{"text_format":"1","workbook":"xlsx","n_sheets":17,"sheets":["Resource Options","DATA (Real)","DATA (Nominal)","Assumptions","AFUDC","MACROS","Solar PPA","Wind PPA","Other PPA","Upgrades","Ownership Storage","Fuel Gen","Levelized Cost Summary","PPA Summary","Storage Summary","Upgrade Summary","Fuel Gen Summary"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":198,"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":42,"n_cols":5,"rows_kept":42,"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 (share)","Other PPA",null,100]
[null,"NW Wind On System (Share)","Wind PPA",null,100]
[null,"NW Wind Off System","Wind PPA",null,100]
[null,"Wind Montana","Wind PPA",null,100]
[null,"Off Shore Wind (Share)","Wind PPA",null,100]
[null,"New Residential Solar","Solar PPA",null,{"$f":"7/1.15/1000","v":6.0869565217391312E-3}]
[null,"New Residential Solar + Storage","Solar PPA",5.0000000000000001E-3,{"$f":"E11","v":6.0869565217391312E-3}]
[null,"Existing Residential Solar","Solar PPA",null,{"$f":"7/1.15/1000","v":6.0869565217391312E-3}]
[null,"Existing Residential Solar + Storage","Solar PPA",5.0000000000000001E-3,{"$f":"E13","v":6.0869565217391312E-3}]
[null,"Commercial Solar","Solar PPA",null,1]
[null,"Commercial Solar + Storage","Solar PPA",1,{"$f":"E15","v":1}]
[null,"Solar Photovoltaic Fixed Array (5 MW AC)","Solar PPA",null,5]
[null,"Solar Photovoltaic Fixed Array (5 MW AC) + Storage","Solar PPA",5,{"$f":"E17","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/Solar","Solar PPA",100,{"$f":"E19","v":100}]
[null,"100 MW/200 MWh Lithium-ion w/Solar","Solar PPA",100,{"$f":"E19","v":100}]
[null,"50 MW/200 MWh Lithium-ion w/Solar","Solar PPA",50,{"$f":"E19","v":100}]
[null,"Distribution Scale 4hr Lithium-Ion","Ownership Storage",{"$f":"E24*4","v":20},5]
[null,"Distribution Scale 8hr Lithium-Ion","Ownership Storage",{"$f":"E25*8","v":40},5]
[null,"4hr Lithium-Ion","Ownership Storage",{"$f":"E26*4","v":100},25]
[null,"8hr Lithium-Ion","Ownership Storage",{"$f":"E27*8","v":200},25]
[null,"16hr Lithium-Ion","Ownership Storage",{"$f":"E28*16","v":400},25]
[null,"4 hr Vanadium Flow Battery","Ownership Storage",{"$f":"E29*4","v":100},25]
[null,"4 hr Zinc Bromide Flow Battery","Ownership Storage",{"$f":"E30*4","v":100},25]
[null,"100hr Iron Oxide","Ownership Storage",100,100]
[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 + ammonia + storage","Fuel Gen",null,74]
[null,"Liquid Air","Ownership Storage",400,25]
[null,"Pumped Hydro (8.5 hr/ 400 MW share)","Ownership Storage",{"$f":"E36*8.5","v":3400},400]
[null,"Pumped Hydro (16 hr/ 100 MW)","Ownership Storage",{"$f":"E37*16","v":1600},100]
[null,"Pumped Hyrdo (24 hr/ 100 MW)","Ownership Storage",{"$f":"E38*24","v":2400},100]
[null,"Wood Biomass","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 Turbine Generator Upgrade","Upgrades"]

{"sheet":"DATA (Real)","index":1,"n_rows":350,"n_cols":76,"rows_kept":350,"cut":false,"hidden":false,"merged":[]}
[null,"Base Year USD","Source","Data Point","Resource",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]
[]
[null,null,null,"Net Capacity Factor (%)"]
[null,null,"Internal","Net Capacity Factor (%)","Wood Biomass",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,null,"Internal","Net Capacity Factor (%)","Rathdrum CT 2055 Uprates two unit operation",0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004]
[null,null,"Internal","Net Capacity Factor (%)","Rathdrum CT: Inlet Evaporation 2 unit operation",{"$f":"F5","v":0.91324200913242004},{"$f":"G5","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,{"$f":"BS5","v":0.91324200913242004},0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004]
[null,null,"Internal","Net Capacity Factor (%)","Kettle Falls Turbine Generator Upgrade"]
[null,null,"Internal/NREL Residential PV - Class 8","Net Capacity Factor (%)","New Residential Solar",0.13671379637149922,0.13692498926011076,0.13713618214872231,0.13734737503733385,0.1375585679259454,0.13776976081455694,0.13798095370316849,0.13819214659178003,0.13840333948039157,0.13861453236900312,0.13882572525761461,0.13900497715890081,0.13918422906018701,0.13936348096147322,0.13954273286275942,0.13972198476404563,0.13990123666533183,0.14008048856661803,0.14025974046790424,0.14043899236919044,0.14061824427047664,0.14079749617176285,0.14097674807304905,0.14115599997433526,0.14133525187562146,0.14151450377690766,0.14169375567819387,0.14187300757948007,0.14205225948076627,0.14223151138205248,0.14241076328333849,{"$f":"AJ8*1.002","v":0.14269558480990516},{"$f":"AK8*1.002","v":0.14298097597952497},{"$f":"AL8*1.002","v":0.14326693793148401},{"$f":"AM8*1.002","v":0.14355347180734698},{"$f":"AN8*1.002","v":0.14384057875096168},{"$f":"AO8*1.002","v":0.14412825990846359},{"$f":"AP8*1.002","v":0.14441651642828052},{"$f":"AQ8*1.002","v":0.14470534946113708},{"$f":"AR8*1.002","v":0.14499476016005935},{"$f":"AS8*1.002","v":0.14528474968037947},{"$f":"AT8*1.002","v":0.14557531917974023},{"$f":"AU8*1.002","v":0.14586646981809973},{"$f":"AV8*1.002","v":0.14615820275773592},{"$f":"AW8*1.002","v":0.14645051916325139},{"$f":"AX8*1.002","v":0.14674342020157788},{"$f":"AY8*1.002","v":0.14703690704198102},{"$f":"AZ8*1.002","v":0.147330980856065},{"$f":"BA8*1.002","v":0.14762564281777713},{"$f":"BB8*1.002","v":0.14792089410341269},{"$f":"BC8*1.002","v":0.14821673589161952},{"$f":"BD8*1.002","v":0.14851316936340275},{"$f":"BE8*1.002","v":0.14881019570212956},{"$f":"BF8*1.002","v":0.14910781609353382},{"$f":"BG8*1.002","v":0.14940603172572089},{"$f":"BH8*1.002","v":0.14970484378917234},{"$f":"BI8*1.002","v":0.1500042534767507},{"$f":"BJ8*1.002","v":0.1503042619837042},{"$f":"BK8*1.002","v":0.1506048705076716},{"$f":"BL8*1.002","v":0.15090608024868696},{"$f":"BM8*1.002","v":0.15120789240918434},{"$f":"BN8*1.002","v":0.15151030819400271},{"$f":"BO8*1.002","v":0.15181332881039072},{"$f":"BP8*1.002","v":0.15211695546801152},{"$f":"BQ8*1.002","v":0.15242118937894755},{"$f":"BR8*1.002","v":0.15272603175770544},{"$f":"BS8*1.002","v":0.15303148382122084},{"$f":"BT8*1.002","v":0.15333754678886327},{"$f":"BU8*1.002","v":0.15364422188244101},{"$f":"BV8*1.002","v":0.15395151032620588},{"$f":"BW8*1.002","v":0.1542594133468583}]
[null,null,"Internal/NREL Residential PV - Class 8","Net Capacity Factor (%)","New Residential Solar + Storage (Solar Only)",{"$f":"F8","v":0.13671379637149922},{"$f":"G8","v":0.13692498926011076},0.13713618214872231,0.13734737503733385,0.1375585679259454,0.13776976081455694,0.13798095370316849,0.13819214659178003,0.13840333948039157,0.13861453236900312,0.13882572525761461,0.13900497715890081,0.13918422906018701,0.13936348096147322,0.13954273286275942,0.13972198476404563,0.13990123666533183,0.14008048856661803,0.14025974046790424,0.14043899236919044,0.14061824427047664,0.14079749617176285,0.14097674807304905,0.14115599997433526,0.14133525187562146,0.14151450377690766,0.14169375567819387,0.14187300757948007,0.14205225948076627,0.14223151138205248,0.14241076328333849,0.14269558480990516,0.14298097597952497,0.14326693793148401,0.14355347180734698,0.14384057875096168,0.14412825990846359,0.14441651642828052,0.14470534946113708,0.14499476016005935,0.14528474968037947,0.14557531917974023,0.14586646981809973,0.14615820275773592,0.14645051916325139,0.14674342020157788,0.14703690704198102,0.147330980856065,0.14762564281777713,0.14792089410341269,0.14821673589161952,0.14851316936340275,0.14881019570212956,0.14910781609353382,0.14940603172572089,0.14970484378917234,0.1500042534767507,0.1503042619837042,0.1506048705076716,0.15090608024868696,0.15120789240918434,0.15151030819400271,0.15181332881039072,0.15211695546801152,0.15242118937894755,{"$f":"BS8","v":0.15272603175770544},0.15303148382122084,0.15333754678886327,0.15364422188244101,0.15395151032620588,0.1542594133468583]
