J$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":26.77887039625195},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(K$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(K$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":25.126230783357322},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(L$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(L$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":35.27219039933177},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(M$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(M$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":39.817452514834095},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(N$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(N$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":45.25928023597077},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(O$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(O$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":45.500169811063756},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(P$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(P$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":45.732513015550758},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(Q$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(Q$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":45.955904012894223},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(R$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(R$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":46.169925381409662},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(S$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(S$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":46.374149545379957},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(T$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(T$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":46.568138759308354},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(U$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(U$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":46.751445112289289},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(V$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(V$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":46.923610554467714},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(W$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(W$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":47.084166947607969},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(X$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(X$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":47.232636141551396},null,null,{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AA$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AA$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AB$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AB$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AC$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AC$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AD$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AD$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AE$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AE$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AF$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AF$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AG$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AG$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AH$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AH$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AI$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AI$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AJ$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AJ$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AK$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AK$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AL$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AL$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AM$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AM$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AN$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AN$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AO$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AO$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AP$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AP$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AQ$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AQ$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AR$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AR$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AS$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AS$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AT$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B26,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AT$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},null,null,{"$f":"AW22","v":1392.3570593162951},{"$f":"AX22","v":1373.9054079191294},1353.9461213458778,1332.4213060031529,1309.2712397710106,1284.4343193247732,1257.8470060185803,1229.4437702927612,1199.1570345661441,1166.917114573416,1173.9805874258011,1180.7817454254657,1187.3054421861164,1193.5359876910743,1199.4571316117158,1205.0520461529688,1210.3033084130864,1215.1928822445821,1219.7020996028687,1223.8116413687803]
["Storage","50 MW/200 MWh Lithium-ion w/ 100 MW solar",null,null,{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(E$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(E$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(F$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(F$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(G$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(G$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(H$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(H$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(I$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(I$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(J$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(J$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(K$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(K$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(L$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(L$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(M$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(M$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(N$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(N$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(O$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(O$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(P$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(P$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(Q$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(Q$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(R$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(R$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(S$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(S$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(T$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(T$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(U$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(U$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(V$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(V$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(W$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(W$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(X$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(X$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},null,null,{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AA$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AA$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":74.94611374596029},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AB$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AB$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":74.790004057881319},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AC$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AC$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":74.640811511698416},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AD$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AD$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":74.503044497092006},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AE$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AE$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":74.381572620700283},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AF$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AF$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":74.847362010443305},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AG$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AG$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":75.289557580857959},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AH$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AH$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":77.997600783121186},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AI$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AI$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":80.713809708528402},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AJ$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AJ$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":87.007294984330144},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AK$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AK$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":87.416334687896523},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AL$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AL$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":87.802450680633612},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AM$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AM$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":88.164904482401269},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AN$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AN$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":88.503007361701862},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AO$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AO$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":88.816092589599535},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AP$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AP$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":89.108887868999759},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AQ$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AQ$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":89.381066812222031},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AR$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AR$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":89.632351766023788},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AS$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AS$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":89.862520031992958},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AT$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B27,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AT$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":90.071410637849027},null,null,{"$f":"INDEX(T_CAPEX2,MATCH(INDEX($D$55:$D$100,MATCH($B27,$B$55:$B$100,0),1),List_Resources,0),MATCH(_xlfn.ANCHORARRAY('PRiSM Resource_Data'!AW$2),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1004.3376835423746},998.85930058089946,992.70052971197185,985.8427529152234,978.26859036775841,986.27825498620086,994.1510523588687,1001.876338495921,1009.4430209157267,1016.8395404653677,1024.0538522283871,1031.0734054536442,1037.8851224324876,1044.4753762440223,1050.8299672798769,1056.9340984504154,1062.7723489636933,1068.3286465563569,1073.5862380420199,1078.5276580270659]
["Solar","Southern NW Solar Photovoltaic w/ Single Axies Tracking (100 MW AC)",null,null,{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(E$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(E$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":34.574652088482658},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(F$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(F$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":32.384246896069158},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(G$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(G$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":30.170469217605717},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(H$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(H$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":27.933466116007526},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(I$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(I$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":25.673411374706358},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(J$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(J$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