[null,null,"Internal/NREL Residential PV - Class 8","Net Capacity Factor (%)","Existing Residential Solar",{"$f":"F8","v":0.13671379637149922},{"$f":"G8","v":0.13692498926011076},0.13713618214872231,0.13734737503733385,0.1375585679259454,0.13776976081455694,0.13798095370316849,0.13819214659178003,0.13840333948039157,0.13861453236900312,0.13882572525761461,0.13900497715890081,0.13918422906018701,0.13936348096147322,0.13954273286275942,0.13972198476404563,0.13990123666533183,0.14008048856661803,0.14025974046790424,0.14043899236919044,0.14061824427047664,0.14079749617176285,0.14097674807304905,0.14115599997433526,0.14133525187562146,0.14151450377690766,0.14169375567819387,0.14187300757948007,0.14205225948076627,0.14223151138205248,0.14241076328333849,0.14269558480990516,0.14298097597952497,0.14326693793148401,0.14355347180734698,0.14384057875096168,0.14412825990846359,0.14441651642828052,0.14470534946113708,0.14499476016005935,0.14528474968037947,0.14557531917974023,0.14586646981809973,0.14615820275773592,0.14645051916325139,0.14674342020157788,0.14703690704198102,0.147330980856065,0.14762564281777713,0.14792089410341269,0.14821673589161952,0.14851316936340275,0.14881019570212956,0.14910781609353382,0.14940603172572089,0.14970484378917234,0.1500042534767507,0.1503042619837042,0.1506048705076716,0.15090608024868696,0.15120789240918434,0.15151030819400271,0.15181332881039072,0.15211695546801152,0.15242118937894755,{"$f":"BS8","v":0.15272603175770544},0.15303148382122084,0.15333754678886327,0.15364422188244101,0.15395151032620588,0.1542594133468583]
[null,null,"Internal/NREL Residential PV - Class 8","Net Capacity Factor (%)","Existing Residential Solar + Storage (Solar Only)",{"$f":"F8","v":0.13671379637149922},{"$f":"G8","v":0.13692498926011076},0.13713618214872231,0.13734737503733385,0.1375585679259454,0.13776976081455694,0.13798095370316849,0.13819214659178003,0.13840333948039157,0.13861453236900312,0.13882572525761461,0.13900497715890081,0.13918422906018701,0.13936348096147322,0.13954273286275942,0.13972198476404563,0.13990123666533183,0.14008048856661803,0.14025974046790424,0.14043899236919044,0.14061824427047664,0.14079749617176285,0.14097674807304905,0.14115599997433526,0.14133525187562146,0.14151450377690766,0.14169375567819387,0.14187300757948007,0.14205225948076627,0.14223151138205248,0.14241076328333849,0.14269558480990516,0.14298097597952497,0.14326693793148401,0.14355347180734698,0.14384057875096168,0.14412825990846359,0.14441651642828052,0.14470534946113708,0.14499476016005935,0.14528474968037947,0.14557531917974023,0.14586646981809973,0.14615820275773592,0.14645051916325139,0.14674342020157788,0.14703690704198102,0.147330980856065,0.14762564281777713,0.14792089410341269,0.14821673589161952,0.14851316936340275,0.14881019570212956,0.14910781609353382,0.14940603172572089,0.14970484378917234,0.1500042534767507,0.1503042619837042,0.1506048705076716,0.15090608024868696,0.15120789240918434,0.15151030819400271,0.15181332881039072,0.15211695546801152,0.15242118937894755,{"$f":"BS8","v":0.15272603175770544},0.15303148382122084,0.15333754678886327,0.15364422188244101,0.15395151032620588,0.1542594133468583]
[null,null,"Internal/NREL Commercial PV - Class 8","Net Capacity Factor (%)","Commercial Solar",0.13861933852986111,0.14009945436837179,0.14157957020688247,0.14305968604539315,0.14453980188390383,0.14601991772241452,0.1475000335609252,0.14898014939943588,0.15046026523794656,0.15194038107645724,0.15342049691496795,0.15397628094078381,0.15453206496659966,0.15508784899241551,0.15564363301823136,0.15619941704404722,0.15675520106986307,0.15731098509567892,0.15786676912149478,0.15842255314731063,0.15897833717312648,0.15953412119894234,0.16008990522475819,0.16064568925057404,0.16120147327638989,0.16175725730220575,0.1623130413280216,0.16286882535383745,0.16342460937965331,0.16398039340546916,0.16453617743128526,{"$f":"AJ12*1.002","v":0.16486524978614783},0.16519498028572013,0.16552537024629158,0.16585642098678416,0.16618813382875772,0.16652051009641522,0.16685355111660805,0.16718725821884126,0.16752163273527895,0.16785667600074952,0.16819238935275102,0.16852877413145653,0.16886583167971944,0.16920356334307887,0.16954197046976502,0.16988105441070456,0.17022081651952597,0.17056125815256504,0.17090238066887017,0.17124418543020792,0.17158667380106835,0.17192984714867049,0.17227370684296783,0.17261825425665378,0.17296349076516709,0.17330941774669742,0.17365603658219081,0.17400334865535519,0.17435135535266591,0.17470005806337124,0.17504945817949799,0.175399557095857,0.17575035621004872,0.17610185692246882,0.17645406063631378,0.17680696875758639,0.17716058269510157,0.17751490386049176,0.17786993366821274,0.17822567353554916]
[null,null,"Internal/NREL Commercial PV - Class 8","Net Capacity Factor (%)","Commercial Solar + Storage",{"$f":"F12","v":0.13861933852986111},{"$f":"G12","v":0.14009945436837179},{"$f":"H12","v":0.14157957020688247},0.14305968604539315,0.14453980188390383,0.14601991772241452,0.1475000335609252,0.14898014939943588,0.15046026523794656,0.15194038107645724,0.15342049691496795,0.15397628094078381,0.15453206496659966,0.15508784899241551,0.15564363301823136,0.15619941704404722,0.15675520106986307,0.15731098509567892,0.15786676912149478,0.15842255314731063,0.15897833717312648,0.15953412119894234,0.16008990522475819,0.16064568925057404,0.16120147327638989,0.16175725730220575,0.1623130413280216,0.16286882535383745,0.16342460937965331,0.16398039340546916,0.16453617743128526,0.16486524978614783,0.16519498028572013,0.16552537024629158,0.16585642098678416,0.16618813382875772,0.16652051009641522,0.16685355111660805,0.16718725821884126,0.16752163273527895,0.16785667600074952,0.16819238935275102,0.16852877413145653,0.16886583167971944,0.16920356334307887,0.16954197046976502,0.16988105441070456,0.17022081651952597,0.17056125815256504,0.17090238066887017,0.17124418543020792,0.17158667380106835,0.17192984714867049,0.17227370684296783,0.17261825425665378,0.17296349076516709,0.17330941774669742,0.17365603658219081,0.17400334865535519,0.17435135535266591,0.17470005806337124,0.17504945817949799,0.175399557095857,0.17575035621004872,0.17610185692246882,{"$f":"BS12","v":0.17645406063631378},0.17680696875758639,0.17716058269510157,0.17751490386049176,0.17786993366821274,0.17822567353554916]
[null,null,"Internal/NREL Utility PV - Class 4","Net Capacity Factor (%)","Solar Photovoltaic Fixed Array (5 MW AC)",0.26084039968030859,0.26362553782181775,0.2664106759633269,0.26919581410483606,0.27198095224634522,0.27476609038785438,0.27755122852936354,0.28033636667087269,0.28312150481238185,0.28590664295389101,0.28869178109539989,0.289737601461932,0.29078342182846412,0.29182924219499623,0.29287506256152834,0.29392088292806046,0.29496670329459257,0.29601252366112468,0.2970583440276568,0.29810416439418891,0.29914998476072102,0.30019580512725313,0.30124162549378525,0.30228744586031736,0.30333326622684947,0.30437908659338159,0.3054249069599137,0.30647072732644581,0.30751654769297793,0.30856236805951004,0.30960818842604249,{"$f":"AK16","v":0.30890428425918698},0.30952209282770538,0.31014113701336077,0.31076141928738749,0.31138294212596224,0.31200570801021416,0.31262971942623458,0.31325497886508702,0.31388148882281719,0.3145092518004628,0.31513827030406372,0.31576854684467187,0.31640008393836122,0.31703288410623792,0.31766694987445038,0.31830228377419928,0.31893888834174766,0.31957676611843117,0.32021591965066803,0.32085635148996938,0.3214980641929493,0.32214106032133522,0.32278534244197787,0.32343091312686184,0.32407777495311557,0.32472593050302179,0.32537538236402785,0.32602613312875589,0.32667818539501342,0.32733154176580342,0.32798620484933505,0.32864217725903372,0.32929946161355178,0.3299580605367789,{"$f":"BS16","v":0.33061797665785247},0.33127921261116816,0.3319417710363905,0.33260565457846331,0.33327086588762023,0.33393740761939544]
[null,null,"Internal/NREL Utility PV - Class 4","Net Capacity Factor (%)","Solar Photovoltaic Fixed Array (5 MW AC) + Storage (Solar Only)",{"$f":"F14","v":0.26084039968030859},{"$f":"G14","v":0.26362553782181775},{"$f":"H14","v":0.2664106759633269},0.26919581410483606,0.27198095224634522,0.27476609038785438,0.27755122852936354,0.28033636667087269,0.28312150481238185,0.28590664295389101,0.28869178109539989,0.289737601461932,0.29078342182846412,0.29182924219499623,0.29287506256152834,0.29392088292806046,0.29496670329459257,0.29601252366112468,0.2970583440276568,0.29810416439418891,0.29914998476072102,0.30019580512725313,0.30124162549378525,0.30228744586031736,0.30333326622684947,0.30437908659338159,0.3054249069599137,0.30647072732644581,0.30751654769297793,0.30856236805951004,0.30960818842604249,0.30890428425918698,0.30952209282770538,0.31014113701336077,0.31076141928738749,0.31138294212596224,0.31200570801021416,0.31262971942623458,0.31325497886508702,0.31388148882281719,0.3145092518004628,0.31513827030406372,0.31576854684467187,0.31640008393836122,0.31703288410623792,0.31766694987445038,0.31830228377419928,0.31893888834174766,0.31957676611843117,0.32021591965066803,0.32085635148996938,0.3214980641929493,0.32214106032133522,0.32278534244197787,0.32343091312686184,0.32407777495311557,0.32472593050302179,0.32537538236402785,0.32602613312875589,0.32667818539501342,0.32733154176580342,0.32798620484933505,0.32864217725903372,0.32929946161355178,0.3299580605367789,{"$f":"BS14","v":0.33061797665785247},0.33127921261116816,0.3319417710363905,0.33260565457846331,0.33327086588762023,0.33393740761939544]
[null,null,"Internal/NREL Utility PV - Class 4","Net Capacity Factor (%)","Solar Photovoltaic w/Single Axis Tracking (100 MW AC)",0.26084039968030859,0.26362553782181775,0.2664106759633269,0.26919581410483606,0.27198095224634522,0.27476609038785438,0.27755122852936354,{"$f":"L16*1.0164","v":0.28210306867724511},0.2867295590035519,0.29143192377121013,0.296211407321058,{"$f":"P16*1.002","v":0.29680383013570011},{"$f":"Q16*1.002","v":0.2973974377959715},0.29799223267156344,0.29858821713690659,0.2991853935711804,0.29978376435832277,0.30038333188703942,0.30098409855081348,0.3015860667479151,0.30218923888141092,0.30279361735917376,0.30339920459389214,0.30400600300307989,0.30461401500908608,0.30522324303910425,0.30583368952518247,0.30644535690423286,0.30705824761804135,0.30767236411327742,0.30828770884150397,0.30890428425918698,0.30952209282770538,0.31014113701336077,0.31076141928738749,0.31138294212596224,0.31200570801021416,0.31262971942623458,0.31325497886508702,0.31388148882281719,0.3145092518004628,0.31513827030406372,0.31576854684467187,0.31640008393836122,0.31703288410623792,0.31766694987445038,0.31830228377419928,0.31893888834174766,0.31957676611843117,0.32021591965066803,0.32085635148996938,0.3214980641929493,0.32214106032133522,0.32278534244197787,0.32343091312686184,0.32407777495311557,0.32472593050302179,0.32537538236402785,0.32602613312875589,0.32667818539501342,0.32733154176580342,0.32798620484933505,0.32864217725903372,0.32929946161355178,0.3299580605367789,0.33061797665785247,0.33127921261116816,0.3319417710363905,0.33260565457846331,0.33327086588762023,0.33393740761939544]
[null,null,"Internal/NREL Utility PV - Class 5","Net Capacity Factor (%)","Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)",0.24368540488531945,0.24628736959825129,0.24888933431118312,0.25149129902411493,0.25409326373704677,0.25669522844997861,0.25929719316291044,0.26354966713078215,0.26787188167172699,0.27226498053114329,0.27673012621185406,{"$f":"P17*1.002","v":0.27728358646427775},0.27783815363720632,0.27839382994448075,0.27895061760436973,0.27950851883957845,0.28006753587725758,0.28062767094901209,0.28118892629091014,0.28175130414349198,0.28231480675177895,0.28287943636528251,0.28344519523801309,0.28401208562848912,0.28458010979974607,0.28514927001934559,0.2857195685593843,0.28629100769650306,0.28686358971189607,0.28743731689131985,0.28801219152510249,0.2885882159081527,0.28916539233996902,0.28974372312464897,0.29032321057089827,0.29090385699204008,0.29148566470602416,0.2920686360354362,0.29265277330750705,0.29323807885412206,0.2938245550118303,0.29441220412185398,0.29500102853009769,0.29559103058715785,0.29618221264833217,0.29677457707362881,0.29736812622777609,0.29796286248023163,0.2985587882051921,0.2991559057816025,0.29975421759316573,0.30035372602835209,0.30095443348040879,0.30155634234736961,0.30215945503206437,0.3027637739421285,0.30336930149001273,0.30397604009299278,0.30458399217317877,0.30519316015752512,0.30580354647784019,0.30641515357079585,0.30702798387793745,0.30764203984569333,0.30825732392538474,0.30887383857323553,0.30949158625038198,0.31011056942288273,0.31073079056172848,0.31135225214285195,0.31197495664713765]
[null,null,"Internal/NREL Utility PV - Class 4","Net Capacity Factor (%)","100 MW/400 MWh Lithium-ion w/Solar (Solar Only)",{"$f":"F16","v":0.26084039968030859},{"$f":"G16","v":0.26362553782181775},0.2664106759633269,0.26919581410483606,0.27198095224634522,0.27476609038785438,0.27755122852936354,0.28210306867724511,0.2867295590035519,0.29143192377121013,0.296211407321058,0.29680383013570011,0.2973974377959715,0.29799223267156344,0.29858821713690659,0.2991853935711804,0.29978376435832277,0.30038333188703942,0.30098409855081348,0.3015860667479151,0.30218923888141092,0.30279361735917376,0.30339920459389214,0.30400600300307989,0.30461401500908608,0.30522324303910425,0.30583368952518247,0.30644535690423286,0.30705824761804135,0.30767236411327742,0.30828770884150397,0.30890428425918698,0.30952209282770538,0.31014113701336077,0.31076141928738749,0.31138294212596224,0.31200570801021416,0.31262971942623458,0.31325497886508702,0.31388148882281719,0.3145092518004628,0.31513827030406372,0.31576854684467187,0.31640008393836122,0.31703288410623792,0.31766694987445038,0.31830228377419928,0.31893888834174766,0.31957676611843117,0.32021591965066803,0.32085635148996938,0.3214980641929493,0.32214106032133522,0.32278534244197787,0.32343091312686184,0.32407777495311557,0.32472593050302179,0.32537538236402785,0.32602613312875589,0.32667818539501342,0.32733154176580342,0.32798620484933505,0.32864217725903372,0.32929946161355178,0.3299580605367789,{"$f":"BS16","v":0.33061797665785247},0.33127921261116816,0.3319417710363905,0.33260565457846331,0.33327086588762023,0.33393740761939544]
[null,null,"Internal/NREL Utility PV - Class 4","Net Capacity Factor (%)","100 MW/200 MWh Lithium-ion w/Solar (Solar Only)",{"$f":"F16","v":0.26084039968030859},{"$f":"G16","v":0.26362553782181775},0.2664106759633269,0.26919581410483606,0.27198095224634522,0.27476609038785438,0.27755122852936354,0.28210306867724511,0.2867295590035519,0.29143192377121013,0.296211407321058,0.29680383013570011,0.2973974377959715,0.29799223267156344,0.29858821713690659,0.2991853935711804,0.29978376435832277,0.30038333188703942,0.30098409855081348,0.3015860667479151,0.30218923888141092,0.30279361735917376,0.30339920459389214,0.30400600300307989,0.30461401500908608,0.30522324303910425,0.30583368952518247,0.30644535690423286,0.30705824761804135,0.30767236411327742,0.30828770884150397,0.30890428425918698,0.30952209282770538,0.31014113701336077,0.31076141928738749,0.31138294212596224,0.31200570801021416,0.31262971942623458,0.31325497886508702,0.31388148882281719,0.3145092518004628,0.31513827030406372,0.31576854684467187,0.31640008393836122,0.31703288410623792,0.31766694987445038,0.31830228377419928,0.31893888834174766,0.31957676611843117,0.32021591965066803,0.32085635148996938,0.3214980641929493,0.32214106032133522,0.32278534244197787,0.32343091312686184,0.32407777495311557,0.32472593050302179,0.32537538236402785,0.32602613312875589,0.32667818539501342,0.32733154176580342,0.32798620484933505,0.32864217725903372,0.32929946161355178,0.3299580605367789,{"$f":"BS16","v":0.33061797665785247},0.33127921261116816,0.3319417710363905,0.33260565457846331,0.33327086588762023,0.33393740761939544]