":24.133408070140568},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(K$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(K$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":22.532962011731367},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(L$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(L$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":32.700992396710014},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(M$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(M$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":37.286088848900292},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(N$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(N$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":43.024605793262474},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(O$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(O$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":43.253601458992229},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(P$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(P$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":43.47447273068893},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(Q$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(Q$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":43.686833809971503},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(R$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(R$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":43.890287885328114},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(S$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(S$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":44.084428492568556},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(T$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(T$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":44.268839499855936},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(U$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(U$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":44.443095111860508},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(V$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(V$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":44.606759894913317},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(W$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(W$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":44.759388825078162},{"$f":"MIN(INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(X$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(X$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":44.900527360833898},null,null,{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AA$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AA$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AB$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AB$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AC$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AC$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AD$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AD$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AE$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AE$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AF$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AF$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AG$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AG$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AH$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AH$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AI$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AI$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AJ$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AJ$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AK$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AK$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AL$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AL$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AM$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AM$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AN$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AN$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AO$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AO$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AP$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AP$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AQ$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AQ$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AR$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AR$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AS$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AS$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},{"$f":"MIN(INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AT$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)),\nINDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B28,$B$55:$B$102,0),1)&\" (PTC)\",'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(AT$2,_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0)))","v":0},null,null,{"$f":"INDEX(T_CAPEX,MATCH(INDEX($D$55:$D$100,MATCH($B28,$B$55:$B$100,0),1),List_Resources,0),MATCH(_xlfn.ANCHORARRAY('PRiSM Resource_Data'!AW$2),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1392.3570593162951},1373.9054079191294,1353.9461213458778,1332.4213060031529,1309.2712397710106,1284.4343193247732,1257.8470060185803,1229.4437702927612,1199.1570345661441,1166.917114573416,1173.9805874258011,1180.7817454254657,1187.3054421861164,1193.5359876910743,1199.4571316117158,1205.0520461529688,1210.3033084130864,1215.1928822445821,1219.7020996028687,1223.8116413687803]
["Storage","Distribution Scale 4hr Lithium-Ion",null,null,{"$f":"INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B29,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(_xlfn.ANCHORARRAY($E$2),_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B29,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0))","v":208.04962191055102},206.16462907648511,204.1820169218945,202.10414380130615,199.93389028978669,201.09937917672411,202.21878468864887,301.42005356774706,303.00040863179464,304.50557179361493,305.93237233707299,307.27759754896118,308.53799644009757,309.71028391501096,310.79114542552799,311.77724214607781,312.66521671119636,313.45169955855772,314.13331592390654,314.70669353753215,null,null,{"$f":"INDEX(T_CAPEX,MATCH($B29,List_Resources,0),MATCH(_xlfn.ANCHORARRAY('PRiSM Resource_Data'!AW$2),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2195.2879641213694},2169.0461884387878,2140.5477469463763,2109.7043510681269,2076.4247180302418,2089.8303517762738,2102.8074534955376,2115.3304222544693,2127.3727355212409,2138.9069212224435,2149.9045290477929,2160.3361009869327,2170.1711410824946,2179.3780843837822,2187.9242650856754,2195.775883837734,2202.8979742089386,2209.2543682941196,2214.8076614488723,2219.5191761407332]