[null,null,"Internal/NREL Utility PV - Class 4","Net Capacity Factor (%)","50 MW/200 MWh Lithium-ion w/Solar (Solar Only)",{"$f":"F16","v":0.26084039968030859},{"$f":"G16","v":0.26362553782181775},0.2664106759633269,0.26919581410483606,0.27198095224634522,0.27476609038785438,0.27755122852936354,0.28210306867724511,0.2867295590035519,0.29143192377121013,0.296211407321058,0.29680383013570011,0.2973974377959715,0.29799223267156344,0.29858821713690659,0.2991853935711804,0.29978376435832277,0.30038333188703942,0.30098409855081348,0.3015860667479151,0.30218923888141092,0.30279361735917376,0.30339920459389214,0.30400600300307989,0.30461401500908608,0.30522324303910425,0.30583368952518247,0.30644535690423286,0.30705824761804135,0.30767236411327742,0.30828770884150397,0.30890428425918698,0.30952209282770538,0.31014113701336077,0.31076141928738749,0.31138294212596224,0.31200570801021416,0.31262971942623458,0.31325497886508702,0.31388148882281719,0.3145092518004628,0.31513827030406372,0.31576854684467187,0.31640008393836122,0.31703288410623792,0.31766694987445038,0.31830228377419928,0.31893888834174766,0.31957676611843117,0.32021591965066803,0.32085635148996938,0.3214980641929493,0.32214106032133522,0.32278534244197787,0.32343091312686184,0.32407777495311557,0.32472593050302179,0.32537538236402785,0.32602613312875589,0.32667818539501342,0.32733154176580342,0.32798620484933505,0.32864217725903372,0.32929946161355178,0.3299580605367789,{"$f":"BS16","v":0.33061797665785247},0.33127921261116816,0.3319417710363905,0.33260565457846331,0.33327086588762023,0.33393740761939544]
[null,null,"Internal/NREL Land-Based Wind - Class 8","Net Capacity Factor (%)","NW Wind On System (Share)",0.32200000000000001,{"$f":"F21","v":0.32200000000000001},{"$f":"G21","v":0.32200000000000001},0.32200000000000001,0.32200000000000001,0.32200000000000001,0.32200000000000001,{"$f":"L21*1.0164","v":0.32728079999999998},{"$f":"M21*1.0164","v":0.33264820511999998},0.33810363568396795,0.34364853530918499,{"$f":"P21*1.001","v":0.34399218384449415},{"$f":"Q21*1.001","v":0.3443361760283386},0.34468051220436691,0.34502519271657123,0.34537021790928774,0.34571558812719699,0.34606130371532418,0.34640736501903946,0.34675377238405847,0.34710052615644249,0.34744762668259888,0.34779507430928142,0.34814286938359068,0.34849101225297424,0.34883950326522717,0.34918834276849237,0.34953753111126085,0.34988706864237207,0.35023695571101437,0.35058719266672533,0.35093777985939201,0.35128871763925135,0.35164000635689058,0.35199164636324742,0.3523436380096106,0.35269598164762017,0.35304867762926773,0.35340172630689698,0.35375512803320386,0.35410888316123701,0.35446299204439818,0.35481745503644252,0.35517227249147892,0.35552744476397036,0.35588297220873427,0.35623885518094295,0.35659509403612383,0.3569516891301599,0.35730864081929004,0.35766594946010927,0.35802361540956934,0.35838163902497888,0.35874002066400384,0.35909876068466778,0.35945785944535241,0.35981731730479771,0.36017713462210249,0.36053731175672454,0.36089784906848121,0.36125874691754967,0.36162000566446717,0.36198162567013159,0.36234360729580167,0.36270595090309743,0.36306865685400047,0.36343172551085445,0.36379515723636524,0.36415895239360158,0.36452311134599513,0.36488763445734107]
[null,null,"Internal/NREL Land-Based Wind - Class 8","Net Capacity Factor (%)","NW Wind Off System",{"$f":"F21","v":0.32200000000000001},{"$f":"G21","v":0.32200000000000001},{"$f":"H21","v":0.32200000000000001},{"$f":"I21","v":0.32200000000000001},{"$f":"J21","v":0.32200000000000001},{"$f":"K21","v":0.32200000000000001},{"$f":"L21","v":0.32200000000000001},{"$f":"M21","v":0.32728079999999998},{"$f":"N21","v":0.33264820511999998},{"$f":"O21","v":0.33810363568396795},{"$f":"P21","v":0.34364853530918499},{"$f":"Q21","v":0.34399218384449415},{"$f":"R21","v":0.3443361760283386},{"$f":"S21","v":0.34468051220436691},{"$f":"T21","v":0.34502519271657123},{"$f":"U21","v":0.34537021790928774},{"$f":"V21","v":0.34571558812719699},{"$f":"W21","v":0.34606130371532418},{"$f":"X21","v":0.34640736501903946},{"$f":"Y21","v":0.34675377238405847},{"$f":"Z21","v":0.34710052615644249},{"$f":"AA21","v":0.34744762668259888},{"$f":"AB21","v":0.34779507430928142},{"$f":"AC21","v":0.34814286938359068},{"$f":"AD21","v":0.34849101225297424},{"$f":"AE21","v":0.34883950326522717},{"$f":"AF21","v":0.34918834276849237},{"$f":"AG21","v":0.34953753111126085},{"$f":"AH21","v":0.34988706864237207},{"$f":"AI21","v":0.35023695571101437},{"$f":"AJ21","v":0.35058719266672533},{"$f":"AK21","v":0.35093777985939201},{"$f":"AL21","v":0.35128871763925135},{"$f":"AM21","v":0.35164000635689058},{"$f":"AN21","v":0.35199164636324742},{"$f":"AO21","v":0.3523436380096106},{"$f":"AP21","v":0.35269598164762017},{"$f":"AQ21","v":0.35304867762926773},{"$f":"AR21","v":0.35340172630689698},{"$f":"AS21","v":0.35375512803320386},{"$f":"AT21","v":0.35410888316123701},{"$f":"AU21","v":0.35446299204439818},{"$f":"AV21","v":0.35481745503644252},{"$f":"AW21","v":0.35517227249147892},{"$f":"AX21","v":0.35552744476397036},{"$f":"AY21","v":0.35588297220873427},{"$f":"AZ21","v":0.35623885518094295},{"$f":"BA21","v":0.35659509403612383},{"$f":"BB21","v":0.3569516891301599},{"$f":"BC21","v":0.35730864081929004},{"$f":"BD21","v":0.35766594946010927},{"$f":"BE21","v":0.35802361540956934},{"$f":"BF21","v":0.35838163902497888},{"$f":"BG21","v":0.35874002066400384},{"$f":"BH21","v":0.35909876068466778},{"$f":"BI21","v":0.35945785944535241},{"$f":"BJ21","v":0.35981731730479771},{"$f":"BK21","v":0.36017713462210249},{"$f":"BL21","v":0.36053731175672454},{"$f":"BM21","v":0.36089784906848121},{"$f":"BN21","v":0.36125874691754967},{"$f":"BO21","v":0.36162000566446717},{"$f":"BP21","v":0.36198162567013159},{"$f":"BQ21","v":0.36234360729580167},{"$f":"BR21","v":0.36270595090309743},{"$f":"BS21","v":0.36306865685400047},{"$f":"BT21","v":0.36343172551085445},{"$f":"BU21","v":0.36379515723636524},{"$f":"BV21","v":0.36415895239360158},{"$f":"BW21","v":0.36452311134599513},{"$f":"BX21","v":0.36488763445734107}]
[null,null,"Internal","Net Capacity Factor (%)","Wind Montana",0.41,0.41,0.41,0.41,0.41,0.41,0.41,{"$f":"L23*1.0164","v":0.41672399999999998},{"$f":"M23*1.0164","v":0.42355827359999998},0.43050462928703997,0.43756490520734742,{"$f":"P23*1.001","v":0.43800247011255472},{"$f":"Q23*1.001","v":0.43844047258266722},0.43887891305524984,0.43931779196830506,0.43975710976027332,0.44019686687003357,0.44063706373690353,0.4410777008006404,0.441518778501441,0.4419602972799424,0.44240225757722229,0.44284465983479948,0.44328750449463422,0.44373079199912879,0.44417452279112785,0.4446186973139189,0.44506331601123278,0.44550837932724396,0.44595388770657118,0.4463998415942777,0.44684624143587193,0.44729308767730774,0.44774038076498501,0.44818812114574996,0.44863630926689568,0.44908494557616252,0.44953403052173863,0.4499835645522603,0.45043354811681252,0.45088398166492927,0.45133486564659414,0.45178620051224067,0.45223798671275284,0.45269022469946552,0.45314291492416492,0.45359605783908902,0.45404965389692803,0.45450370355082492,0.45495820725437569,0.45541316546163002,0.45586857862709163,0.45632444720571869,0.45678077165292436,0.45723755242457725,0.4576947899770018,0.45815248476697873,0.45861063725174567,0.45906924788899739,0.45952831713688636,0.45998784545402321,0.46044783329947719,0.4609082811327766,0.46136918941390931,0.46183055860332317,0.46229238916192644,0.46275468155108834,0.46321743623263939,0.46368065366887196,0.46414433432254076,0.46460847865686328]
[null,null,"NREL Wind Speed Class 12","Net Capacity Factor (%)","Off Shore Wind (Share)",0.46187261141867159,0.4668178941329203,0.47132677263017381,0.47555961612940095,0.47960197045583558,0.48350489884365061,0.48730133812588161,0.49101377734090418,0.49465825700446225,0.49824662084013066,0.50178786310216061,0.50328897516656601,0.50475549933738462,0.50619190355438071,0.50760184230333527,0.50898834283661187,0.51035394097781039,0.51170078205163416,0.5130306971630465,0.51434526171519224,0.51564584090877896,0.51693362555086109,0.51820966054888773,0.51947486781289054,0.52073006483309214,0.5219759798772956,0.52321326452026073,0.52444250404811465,0.52566422615612518,0.52687890826511063,0.52808698371167251]
[null,null,"NREL Nuclear - Small Modular Reactor","Net Capacity Factor (%)","Small Modular Reactor (share)",0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,{"$f":"AJ25","v":0.93700000000000006},{"$f":"AK25","v":0.93700000000000006},0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006]
[null,null,"NREL Geothermal - Hydro / Flash","Net Capacity Factor (%)","Geothermal (Off System)",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,{"$f":"AJ26","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]
[]
[null,null,null,"Heat Rate  (MMBtu/MWh)"]
[null,null,"NREL Nuclear - Small Modular Reactor","Heat Rate  (MMBtu/MWh)","Small Modular Reactor (share)",10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,{"$f":"AJ29","v":10.443},{"$f":"AK29","v":10.443},10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443]
[null,null,"Internal","Heat Rate  (MMBtu/MWh)","Wood Biomass",13.523999999999999,{"$f":"F30","v":13.523999999999999},{"$f":"G30","v":13.523999999999999},13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,{"$f":"BS30","v":13.523999999999999},13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999]
[null,null,"Internal","Heat Rate  (MMBtu/MWh)","Rathdrum CT 2055 Uprates two unit operation",11.2,{"$f":"F31","v":11.2},11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,{"$f":"BR31","v":11.2},11.2,11.2,11.2,11.2,11.2]
[null,null,"Internal","Heat Rate  (MMBtu/MWh)","Rathdrum CT: Inlet Evaporation 2 unit operation",11.32,{"$f":"F32","v":11.32},11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,{"$f":"BR32","v":11.32},11.32,11.32,11.32,11.32,11.32]
[null,null,"Internal","Heat Rate  (MMBtu/MWh)","Kettle Falls Turbine Generator Upgrade"]
[null,null,"Internal","Heat Rate  (MMBtu/MWh)","7F.04 CT Frame Greenfield",10.039999999999999,{"$f":"F34","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,{"$f":"BR34","v":10.039999999999999},10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999]
[null,null,"Internal","Heat Rate  (MMBtu/MWh)","Reciprocating Engine (ICE) Machine",8.19,{"$f":"F35","v":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,{"$f":"BR35","v":8.19},8.19,8.19,8.19,8.19,8.19]
[null,null,"Internal","Heat Rate  (MMBtu/MWh)","NG CCCT (1x1 w/DF)",6.82,{"$f":"F36","v":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,{"$f":"BR36","v":6.82},6.82,6.82,6.82,6.82,6.82]
[null,null,"Internal","Heat Rate  (MMBtu/MWh)","Hydrogen Fuel Cell with 40 hrs Storage ",5.6870000000000003,{"$f":"F37","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,{"$f":"BR37","v":5.6870000000000003},5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003]
[null,null,"Internal","Heat Rate  (MMBtu/MWh)","7F.04 CT Frame Greenfield + amonia + storage",{"$f":"F34","v":10.039999999999999},{"$f":"G34","v":10.039999999999999},10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,{"$f":"BS34","v":10.039999999999999},10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999]
[]
[null,null,null,"CAPEX ($/kW)"]
[null,2020,"NREL Utility-Scale Battery Storage - 4Hr/LAZARD’S LEVELIZED COST O F STORAGE ANALYSIS—VERSION 7 . 0","CAPEX ($/kW)","Distribution Scale 4hr Lithium-Ion",{"$f":"F43*305/231","v":2280.5476435797282},{"$f":"G43*305/231","v":1948.1144514186174},1809.9503059279355,1657.9697458881853,1540.5302222211051,1457.6317349266963,1395.4578694558891,1340.192211259616,1278.0183457888095,1229.6608948670705,1181.3034439453318,1167.1243485143516,1152.3580554650327,1137.5917624157178,1122.825469366403,1108.0591763170842,1093.292883267768,1078.5265902184494,1063.7602971691344,1048.9940041198197,1034.2277110705008,1019.4614180211848,1004.6951249718662,989.92883192255124,975.16253887323637,960.39624582391775,945.62995277460163,930.86365972528301,916.09736667596815,901.33107362665328,886.56478057733455]
[null,2020,"NREL Utility-Scale Battery Storage - 8Hr/LAZARD’S LEVELIZED COST O F STORAGE ANALYSIS—VERSION 7 . 0","CAPEX ($/kW)","Distribution Scale 8hr Lithium-Ion",{"$f":"F44*305/231","v":4231.7890904978731},{"$f":"G44*305/231","v":3581.6706841931396},{"$f":"H44*305/231","v":3299.6713987097323},3003.8556986772569,2752.8549735883612,2598.0389162975889,2463.9474808304194,2347.0381912086932,2223.220694312432,2113.2196119652399,2013.4924681889565,1989.1678584192064,1963.9992025668394,1938.8305467144812,1913.6618908621228,1888.4932350097558,1863.3245791573963,1838.1559233050298,1812.9872674526712,1787.818611600313,1762.6499557479463,1737.4812998955863,1712.31264404322,1687.1439881908614,1661.9753323385032,1636.8066764861367,1611.6380206337772,1586.4693647814101,1561.3007089290518,1536.1320530766939,1510.706548760053]
[null,2020,"NREL Utility-Scale Battery Storage - 4Hr","CAPEX ($/kW)","4hr Lithium-Ion",1727.2344448095646,1475.4571746809856,1370.8148218667313,1255.7082337710517,1166.7622338789354,1103.976822190383,1056.8877634239684,1015.0308222982667,967.9417635318523,931.31694004686335,894.69211656187429,883.95319510431204,872.76954364728704,861.58589219026499,850.40224073324293,839.21858927621793,828.03493781919485,816.85128636216984,805.66763490514779,794.48398344812574,783.30033199110073,772.11668053407766,760.93302907705277,749.7493776200306,738.56572616300855,727.38207470598354,716.19842324896058,705.01477179193557,693.83112033491352,682.64746887789147,671.46381742086646]
[null,2020,"NREL Utility-Scale Battery Storage - 8Hr","CAPEX ($/kW)","8hr Lithium-Ion",3205.0599341147827,2712.6751739298861,2499.0953872195023,2275.0513652276932,2084.9491767177424,1967.6950480811249,1866.1372723666454,1777.5928595711739,1683.8163291349897,1600.504033980231,1524.972984103767,1506.5500829338907,1487.48792063259,1468.4257583312956,1449.3635960300012,1430.3014337287004,1411.2392714274051,1392.1771091261044,1373.11494682481,1354.0527845235158,1334.9906222222151,1315.9284599209195,1296.866297619619,1277.8041353183246,1258.7419730170304,1239.6798107157297,1220.6176484144344,1201.5554861131336,1182.4933238118392,1163.4311615105451,1144.1744680772861]
[null,2020,"NREL Utility-Scale Battery Storage - 16Hr","CAPEX ($/kW)","16hr Lithium-Ion",6160.7109127252179,5187.111172427688,4755.6565179250447,4313.7376281409761,3921.3230623953559,3695.1314998626085,3484.636290252,3302.7169341169888,3115.565460341265,2938.8782218469664,2785.5347191875526,2751.7438585930477,2716.9246746031954,2682.1054906133568,2647.2863066235182,2612.4671226336654,2577.6479386438259,2542.8287546539736,2508.0095706641346,2473.190386674296,2438.3712026844437,2403.5520186946037,2368.7328347047514,2333.9136507149124,2299.0944667250737,2264.2752827352215,2229.456098745382,2194.6369147555297,2159.8177307656906,2124.998546775852,2089.5957693901255]
[null,2020,"Internal","CAPEX ($/kW)","4 hr Vanadium Flow Battery",1632.88,{"$f":"F46*(1+G348)","v":1453.2632000000001},1293.4042480000001,1215.7440240750468,1143.4964062724016,1096.4650144952707,1052.2389367269091,1013.560792532714,977.32324024485513,944.38296760407547,911.18224414741678,879.61341447126688,849.88614270022879,822.52671306500622,797.76184804409354,776.27465837873115,756.93259129658293,739.42783573504119,724.00009178266146,708.61051483389929,693.27037041815822,677.99063090045922,662.7819643985664,647.65472452749896,632.61894097828008,617.68431093534298,602.86019133461764,588.15559196197455,573.57916938940082,559.13922174404797,545.50103768834515]
[null,2020,"Internal","CAPEX ($/kW)","4 hr Zinc Bromide Flow Battery",1837,{"$f":"F47*(1+G349)","v":1579.82},1358.6451999999999,1277.0676958053773,1201.1758164561465,1151.7721015803636,1105.3152043127654,1064.686085430862,1026.620665008918,992.01884320472163,957.14343311490052,923.98223159925601,892.75547850696489,864.01600451334548,838.00196826648835,815.43093748050148,795.11323198365153,776.72551433262527,760.51957539269858,744.35372864849774,728.23980787702874,712.18933890333165,696.21352795857172,680.32325090725146,664.52904335074038,648.84109161176298,633.26922460197454,617.822906572281,602.51123074314853,587.34291380979494,573.01680243923977]
[null,2022,"Form Energy","CAPEX ($/kW)","100hr Iron Oxide",null,null,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500]
[null,2022,"Internal","CAPEX ($/kW)","Liquid Air",null,null,1610,1610,1610,1610,1610,1610,1610,1610,1610,1610,1610,1610,1610,1610,1610,1610,1610,1610,1610,1610,1610,1610,1610,1610,1610,1610,1610,1610,1610]