["Storage","Distribution Scale 8hr Lithium-Ion",null,null,{"$f":"INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B30,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(_xlfn.ANCHORARRAY($E$2),_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B30,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0))","v":370.6550582417463},365.82289873760755,360.76969249529145,355.49892524103365,350.01488670146654,351.59864443936544,353.08467002981178,526.12783284232933,528.15721539226035,530.0288380402759,531.73686202847841,533.27540216068235,534.6385364072014,535.82031654909281,536.81477994547072,537.61596251409389,538.21791302262943,538.61470879584238,538.8004729525112,538.76939329527761,null,null,{"$f":"INDEX(T_CAPEX,MATCH($B30,List_Resources,0),MATCH(_xlfn.ANCHORARRAY('PRiSM Resource_Data'!AW$2),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":3933.7167626634669},3869.4581611849835,3800.2262576170397,3725.8053507009777,3645.9674868858233,3665.0333257115817,3683.1749927857027,3700.3437928131393,3716.4894500330151,3731.5600723951475,3745.5021158909294,3758.2603491654609,3769.7778185556353,3779.9958137190802,3788.8538340417663,3796.2895560380794,3802.2388019867617,3806.6355100798564,3809.4117064001584,3810.4974790866586]
["Storage","4hr Lithium-Ion",null,null,{"$f":"INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B31,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(_xlfn.ANCHORARRAY($E$2),_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B31,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0))","v":159.0172139627299},157.57228812754892,156.05194204785425,154.45790376497189,152.79229486693416,153.68383461771771,154.54018976607688,230.60957651686923,231.81971402789677,232.9723453990689,234.06503798700479,235.09532623505285,236.06071445838003,236.95867996792978,237.78667655998481,238.54213839995541,239.22248433103888,239.82512264054836,240.34745631902209,240.78688884969279,null,null,{"$f":"INDEX(T_CAPEX,MATCH($B31,List_Resources,0),MATCH(_xlfn.ANCHORARRAY('PRiSM Resource_Data'!AW$2),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1662.6607203673323},1642.7858017356066,1621.2017362118459,1597.8416560548767,1572.6364257868388,1582.7895451158008,1592.6181041228497,1602.1027132484667,1611.2232849357595,1619.9590124668343,1628.2883482296402,1636.1889814032179,1643.6378150493651,1650.6109425988645,1657.0836237206265,1663.0302595623496,1668.4243673516883,1673.2385543473495,1677.4444911301298,1681.0128842246211]
["Storage","8hr Lithium-Ion",null,null,{"$f":"INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B32,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(_xlfn.ANCHORARRAY($E$2),_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B32,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0))","v":283.31528454370959},279.61321501921543,275.74045573680257,271.69950470474822,267.49346079683028,268.70551401034442,269.84293873628872,402.53717191020587,404.09189473264797,405.52595429518783,406.83486970797958,408.01412305852261,409.0591666477477,409.96543101401096,410.72833380852944,411.34328959081103,411.8057206181179,412.11106870897771,412.25480826728227,412.2324605606799,null,null,{"$f":"INDEX(T_CAPEX,MATCH($B32,List_Resources,0),MATCH(_xlfn.ANCHORARRAY('PRiSM Resource_Data'!AW$2),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2979.3067940172486},2930.6388040450202,2878.2041492115941,2821.8394623341837,2761.3720966250003,2775.812125375001,2789.5522076508109,2802.555462753558,2814.7838129758252,2826.1979564697672,2836.7573402321468,2846.4201333023657,2855.1432002831202,2862.8820753085488,2869.5909366021251,2875.2225817862177,2879.728404127678,2883.0583699293338,2885.1609973063496,2885.9833366197317]
["Storage","16hr Lithium-Ion",null,null,{"$f":"INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B33,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(_xlfn.ANCHORARRAY($E$2),_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B33,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0))","v":531.91142570566888},523.69506880254846,515.11748311469898,506.182706584301,496.89579265662309,498.74887279559761,500.44845411296569,746.39243347364766,748.63643573109255,750.63353669901869,752.37518098160956,753.85276927148288,755.05767457480022,755.98126012802675,756.61489914384288,756.94999653500793,756.97801277743145,756.69049008732975,756.07908110235644,755.13558027316003,null,null,{"$f":"INDEX(T_CAPEX,MATCH($B33,List_Resources,0),MATCH(_xlfn.ANCHORARRAY('PRiSM Resource_Data'!AW$2),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":5612.5989413170792},5506.3448086638473,5392.2089752110896,5269.8350748927969,5138.8434383013237,5161.8572858934012,5183.4204147067339,5203.4609617637416,5221.9048690559557,5238.6758444756333,5253.6953242371592,5266.8824371006613,5278.1539707506308,5287.4243407279191,5294.6055623651228,5299.607226233953,5302.336477679657,5302.698001093303,5300.5940096587883,5295.9242414099535]
["Storage","4 hr Flow Battery",null,null,{"$f":"INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B34,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(_xlfn.ANCHORARRAY($E$2),_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B34,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0))","v":180.14518040051743},180.66238893538167,181.33847883256044,182.26593382974292,183.11998674975308,184.08258603075706,185.18279448588649,242.87279677989932,243.93120978165541,245.50372451611318,247.41837602518694,249.64071752187382,252.23697265770284,254.83280228578337,257.42932316184482,260.02774574993424,262.62937494522504,265.23561067674302,267.84794839022157,270.46797941167637,null,null,{"$f":"INDEX(T_CAPEX,MATCH($B34,List_Resources,0),MATCH(_xlfn.ANCHORARRAY('PRiSM Resource_Data'!AW$2),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1316.8092526852665},1296.5925657225885,1278.0185997630301,1262.3864301022761,1245.0725071664292,1228.6451272932056,1213.5022624680907,1200.5356943984764,1190.2646952584307,1183.9433471228049,1180.097638408324,1178.4244785652504,1179.4778906056431,1180.0597542008525,1180.1691816458683,1179.8058522054139,1178.9700131347072,1177.6624795634677,1175.8846332424366,1173.6384201548594]