[null,2020,"NREL Pumped Storage Hydropower - National Class 10","CAPEX ($/kW)","Pumped Hydro (8.5 hr/ 400 MW share)",3754.52,3754.52,3754.52,3754.52,3754.52,3754.52,3754.52,3754.52,3754.52,3754.52,3754.52,3754.52,3754.52,3754.52,3754.52,3754.52,3754.52,3754.52,3754.52,3754.52,3754.52,3754.52,3754.52,3754.52,3754.52,3754.52,3754.52,3754.52,3754.52,3754.52,3754.52]
[null,2020,"NREL Pumped Storage Hydropower - National Class 7","CAPEX ($/kW)","Pumped Hydro (16 hr/ 100 MW)",3256.39,3256.39,3256.39,3256.39,3256.39,3256.39,3256.39,3256.39,3256.39,3256.39,3256.39,3256.39,3256.39,3256.39,3256.39,3256.39,3256.39,3256.39,3256.39,3256.39,3256.39,3256.39,3256.39,3256.39,3256.39,3256.39,3256.39,3256.39,3256.39,3256.39,3256.39]
[null,2020,"NREL Pumped Storage Hydropower - National Class 5","CAPEX ($/kW)","Pumped Hyrdo (24 hr/ 100 MW)",2923.32,2923.32,2923.32,2923.32,2923.32,2923.32,2923.32,2923.32,2923.32,2923.32,2923.32,2923.32,2923.32,2923.32,2923.32,2923.32,2923.32,2923.32,2923.32,2923.32,2923.32,2923.32,2923.32,2923.32,2923.32,2923.32,2923.32,2923.32,2923.32,2923.32,2923.32]
[null,2022,"Internal","CAPEX ($/kW)","Wood Biomass",null,null,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774]
[null,2022,"Internal","CAPEX ($/kW)","Rathdrum CT 2055 Uprates two unit operation",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]
[null,2022,"Internal","CAPEX ($/kW)","Rathdrum CT: Inlet Evaporation 2 unit operation",null,null,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150]
[null,2022,"Internal","CAPEX ($/kW)","Kettle Falls Turbine Generator Upgrade"]
[null,2022,"Internal","CAPEX ($/kW)","New Residential Solar",null,null,{"$f":"21840/(7/1.15)","v":3587.9999999999995},{"$f":"21840/(7/1.15)","v":3587.9999999999995},3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995]
[null,2022,"Internal","CAPEX ($/kW)","New Residential Solar + Storage (Solar Only)",{"$f":"F57","v":0},{"$f":"G57","v":0},3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995]
[null,2022,"Internal","CAPEX ($/kW)","New Residential Solar + Storage (Battery Only)",null,null,{"$f":"13000/(5/1.15)","v":2989.9999999999995},{"$f":"13000/(5/1.15)","v":2989.9999999999995},2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995]
[null,2022,"Internal","CAPEX ($/kW)","Existing Residential Solar",null,null,{"$f":"23800/(7/1.15)","v":3909.9999999999995},{"$f":"23800/(7/1.15)","v":3909.9999999999995},3909.9999999999995,3909.9999999999995,3909.9999999999995,3909.9999999999995,3909.9999999999995,3909.9999999999995,3909.9999999999995,3909.9999999999995,3909.9999999999995,3909.9999999999995,3909.9999999999995,3909.9999999999995,3909.9999999999995,3909.9999999999995,3909.9999999999995,3909.9999999999995,3909.9999999999995,3909.9999999999995,3909.9999999999995,3909.9999999999995,3909.9999999999995,3909.9999999999995,3909.9999999999995,3909.9999999999995,3909.9999999999995,3909.9999999999995,3909.9999999999995]
[null,2022,"Internal","CAPEX ($/kW)","Existing Residential Solar + Storage (Solar Only)",{"$f":"F60","v":0},{"$f":"G60","v":0},{"$f":"H60","v":3909.9999999999995},{"$f":"I60","v":3909.9999999999995},{"$f":"J60","v":3909.9999999999995},{"$f":"K60","v":3909.9999999999995},{"$f":"L60","v":3909.9999999999995},{"$f":"M60","v":3909.9999999999995},{"$f":"N60","v":3909.9999999999995},{"$f":"O60","v":3909.9999999999995},{"$f":"P60","v":3909.9999999999995},{"$f":"Q60","v":3909.9999999999995},{"$f":"R60","v":3909.9999999999995},{"$f":"S60","v":3909.9999999999995},{"$f":"T60","v":3909.9999999999995},{"$f":"U60","v":3909.9999999999995},{"$f":"V60","v":3909.9999999999995},{"$f":"W60","v":3909.9999999999995},{"$f":"X60","v":3909.9999999999995},{"$f":"Y60","v":3909.9999999999995},{"$f":"Z60","v":3909.9999999999995},{"$f":"AA60","v":3909.9999999999995},{"$f":"AB60","v":3909.9999999999995},{"$f":"AC60","v":3909.9999999999995},{"$f":"AD60","v":3909.9999999999995},{"$f":"AE60","v":3909.9999999999995},{"$f":"AF60","v":3909.9999999999995},{"$f":"AG60","v":3909.9999999999995},{"$f":"AH60","v":3909.9999999999995},{"$f":"AI60","v":3909.9999999999995},{"$f":"AJ60","v":3909.9999999999995}]
[null,2022,"Internal","CAPEX ($/kW)","Existing Residential Solar + Storage (Battery Only)",null,null,{"$f":"14000/(5/1.15)","v":3219.9999999999995},{"$f":"14000/(5/1.15)","v":3219.9999999999995},3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995]
[null,2022,"Internal","CAPEX ($/kW)","Commercial Solar",null,null,{"$f":"276960/(120/1.15)","v":2654.2},{"$f":"276960/(120/1.15)","v":2654.2},2654.2,2654.2,2654.2,2654.2,2654.2,2654.2,2654.2,2654.2,2654.2,2654.2,2654.2,2654.2,2654.2,2654.2,2654.2,2654.2,2654.2,2654.2,2654.2,2654.2,2654.2,2654.2,2654.2,2654.2,2654.2,2654.2,2654.2]
[null,2022,"Internal","CAPEX ($/kW)","Commercial Solar + Storage (Solar Only)",{"$f":"F63","v":0},{"$f":"G63","v":0},{"$f":"H63","v":2654.2},{"$f":"I63","v":2654.2},{"$f":"J63","v":2654.2},{"$f":"K63","v":2654.2},{"$f":"L63","v":2654.2},{"$f":"M63","v":2654.2},{"$f":"N63","v":2654.2},{"$f":"O63","v":2654.2},{"$f":"P63","v":2654.2},{"$f":"Q63","v":2654.2},{"$f":"R63","v":2654.2},{"$f":"S63","v":2654.2},{"$f":"T63","v":2654.2},{"$f":"U63","v":2654.2},{"$f":"V63","v":2654.2},{"$f":"W63","v":2654.2},{"$f":"X63","v":2654.2},{"$f":"Y63","v":2654.2},{"$f":"Z63","v":2654.2},{"$f":"AA63","v":2654.2},{"$f":"AB63","v":2654.2},{"$f":"AC63","v":2654.2},{"$f":"AD63","v":2654.2},{"$f":"AE63","v":2654.2},{"$f":"AF63","v":2654.2},{"$f":"AG63","v":2654.2},{"$f":"AH63","v":2654.2},{"$f":"AI63","v":2654.2},{"$f":"AJ63","v":2654.2}]
[null,2022,"Internal","CAPEX ($/kW)","Commercial Solar + Storage (Battery Only)",null,null,{"$f":"H62*0.8","v":2576},{"$f":"I62*0.8","v":2576},2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576]
[null,2020,"NREL Utility PV - Class 4/LAZARD’S LEVELIZED COST OF ENERGY ANALYSIS—VERSION 15.0","CAPEX ($/kW)","Solar Photovoltaic Fixed Array (5 MW AC)",{"$f":"F69/((950+800)/2)*((1200+1450)/2)","v":1972.7715238618898},{"$f":"G69/((950+800)/2)*((1200+1450)/2)","v":1725.0742857142859},1656.9534477910186,1588.8326098677512,1520.7117719444841,1452.5909340212168,1384.4700960979496,1316.3492581746825,1248.2284202514152,1180.1075823281481,1111.9867444048809,1102.0779904706619,1092.1692365364431,1082.2604826022243,1072.3517286680053,1062.4429747337863,1052.5342207995673,1042.6254668653485,1032.7167129311297,1022.8079589969107,1012.8992050626917,1002.9904511284727,993.08169719425382,983.17294326003503,973.26418932581601,963.3554353915971,953.44668145737808,943.53792752315928,933.62917358894038,923.72041965472135,913.81166572050256]
[null,2020,"NREL Utility PV - Class 4/LAZARD’S LEVELIZED COST OF ENERGY ANALYSIS—VERSION 15.0","CAPEX ($/kW)","Solar Photovoltaic Fixed Array (5 MW AC) + Storage (Solar Only)",{"$f":"F66","v":1972.7715238618898},{"$f":"G66","v":1725.0742857142859},1656.9534477910186,1588.8326098677512,1520.7117719444841,1452.5909340212168,1384.4700960979496,1316.3492581746825,1248.2284202514152,1180.1075823281481,1111.9867444048809,1102.0779904706619,1092.1692365364431,1082.2604826022243,1072.3517286680053,1062.4429747337863,1052.5342207995673,1042.6254668653485,1032.7167129311297,1022.8079589969107,1012.8992050626917,1002.9904511284727,993.08169719425382,983.17294326003503,973.26418932581601,963.3554353915971,953.44668145737808,943.53792752315928,933.62917358894038,923.72041965472135,913.81166572050256]
[null,2020,"NREL Utility-Scale Battery Storage - 4Hr/LAZARD’S LEVELIZED COST O F STORAGE ANALYSIS—VERSION 7 . 0","CAPEX ($/kW)","Solar Photovoltaic Fixed Array (5 MW AC) + Storage (Battery Only)",{"$f":"F72*305/231","v":2280.5476435797282},{"$f":"G72*305/231","v":1948.1144514186174},{"$f":"H72*305/231","v":1809.9503059279355},1657.9697458881853,1540.5302222211051,1457.6317349266963,1395.4578694558891,1340.192211259616,1278.0183457888095,1229.6608948670705,1181.3034439453318,1167.1243485143516,1152.3580554650327,1137.5917624157178,1122.825469366403,1108.0591763170842,1093.292883267768,1078.5265902184494,1063.7602971691344,1048.9940041198197,1034.2277110705008,1019.4614180211848,1004.6951249718662,989.92883192255124,975.16253887323637,960.39624582391775,945.62995277460163,930.86365972528301,916.09736667596815,901.33107362665328,886.56478057733455]