["Storage","8 hr Flow Battery",null,null,{"$f":"INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B35,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(_xlfn.ANCHORARRAY($E$2),_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B35,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0))","v":195.74672211669105},196.43479097341412,197.2929724860175,198.41848688006129,199.47025838914138,200.63948786498355,201.95678044935198,262.72191871721134,264.00256905431439,265.82700524477264,268.01467158060876,270.5294689689203,273.44104859410243,276.35627823152282,279.27642201064646,282.20284451918371,285.13701160731722,288.08049106678743,291.03495318508243,294.00217117537647,null,null,{"$f":"INDEX(T_CAPEX,MATCH($B35,List_Resources,0),MATCH(_xlfn.ANCHORARRAY('PRiSM Resource_Data'!AW$2),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1383.2307828297967},1361.9943405154793,1342.4834801368013,1326.0628039962905,1307.8755448108247,1290.6195470453592,1274.7128568974763,1261.0922386758366,1250.3031573020858,1243.6629523427487,1239.6232611993132,1237.8657050499967,1238.9722525308132,1239.5834660643302,1239.6984131685697,1239.3167569299612,1238.4387570755896,1237.0652698513511,1235.1977467052493,1232.8382317783942]
["Storage","100hr Iron Oxide",null,null,{"$f":"INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B36,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(_xlfn.ANCHORARRAY($E$2),_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B36,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0))","v":248.03518695226762},249.17292378007105,250.32816816851684,251.50129534968437,252.69268886949331,253.90274077240963,255.13185179025604,400.79846687552765,402.3236457603536,403.86959635181779,405.43675691574299,407.02557541563704,408.63650972812081,410.27002786314381,411.92660818909349,413.6067396629054,415.31092206528859,417.03966624117623,418.79349434552182,420.57294009455421,null,null,{"$f":"INDEX(T_CAPEX,MATCH($B36,List_Resources,0),MATCH(_xlfn.ANCHORARRAY('PRiSM Resource_Data'!AW$2),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":3036.745174789829},3042.1431715427275,3047.5507635587355,3052.9679678940065,3058.3948016350159,3063.8312818986096,3069.277425832061,3074.7332506131238,3080.1987734500831,3085.6740115818166,3091.1589822778433,3096.6537028383809,3102.1581905943981,3107.6724629076712,3113.196537170837,3118.7304308074499,3124.2741612720365,3129.8277460501467,3135.3912026584158,3140.9645486446134]
["Geothermal","Geothermal (Off System)",null,null,{"$f":"INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B37,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(_xlfn.ANCHORARRAY($E$2),_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0))","v":57.902646940941885},57.968798789819424,58.12842135096556,58.369992345670383,58.68490050236224,59.066673926027356,59.510455866084314,71.840430702887488,78.706554120807482,92.080827482949189,93.771880234053668,95.494434579100016,97.249086313997367,99.036442940890723,100.85712365208998,102.71175955886964,104.60099392485138,106.52548240401291,108.48589328343903,110.48290773092104,null,null,{"$f":"INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B37,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"INDEX(T_CAPEX,MATCH($B37,List_Resources,0),MATCH(_xlfn.ANCHORARRAY('PRiSM Resource_Data'!AW$2),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":5138.6111253188419},5161.3245806236837,5191.4711032191608,5228.0785054931048,5270.4017276861123,5317.8607579601594,5369.9982713137588,5426.4499640823997,5486.9233051100655,5551.1820114780048,5646.1676762463849,5742.7786302761924,5841.042683713199,5940.98812255952,6042.6437168159418,6146.0387287635704,6251.2029213871847,6358.1665669427193,6466.9604556713521,6577.6159046626954]
["Hydrogen","Hydrogen Fuel Cell with 40 hrs Storage ",null,null,{"$f":"INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B38,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(_xlfn.ANCHORARRAY($E$2),_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B38,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0))","v":1053.2661620521749},1076.6718427052979,1100.5976443938953,1125.0551252476166,1150.056100240869,1175.6126469004214,1201.7371111398422,1228.4421132235923,1255.7405538636465,1283.6456204516048,1312.1707934292799,1341.3298528008659,1371.1368847898068,1401.6062886436057,1432.7527835898434,1464.591415946777,1497.1375663919464,1530.406957392308,1564.4156607994801,1599.1801056137663,null,null,{"$f":"INDEX(T_CAPEX,MATCH(INDEX($D$55:$D$100,MATCH($B38,$B$55:$B$100,0),1),List_Resources,0),MATCH(_xlfn.ANCHORARRAY('PRiSM Resource_Data'!AW$2),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":6702.6890102744137},6851.6361654607308,7003.8932243295994,7159.5337395606502,7318.632898321167,7481.2675585876605,7647.5162862745956,7817.45939318819,7991.1789758236173,8168.7589550243692,8350.2851165229204,8535.8451523822932,8725.5287033585319,8919.4274022045647,9117.6349179363533,9320.2470010827346,9527.3615299407957,9739.0785578591403,9955.5003615718852,10176.731490606737]
["Ammonia","7F.04 CT Frame Greenfield + Power to Gas + storage",null,null,{"$f":"INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B39,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(_xlfn.ANCHORARRAY($E$2),_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B39,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0))","v":150.65702212238097},154.00492246798447,157.42721985506802,160.92556753468736,164.50165549644316,168.15721128488514,171.89400083405775,175.7138293205922,179.61854203575444,183.61002527687296,187.69020725857561,191.86105904427563,196.12459549835759,200.4828762595221,204.93800673576118,209.49213912144324,214.14747343699989,218.90625859171703,223.770793470142,228.74342804263551,null,null,{"$f":"INDEX(T_CAPEX,MATCH($B39,List_Resources,0),MATCH(_xlfn.ANCHORARRAY('PRiSM Resource_Data'!AW$2),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1078.8597660185958},1102.834187739061,1127.3413690589985,1152.3931489622273,1178.001629518466,1204.179181729625,1230.9384515060208,1258.2923657753877,1286.2541387276483,1314.837278198454,1344.05559219458,1373.9231955643281,1404.4545168161585,1435.6643050888472,1467.5676372765315,1500.1799253120903,1533.5169236123759,1567.59473668889,1602.4298269275903,1638.0390225415754]
["RNG","7F.04 CT Frame Greenfield + RNG",null,null,{"$f":"INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B40,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(_xlfn.ANCHORARRAY($E$2),_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B40,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0))","v":120.72496913249138},123.4077193965536,126.15008573698385,128.95339294223109,131.81899524019332,134.74827695242089,137.74265316285758,140.80357040144258,143.93250734290348,147.13097552107746,150.40052005910681,153.74272041586036,157.15919114894157,160.65158269465331,164.22158216529391,167.8709141641711,171.60134161872728,175.41466663217864,179.31273135407889,183.29741887022925,null,null,{"$f":"INDEX(T_CAPEX,MATCH($B40,List_Resources,0),MATCH(_xlfn.ANCHORARRAY('PRiSM Resource_Data'!AW$2),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":830.84958029633447},849.31271966967961,868.18614692617928,887.47897948317268,907.20053736524767,927.36034770657818,947.96814935331372,969.03389756824311,990.56776884000453,1012.580165799167,1035.0817222435562,1058.0833082752526,1081.5960355517452,1105.631262653776,1130.2006005724681,1155.3159183183895,1180.9893486552608,1207.2332939610781,1234.0604322194808,1261.4837231442623]
["Storage","Pumped Hydro (8 hr)",null,null,{"$f":"INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B41,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(_xlfn.ANCHORARRAY($E$2),_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B41,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0))","v":304.39847944855109},311.16282245885679,318.07748269953748,325.1458005200866,332.37119049924377,339.75714309451809,347.30722632836449,355.02508751183325,362.91445500652145,370.97914002567614,379.22303847532675,622.92933794826502,636.77207369615121,650.92242271782675,665.38722079546233,680.17345561597915,695.28827014667741,710.73896608587677,726.533007390237,742.67802388046323,null,null,{"$f":"INDEX(T_CAPEX,MATCH($B41,List_Resources,0),MATCH(_xlfn.ANCHORARRAY('PRiSM Resource_Data'!AW$2),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":4070.4660321134847},4160.9199282791105,4253.3838909253291,4347.9025877494705,4444.5216790544391,4543.2878398063867,4644.2487821825644,4747.4532786202253,4852.951185377724,4960.7934666191868,5071.0322190343986,5183.7206970057814,5298.9133383346443,5416.6657905391157,5537.0349377364755,5660.0789281228563,5785.857202063602,5914.4305208078595,6045.8609958412508,6180.2121188908359]
["Storage","Pumped Hydro (16 hr)",null,null,{"$f":"INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B42,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(_xlfn.ANCHORARRAY($E$2),_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B42,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0))","v":276.12194607599878},282.25792796169958,288.53026363686456,294.94198315540291,301.49618390508221,308.19603210382093,315.04476432923207,322.04568908215623,329.20218838494003,336.51771941522998,343.99581617607532,562.91260189295554,575.42164573222101,588.2086655436824,601.2798385093937,614.64147908074972,628.3000420288821,642.26212556284781,656.53447451710542,671.12398360982468,null,null,{"$f":"INDEX(T_CAPEX,MATCH($B42,List_Resources,0),MATCH(_xlfn.ANCHORARRAY('PRiSM Resource_Data'!AW$2),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":3655.1363639343908},3736.3608042137407,3819.3902140049781,3904.2647033405965,3991.025273578231,4079.7138372076861,4170.3732380981155,4263.0472721951319,4357.7807086778521,4454.6193115860906,4553.6098619281574,4654.8001802799245,4758.2391498861052,4863.9767402748739,4972.0640313972617,5082.5532383029713,5195.4977363645403,5310.9520870620327,5428.9720643407245,5549.6146815545044]
["Storage","Pumped Hydro (24 hr)",null,null,{"$f":"INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B43,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(_xlfn.ANCHORARRAY($E$2),_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B43,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0))","v":257.69335243082463},263.41981410854243,269.27352921766249,275.25732558393742,281.37409387306343,287.62678898711084,294.01843149198243,300.55210907659716,307.23097804449725,314.05826483860204,321.03726759984562,523.79804615513763,535.43788633679719,547.33638704697341,559.49929623993137,571.93248960097492,584.64197338488771,597.63388731744692,610.91450756141501,624.49024974844474,null,null,{"$f":"INDEX(T_CAPEX,MATCH($B43,List_Resources,0),MATCH(_xlfn.ANCHORARRAY('PRiSM Resource_Data'!AW$2),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":3384.4546087554791},3459.663959071243,3536.5446115697237,3615.1337059280263,3695.4692071411582,3777.5899238622496,3861.5355271503163,3947.3465696346502,4035.0645051050715,4124.7317085375162,4216.3914965646372,4310.0881484012962,4405.8669272350708,4503.7741020920876,4603.8569701887782,4706.1638797803125,4810.7442535167911,4917.6486123184404,5026.9285997813813,5138.6370071257234]
["Biomass","Kettle Falls 2nd Biomass Unit",null,null,{"$f":"INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B44,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(_xlfn.ANCHORARRAY($E$2),_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B44,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0))","v":649.17738183776635},663.60340161696502,678.34999640769695,693.42429002786901,708.83356460086816,724.58526407342856,740.68699781166845,757.14654427703908,773.97185478396364,791.17105734097299,808.75246057720403,826.7245577561506,845.09603087860773,863.8757548767926,883.07280190166421,902.69644570552316,922.75616612199121,943.26165364555436,964.22281411286508,985.64977348808156,null,null,{"$f":"INDEX(T_CAPEX,MATCH($B44,List_Resources,0),MATCH(_xlfn.ANCHORARRAY('PRiSM Resource_Data'!AW$2),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":5307.9798725334185},5425.9338012608559,5546.5089021924741,5669.7634230169951,5795.7569058032786,5924.5502157640385,6056.2055706587471,6190.7865708499257,6328.3582300273529,6468.9870066150197,6612.7408358760204,6759.689162730856,6909.9029753050618,7063.4548392222905,7220.4189326594878,7380.8710821810464,7544.8887993692742,7712.5513182688574,7883.9396336634281,8059.1365402026968]
["Natural Gas","Rathdrum CT 2055 Uprates two unit operation",null,null,{"$f":"INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B45,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(_xlfn.ANCHORARRAY($E$2),_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B45,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0))","v":117.68225947806313},119.91608623032407,122.15305402043221,124.38760976304216,126.61342818853848,128.82332297915647,131.00914826902925,133.16168949645589,135.27054249283159,133.33139252784383,139.30880130873669,140.89216553352128,144.02307123600721,147.22355192501374,150.49515369589136,153.83945700132148,157.2580774148048,160.75266641111656,164.32491216410443,167.97654036221525,null,null,{"$f":"INDEX(T_CAPEX,MATCH($B45,List_Resources,0),MATCH(_xlfn.ANCHORARRAY('PRiSM Resource_Data'!AW$2),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":925.3694047122583},945.93296362377396,966.95348594142149,988.4411263060116,1010.4062650147838,1032.8595130359422,1055.8117171346271,1079.2739651127927,1103.2575911655292,1127.7741813564094,1152.8355792145117,1178.4538914558166,1204.6414938317478,1231.4110371076767,1258.7754531742833,1286.7479612947222,1315.3420744906134,1344.571606069944,1374.4506763000302,1404.9937192287696]