[null,2020,"NREL Utility PV - Class 4","CAPEX ($/kW)","Solar Photovoltaic w/Single Axis Tracking (100 MW AC)",1302.7736478333236,1139.2,1094.2145409940688,1049.2290819881375,1004.2436229822064,959.25816397627523,914.27270497034408,869.28724596441293,824.30178695848178,779.31632795255064,734.33086894661949,727.78735219760699,721.2438354485945,714.700318699582,708.1568019505695,701.61328520155701,695.06976845254451,688.52625170353201,681.98273495451951,675.43921820550702,668.89570145649452,662.35218470748202,655.80866795846953,649.26515120945703,642.72163446044453,636.17811771143204,629.63460096241954,623.09108421340704,616.54756746439455,610.00405071538205,603.46053396636967]
[null,2020,"NREL Utility PV - Class 5/Off System Adjustment","CAPEX ($/kW)","Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)",1452.7736478333236,1289.2,1244.2145409940688,1199.2290819881375,1154.2436229822065,1109.2581639762752,1064.272704970344,1019.2872459644129,974.30178695848178,929.31632795255064,884.33086894661949,877.78735219760699,871.2438354485945,864.700318699582,858.1568019505695,851.61328520155701,845.06976845254451,838.52625170353201,831.98273495451951,825.43921820550702,818.89570145649452,812.35218470748202,805.80866795846953,799.26515120945703,792.72163446044453,786.17811771143204,779.63460096241954,773.09108421340704,766.54756746439455,760.00405071538205,753.46053396636967]
[null,2020,"NREL Utility PV - Class 4","CAPEX ($/kW)","100 MW/400 MWh Lithium-ion w/Solar (Solar Only)",{"$f":"F69","v":1302.7736478333236},{"$f":"G69","v":1139.2},1094.2145409940688,1049.2290819881375,1004.2436229822064,959.25816397627523,914.27270497034408,869.28724596441293,824.30178695848178,779.31632795255064,734.33086894661949,727.78735219760699,721.2438354485945,714.700318699582,708.1568019505695,701.61328520155701,695.06976845254451,688.52625170353201,681.98273495451951,675.43921820550702,668.89570145649452,662.35218470748202,655.80866795846953,649.26515120945703,642.72163446044453,636.17811771143204,629.63460096241954,623.09108421340704,616.54756746439455,610.00405071538205,603.46053396636967]
[null,2020,"NREL Utility-Scale Battery Storage - 4Hr","CAPEX ($/kW)","100 MW/400 MWh Lithium-ion w/Solar (Battery Only)",1727.2344448095646,1475.4571746809856,1370.8148218667313,1255.7082337710517,1166.7622338789354,1103.976822190383,1056.8877634239684,1015.0308222982667,967.9417635318523,931.31694004686335,894.69211656187429,883.95319510431204,872.76954364728704,861.58589219026499,850.40224073324293,839.21858927621793,828.03493781919485,816.85128636216984,805.66763490514779,794.48398344812574,783.30033199110073,772.11668053407766,760.93302907705277,749.7493776200306,738.56572616300855,727.38207470598354,716.19842324896058,705.01477179193557,693.83112033491352,682.64746887789147,671.46381742086646]
[null,2020,"NREL Utility PV - Class 4","CAPEX ($/kW)","100 MW/200 MWh Lithium-ion w/Solar (Solar Only)",{"$f":"F69","v":1302.7736478333236},{"$f":"G69","v":1139.2},1094.2145409940688,1049.2290819881375,1004.2436229822064,959.25816397627523,914.27270497034408,869.28724596441293,824.30178695848178,779.31632795255064,734.33086894661949,727.78735219760699,721.2438354485945,714.700318699582,708.1568019505695,701.61328520155701,695.06976845254451,688.52625170353201,681.98273495451951,675.43921820550702,668.89570145649452,662.35218470748202,655.80866795846953,649.26515120945703,642.72163446044453,636.17811771143204,629.63460096241954,623.09108421340704,616.54756746439455,610.00405071538205,603.46053396636967]
[null,2020,"NREL Utility-Scale Battery Storage - 2Hr","CAPEX ($/kW)","100 MW/200 MWh Lithium-ion w/Solar (Battery Only)",988.32170015695567,856.8481750565353,806.67453919034574,746.03666804273098,707.66876245953199,672.11770924501207,652.26300895262989,633.74980366181308,610.0044807302836,596.72339308017945,579.55168279092788,572.65475118952281,565.41035515463568,558.16595911974969,550.92156308486369,543.67716704997667,536.43277101508966,529.18837498020252,521.94397894531664,514.69958291043076,507.45518687554357,500.21079084065667,492.96639480576965,485.7219987708836,478.47760273599766,471.23320670111053,463.98881066622369,456.74441463133655,449.50001859645067,442.25562256156468,435.10849209265666]
[null,2020,"NREL Utility PV - Class 4","CAPEX ($/kW)","50 MW/200 MWh Lithium-ion w/Solar (Solar Only)",{"$f":"F69","v":1302.7736478333236},{"$f":"G69","v":1139.2},1094.2145409940688,1049.2290819881375,1004.2436229822064,959.25816397627523,914.27270497034408,869.28724596441293,824.30178695848178,779.31632795255064,734.33086894661949,727.78735219760699,721.2438354485945,714.700318699582,708.1568019505695,701.61328520155701,695.06976845254451,688.52625170353201,681.98273495451951,675.43921820550702,668.89570145649452,662.35218470748202,655.80866795846953,649.26515120945703,642.72163446044453,636.17811771143204,629.63460096241954,623.09108421340704,616.54756746439455,610.00405071538205,603.46053396636967]
[null,2020,"NREL Utility-Scale Battery Storage - 2Hr","CAPEX ($/kW)","50 MW/200 MWh Lithium-ion w/Solar (Battery Only)",{"$f":"F74","v":988.32170015695567},{"$f":"G74","v":856.8481750565353},806.67453919034574,746.03666804273098,707.66876245953199,672.11770924501207,652.26300895262989,633.74980366181308,610.0044807302836,596.72339308017945,579.55168279092788,572.65475118952281,565.41035515463568,558.16595911974969,550.92156308486369,543.67716704997667,536.43277101508966,529.18837498020252,521.94397894531664,514.69958291043076,507.45518687554357,500.21079084065667,492.96639480576965,485.7219987708836,478.47760273599766,471.23320670111053,463.98881066622369,456.74441463133655,449.50001859645067,442.25562256156468,435.10849209265666]
[null,2020,"NREL Land-Based Wind - Class 8","CAPEX ($/kW)","NW Wind On System (Share)",1405.1658156023161,1355.9561782843689,1306.7465409664219,1257.5369036484749,1208.3272663305279,1159.1176290125809,1109.9079916946337,1060.6983543766867,1011.4887170587398,962.27907974079267,913.06944242284555,903.93874799861715,894.80805357438862,885.67735915016021,876.54666472593169,867.41597030170328,858.28527587747487,849.15458145324635,840.02388702901794,830.89319260478942,821.76249818056101,812.6318037563326,803.50110933210408,794.37041490787567,785.23972048364715,776.10902605941874,766.97833163519033,757.84763721096181,748.7169427867334,739.58624836250488,730.45555393827647]
[null,2020,"NREL Land-Based Wind - Class 8/Off System Adjustment","CAPEX ($/kW)","NW Wind Off System",{"$f":"F77/1.025+150","v":1520.8934786364061},{"$f":"G77/1.025+150","v":1472.8840763749943},1424.8746741135824,1376.8652718521707,1328.8558695907591,1280.8464673293472,1232.8370650679353,1184.8276628065237,1136.818260545112,1088.8088582837004,1040.7994560222883,1031.8914614620655,1022.9834669018427,1014.0754723416198,1005.1674777813969,996.25948322117404,987.35148866095119,978.44349410072823,969.53549954050538,960.62750498028242,951.71951042005958,942.81151585983673,933.90352129961377,924.99552673939093,916.08753217916797,907.17953761894523,898.27154305872239,889.36354849849943,880.45555393827658,871.54755937805362,862.63956481783077]
[null,2020,"NREL Land-Based Wind - Class 3/Off System Adjustment","CAPEX ($/kW)","Wind Montana",1555.1658156023161,1505.9561782843689,1456.7465409664219,1407.5369036484749,1358.3272663305279,1309.1176290125809,1259.9079916946337,1210.6983543766867,1161.4887170587399,1112.2790797407927,1063.0694424228454,1053.9387479986171,1044.8080535743886,1035.6773591501601,1026.5466647259318,1017.4159703017033,1008.2852758774749,999.15458145324635,990.02388702901794,980.89319260478942,971.76249818056101,962.6318037563326,953.50110933210408,944.37041490787567,935.23972048364715,926.10902605941874,916.97833163519033,907.84763721096181,898.7169427867334,889.58624836250488,880.45555393827647]