["Natural Gas","Rathdrum CT: Inlet Evaporation 2 unit operation",null,null,{"$f":"INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B46,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(_xlfn.ANCHORARRAY($E$2),_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B46,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0))","v":27.415529943859038},27.955776046401134,28.499615438452352,29.046110744230408,29.594186387340422,30.142612547769783,30.689987376376411,31.234717283861052,31.774995102426427,31.586484324857079,32.833750185277978,33.289784249862741,34.029549835463193,34.785754491906857,35.558763528226017,36.348950371350242,37.156696746502391,37.982392861603167,38.826437595773719,39.689238692027004,null,null,{"$f":"INDEX(T_CAPEX,MATCH($B46,List_Resources,0),MATCH(_xlfn.ANCHORARRAY('PRiSM Resource_Data'!AW$2),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":167.40687536252639},171.12699094683245,174.92977493965296,178.81706439836191,182.79073720342228,186.85271296555672,191.00495395307732,195.24946603982264,199.58829967415954,204.02355086951871,208.55736221694116,213.19192392012602,217.92947485347909,222.7723036436731,227.72274977524279,232.78320472074822,237.95611309605269,243.24397384127315,248.64934142797392,254.17482709318634]
["Biomass","Kettle Falls Upgrade",null,null,{"$f":"INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B47,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(_xlfn.ANCHORARRAY($E$2),_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B47,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0))","v":319.22328054052963},326.31706028070136,333.56847799425907,340.98103671224737,348.55831731006703,356.30398023733119,364.22176728616535,372.31550339879851,380.58909851532661,389.04654946253413,397.69194188469049,406.52945221725219,415.5633497044239,424.79799846155549,434.23785958336816,443.88749329902981,453.75156117512103,463.83482836755439,474.14216592353807,484.67855313469101,null,null,{"$f":"INDEX(T_CAPEX,MATCH($B47,List_Resources,0),MATCH(_xlfn.ANCHORARRAY('PRiSM Resource_Data'!AW$2),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":2863.6363636363635},2927.2720909090908,2992.3219313132722,3058.8173092709153,3126.7903475175335,3196.273882620068,3267.3014808396515,3339.9074543468701,3414.126877797366,3489.9956052757793,3567.5502876162172,3646.8283901076247,3727.8682105925968,3810.7088979683854,3895.3904710990382,3981.953838147801,4070.4408163391217,4160.8941521598099,4253.3575420091047,4347.8756533076312]
["Wind","Palouse Repower",null,null,{"$f":"INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B48,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(_xlfn.ANCHORARRAY($E$2),_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0))","v":23.748270084804282},22.434154065374184,21.105311275737137,19.761925853513567,18.404207728231931,18.333318924274529,18.251142594039905,18.157249214008882,30.212274032176744,36.579519534165371,49.569729824407595,50.130425031086617,50.692779355577287,51.256640592282068,51.821854182742506,52.388261140131554,52.955698141668584,53.523997642590523,54.092988013672112,54.662493704508584,null,null,{"$f":"INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B48,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"INDEX(T_CAPEX,MATCH($B48,List_Resources,0),MATCH(_xlfn.ANCHORARRAY('PRiSM Resource_Data'!AW$2),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1199.6807381528884},1197.1560995947711,1193.9268329167949,1189.9628683369567,1185.2331476094068,1199.7212241915788,1214.2679202355096,1228.8686865619291,1243.5187428605298,1258.2130696640863,1272.9464000798978,1287.7132112719548,1302.5077156866664,1317.3238520150244,1332.1552758838102,1346.9953502682699,1361.8371356184559,1376.6733796913391,1391.4965070802245,1406.2986084334675]
["Wind","Rattlesnake Repower",null,null,{"$f":"INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B49,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(_xlfn.ANCHORARRAY($E$2),_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0))","v":39.296254593451124},37.746169248227851,36.180683010982243,34.600126826524985,33.00486722989892,33.106941930028682,33.198503700778573,33.279086691974321,45.509285882955581,52.05236000354347,65.219014496383593,65.95672429262217,66.696615269253911,67.438488894013659,68.182141813959731,68.92736484972707,69.673943117128147,70.421656177105021,71.170278216662936,71.919578263695115,null,null,{"$f":"INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B49,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"INDEX(T_CAPEX,MATCH($B49,List_Resources,0),MATCH(_xlfn.ANCHORARRAY('PRiSM Resource_Data'!AW$2),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1199.6807381528884},1197.1560995947711,1193.9268329167949,1189.9628683369567,1185.2331476094068,1199.7212241915788,1214.2679202355096,1228.8686865619291,1243.5187428605298,1258.2130696640863,1272.9464000798978,1287.7132112719548,1302.5077156866664,1317.3238520150244,1332.1552758838102,1346.9953502682699,1361.8371356184559,1376.6733796913391,1391.4965070802245,1406.2986084334675]
["Solar","Lind Repower",null,null,{"$f":"INDEX(Summary_LC_Energy_MWh,MATCH(INDEX($A$55:$A$102,MATCH($B50,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(_xlfn.ANCHORARRAY($E$2),_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0))","v":38.382009345909857},36.11913693249344,33.835039971101239,31.530046339979876,29.204525340883357,27.651631973696897,26.040242227346603,36.199629684250553,40.778771830249909,51.753166761188943,52.034932689080271,52.30719832164678,52.569512538681352,52.821411067743583,53.06241876828971,53.292049662820091,53.509806995193138,53.715183316464731,53.907660603161865,54.086710410065976,null,null,{"$f":"INDEX(Summary_LC_Capacity_kW_Yr,MATCH(INDEX($A$55:$A$102,MATCH($B50,$B$55:$B$102,0),1),'Levelized Cost Summary'!$B$3:$B$66,0),MATCH(_xlfn.ANCHORARRAY($AA$2),_xlfn.ANCHORARRAY('Levelized Cost Summary'!$C$2),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"INDEX(T_CAPEX,MATCH($B50,List_Resources,0),MATCH(_xlfn.ANCHORARRAY('PRiSM Resource_Data'!AW$2),_xlfn.ANCHORARRAY('DATA (Nominal)'!$M$1),0))","v":1113.8856474530362},1099.1243263353035,1083.1568970767023,1065.9370448025225,1047.4169918168088,1027.5474554598186,1006.2776048148644,983.55501623420912,959.32562765291539,933.53369165873278,939.18446994064084,944.62539634037262,949.84435374889324,954.8287901528596,959.56570528937277,964.04163692237512,968.242646730469,972.15430579566566,975.76167968229493,979.04931309502444]
[]
[]
["Idaho"]
["Link","PRiSM Label"]
[{"$f":"'Resource Options'!B3&\" (\"&$A$53&\")\"","v":"7F.04 CT Frame Greenfield (Idaho)"},"7F.04 CT Frame Greenfield",null,{"$f":"IF(RIGHT(A55,7)=\"(Idaho)\",LEFT(A55,LEN(A55)-8),A55)","v":"7F.04 CT Frame Greenfield"}]
[{"$f":"'Resource Options'!B4&\" (\"&$A$53&\")\"","v":"Reciprocating Engine (ICE) Machine (Idaho)"},"Reciprocating Engine (ICE) Machine",null,{"$f":"IF(RIGHT(A56,7)=\"(Idaho)\",LEFT(A56,LEN(A56)-8),A56)","v":"Reciprocating Engine (ICE) Machine"}]
[{"$f":"'Resource Options'!B5&\" (\"&$A$53&\")\"","v":"NG CCCT (1x1 w/DF) (Idaho)"},"NG CCCT (1x1 w/DF)",null,"NG CCCT (1x1 w/DF)"]
[{"$f":"'Resource Options'!B6","v":"Small Modular Reactor"},"Small Modular Reactor",null,"Small Modular Reactor"]
[{"$f":"'Resource Options'!B7","v":"Northwest Wind (On System)"},"Northwest Wind (On System)",null,"Northwest Wind (On System)"]
[{"$f":"'Resource Options'!B8","v":"Northwest Wind (Off System)"},"Northwest Wind (Off System)",null,"Northwest Wind (Off System)"]
[{"$f":"'Resource Options'!B9","v":"Montana Wind (Off System)"},"Montana Wind (Off System)",null,"Montana Wind (Off System)"]
[{"$f":"'Resource Options'!B10","v":"Off Shore Wind (Off System)"},"Off Shore Wind (Off System)",null,"Off Shore Wind (Off System)"]
[{"$f":"'Resource Options'!B11","v":"New Construction Residential Solar"},"New Construction Residential Solar",null,"New Construction Residential Solar"]
[{"$f":"'Resource Options'!B12","v":"New Construction Residential Solar + Storage"},"New Construction Residential Solar + Storage",null,"New Construction Residential Solar + Storage"]
[{"$f":"'Resource Options'!B13","v":"Residential Solar"},"Residential Solar",null,"Residential Solar"]
[{"$f":"'Resource Options'!B14","v":"Residential Solar + Storage"},"Residential Solar + Storage",null,"Residential Solar + Storage"]
[{"$f":"'Resource Options'!B15","v":"Commercial Solar"},"Commercial Solar",null,"Commercial Solar"]
[{"$f":"'Resource Options'!B16","v":"Commercial Solar + Storage"},"Commercial Solar + Storage",null,"Commercial Solar + Storage"]
[{"$f":"'Resource Options'!B17","v":"Low-Income Community Solar"},"Low-Income Community Solar",null,"Low-Income Community Solar"]
[{"$f":"'Resource Options'!B18","v":"Solar Photovoltaic Fixed Array (5 MW AC)"},"Solar Photovoltaic Fixed Array (5 MW AC)",null,"Solar Photovoltaic Fixed Array (5 MW AC)"]
[{"$f":"'Resource Options'!B19","v":"Solar Photovoltaic Fixed Array (5 MW AC) + Storage"},"5MW/20MWh Lithium-Ion Storage w/ 5MW Solar",null,"Solar Photovoltaic Fixed Array (5 MW AC) + Storage"]
[{"$f":"'Resource Options'!B20","v":"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)"},"Solar Photovoltaic w/Single Axis Tracking (100 MW AC) (NR17)",null,"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)"]
[{"$f":"'Resource Options'!B22","v":"100 MW/400 MWh Lithium-ion w/100 MW Solar"},"100 MW/400 MWh Lithium-ion w/ 100 MW Solar",null,"100 MW/400 MWh Lithium-ion w/100 MW Solar"]
[{"$f":"A72","v":"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)"},"Solar Photovoltaic w/Single Axis Tracking (100 MW AC) (NR19)",null,"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)"]
[{"$f":"'Resource Options'!B23","v":"100 MW/200 MWh Lithium-ion w/100 MW Solar"},"100 MW/200 MWh Lithium-ion w/ 100 MW Solar",null,"100 MW/200 MWh Lithium-ion w/100 MW Solar"]
[{"$f":"A72","v":"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)"},"Solar Photovoltaic w/Single Axis Tracking (100 MW AC) (NR21)",null,"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)"]
[{"$f":"'Resource Options'!B24","v":"50 MW/200 MWh Lithium-ion w/100 MW Solar"},"50 MW/200 MWh Lithium-ion w/ 100 MW solar",null,"50 MW/200 MWh Lithium-ion w/100 MW Solar"]
[{"$f":"'Resource Options'!B21","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},"Southern NW Solar Photovoltaic w/ Single Axies Tracking (100 MW AC)",null,"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"]
[{"$f":"'Resource Options'!B25","v":"Distribution Scale 4hr Lithium-ion"},"Distribution Scale 4hr Lithium-Ion",null,"Distribution Scale 4hr Lithium-ion"]
[{"$f":"'Resource Options'!B26","v":"Distribution Scale 8hr Lithium-ion"},"Distribution Scale 8hr Lithium-Ion",null,"Distribution Scale 8hr Lithium-ion"]
[{"$f":"'Resource Options'!B27","v":"4hr Lithium-ion"},"4hr Lithium-Ion",null,"4hr Lithium-ion"]
[{"$f":"'Resource Options'!B28","v":"8hr Lithium-ion"},"8hr Lithium-Ion",null,"8hr Lithium-ion"]
[{"$f":"'Resource Options'!B29","v":"16hr Lithium-ion"},"16hr Lithium-Ion",null,"16hr Lithium-ion"]
[{"$f":"'Resource Options'!B30","v":"4 hr Flow Battery"},"4 hr Flow Battery",null,"4 hr Flow Battery"]
[{"$f":"'Resource Options'!B31","v":"8 hr Flow Battery"},"8 hr Flow Battery",null,"8 hr Flow Battery"]
[{"$f":"'Resource Options'!B32","v":"100hr Iron Oxide"},"100hr Iron Oxide",null,"100hr Iron Oxide"]
[{"$f":"'Resource Options'!B33","v":"Geothermal (Off System)"},"Geothermal (Off System)",null,"Geothermal (Off System)"]
[{"$f":"'Resource Options'!B34&\" (\"&$A$53&\")\"","v":"Hydrogen Fuel Cell with 40 hrs Storage (Idaho)"},"Hydrogen Fuel Cell with 40 hrs Storage ",null,"Hydrogen Fuel Cell with 40 hrs Storage"]
[{"$f":"'Resource Options'!B35&\" (\"&$A$53&\")\"","v":"7F.04 CT Frame Greenfield + Power to Gas + storage (Idaho)"},"7F.04 CT Frame Greenfield + Power to Gas + storage",null,"7F.04 CT Frame Greenfield + Power to Gas + storage"]
[{"$f":"'Resource Options'!B36&\" (\"&$A$53&\")\"","v":"7F.04 CT Frame Greenfield + RNG (Idaho)"},"7F.04 CT Frame Greenfield + RNG",null,"7F.04 CT Frame Greenfield + RNG"]
[{"$f":"'Resource Options'!B37","v":"Pumped Hydro (8 hr)"},"Pumped Hydro (8 hr)",null,"Pumped Hydro (8 hr)"]
[{"$f":"'Resource Options'!B38","v":"Pumped Hydro (16 hr)"},"Pumped Hydro (16 hr)",null,"Pumped Hydro (16 hr)"]
[{"$f":"'Resource Options'!B39","v":"Pumped Hydro (24 hr)"},"Pumped Hydro (24 hr)",null,"Pumped Hydro (24 hr)"]
[{"$f":"'Resource Options'!B40","v":"Kettle Falls 2nd Biomass Unit"},"Kettle Falls 2nd Biomass Unit",null,"Kettle Falls 2nd Biomass Unit"]
[{"$f":"'Resource Options'!B41","v":"Rathdrum CT 2055 Uprates two unit operation"},"Rathdrum CT 2055 Uprates two unit operation",null,"Rathdrum CT 2055 Uprates two unit operation"]
[{"$f":"'Resource Options'!B42","v":"Rathdrum CT: Inlet Evaporation 2 unit operation"},"Rathdrum CT: Inlet Evaporation 2 unit operation",null,"Rathdrum CT: Inlet Evaporation 2 unit operation"]
[{"$f":"'Resource Options'!B43","v":"Kettle Falls Upgrade"},"Kettle Falls Upgrade",null,"Kettle Falls Upgrade"]
[{"$f":"'Resource Options'!B44","v":"Palouse Repower"},"Palouse Repower",null,"Palouse Repower"]
[{"$f":"'Resource Options'!B45","v":"Rattlesnake Repower"},"Rattlesnake Repower",null,"Rattlesnake Repower"]
[{"$f":"'Resource Options'!B46","v":"Lind Repower"},"Lind Repower",null,"Lind Repower"]