[null,2020,"NREL Wind Speed Class 12","CAPEX ($/kW)","Off Shore Wind (Share)",5291.9935008687917,4848.8147852310394,4628.3151458536304,4471.8681619764357,4350.518453677857,4251.3685225990275,4167.5384503388386,4094.9215387218319,4030.8688832216185,3973.5718304232541,3921.7403414601063,3874.4218993444247,3830.8931521751415,3790.5918270842349,3753.0721910458456,3717.9749154672295,3685.0060927976601,3653.9222599670161,3624.5194764627595,3596.6252071686508,3570.0921877068272,3544.793718205503,3520.6200040669628,3497.4752760898209,3475.2754988700717,3453.9465289205382,3433.4226205896075,3413.645203829632,3394.5618765372669,3376.1255677912422,3358.2938383448945]
[null,2020,"NREL Nuclear - Small Modular Reactor","CAPEX ($/kW)","Small Modular Reactor (share)",6809.4209964769625,6766.8649042380366,6724.3088119991107,6681.7527197601848,6639.1898973147863,6596.6319105748962,6554.0756762110132,6511.5160282322086,6468.9588563376183,6426.3994657410321,6383.8396918672297,6341.2782971660572,6298.7187364163647,6256.1626561619232,6213.5984570408355,6171.0403622247304,6128.4807940221526,6085.9247147259493,6043.3649199055362,6000.806131875358,5958.248832195316,5915.6852484050869,5873.1262141621937,5830.5669549173699,5788.0076689950502,5745.4537247784974,5702.8938449716934,5660.3348365167567,5617.77270633647,5575.2137253835235,5532.6548430906942]
[null,2020,"NREL Geothermal - Hydro / Flash","CAPEX ($/kW)","Geothermal (Off System)",4559.2782029260652,4493.6040858861579,4427.9299688462506,4362.2558518063433,4296.5817347664361,4230.9076177265288,4165.2335006866215,4099.5593836467142,4033.8852666068069,3968.2111495668996,3902.5370325269942,3883.0243473643591,3863.6092256275374,3844.2911794993997,3825.0697236019028,3805.9443749838933,3786.9146531089737,3767.9800798434289,3749.1401794442118,3730.3944785469907,3711.7425061542558,3693.1837936234847,3674.7178746553673,3656.3442852820904,3638.0625638556799,3619.8722510364014,3601.7728897812194,3583.7640253323134,3565.8452052056518,3548.0159791796236,3530.2758992837257]
[null,2022,"Internal","CAPEX ($/kW)","7F.04 CT Frame Greenfield",null,null,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]
[null,2022,"Internal","CAPEX ($/kW)","Reciprocating Engine (ICE) Machine",null,null,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191]
[null,2022,"Internal","CAPEX ($/kW)","NG CCCT (1x1 w/DF)",null,null,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,2020,"Internal","CAPEX ($/kW)","Hydrogen Fuel Cell with 40 hrs Storage ",5356,{"$f":"F86*(1+G350)","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]
[null,2022,"Internal","CAPEX ($/kW)","7F.04 CT Frame Greenfield + amonia + storage",null,null,{"$f":"H83+20000000/('Resource Options'!E3*1000)","v":855.26468877254217},855.26468877254217,855.26468877254217,855.26468877254217,855.26468877254217,855.26468877254217,855.26468877254217,855.26468877254217,855.26468877254217,855.26468877254217,855.26468877254217,855.26468877254217,855.26468877254217,855.26468877254217,855.26468877254217,855.26468877254217,855.26468877254217,855.26468877254217,855.26468877254217,855.26468877254217,855.26468877254217,855.26468877254217,855.26468877254217,855.26468877254217,855.26468877254217,855.26468877254217,855.26468877254217,855.26468877254217,855.26468877254217]
[]
[null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)"]
[null,2020,"NREL Utility-Scale Battery Storage - 4Hr","Variable Operation and Maintenance Expenses ($/MWh)","Distribution Scale 4hr Lithium-Ion",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2020,"NREL Utility-Scale Battery Storage - 8Hr","Variable Operation and Maintenance Expenses ($/MWh)","Distribution Scale 8hr Lithium-Ion",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2020,"NREL Utility-Scale Battery Storage - 4Hr","Variable Operation and Maintenance Expenses ($/MWh)","4hr Lithium-Ion",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2020,"NREL Utility-Scale Battery Storage - 8Hr","Variable Operation and Maintenance Expenses ($/MWh)","8hr Lithium-Ion",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2020,"NREL Utility-Scale Battery Storage - 16Hr","Variable Operation and Maintenance Expenses ($/MWh)","16hr Lithium-Ion",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2020,"Internal","Variable Operation and Maintenance Expenses ($/MWh)","4 hr Vanadium Flow Battery",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2020,"Internal","Variable Operation and Maintenance Expenses ($/MWh)","4 hr Zinc Bromide Flow Battery",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2020,"Form Energy","Variable Operation and Maintenance Expenses ($/MWh)","100hr Iron Oxide",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2022,"Internal","Variable Operation and Maintenance Expenses ($/MWh)","Liquid Air",0,0,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75]
[null,2020,"NREL Pumped Storage Hydropower - National Class 10","Variable Operation and Maintenance Expenses ($/MWh)","Pumped Hydro (8.5 hr/ 400 MW share)",0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996]
[null,2020,"NREL Pumped Storage Hydropower - National Class 7","Variable Operation and Maintenance Expenses ($/MWh)","Pumped Hydro (16 hr/ 100 MW)",0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996]
[null,2020,"NREL Pumped Storage Hydropower - National Class 5","Variable Operation and Maintenance Expenses ($/MWh)","Pumped Hyrdo (24 hr/ 100 MW)",0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996]
[null,2022,"Internal","Variable Operation and Maintenance Expenses ($/MWh)","Wood Biomass",null,null,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994]
[null,2022,"Internal","Variable Operation and Maintenance Expenses ($/MWh)","Rathdrum CT 2055 Uprates two unit operation",null,null,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996]
[null,2022,"Internal","Variable Operation and Maintenance Expenses ($/MWh)","Rathdrum CT: Inlet Evaporation 2 unit operation",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]
[null,2022,"Internal","Variable Operation and Maintenance Expenses ($/MWh)","Kettle Falls Turbine Generator Upgrade"]
[null,2020,"NREL Residential PV - Class 8","Variable Operation and Maintenance Expenses ($/MWh)","New Residential Solar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2020,"NREL Residential PV - Class 8","Variable Operation and Maintenance Expenses ($/MWh)","New Residential Solar + Storage (Solar Only)",{"$f":"F106","v":0},{"$f":"G106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS106","v":0},0,0,0,0,0]
[null,2020,"NREL Residential PV - Class 8","Variable Operation and Maintenance Expenses ($/MWh)","Existing Residential Solar",{"$f":"F106","v":0},{"$f":"G106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS106","v":0},0,0,0,0,0]
[null,2020,"NREL Residential PV - Class 8","Variable Operation and Maintenance Expenses ($/MWh)","Existing Residential Solar + Storage (Solar Only)",{"$f":"F108","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,{"$f":"BR108","v":0},0,0,0,0,0,0]
[null,2020,"NREL Commercial PV - Class 8","Variable Operation and Maintenance Expenses ($/MWh)","Commercial Solar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2020,"NREL Commercial PV - Class 8","Variable Operation and Maintenance Expenses ($/MWh)","Commercial Solar + Storage (Solar Only)",{"$f":"F110","v":0},{"$f":"G110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR110","v":0},0,0,0,0,0,0]
[null,2020,"NREL Utility PV - Class 4","Variable Operation and Maintenance Expenses ($/MWh)","Solar Photovoltaic Fixed Array (5 MW AC)",{"$f":"F114","v":0},{"$f":"G114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS114","v":0},0,0,0,0,0]
[null,2020,"NREL Utility PV - Class 4","Variable Operation and Maintenance Expenses ($/MWh)","Solar Photovoltaic Fixed Array (5 MW AC) + Storage (Solar Only)",{"$f":"F112","v":0},{"$f":"G112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS112","v":0},0,0,0,0,0]
[null,2020,"NREL Utility PV - Class 4","Variable Operation and Maintenance Expenses ($/MWh)","Solar Photovoltaic w/Single Axis Tracking (100 MW AC)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2020,"NREL Utility PV - Class 5","Variable Operation and Maintenance Expenses ($/MWh)","Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2020,"NREL Utility-Scale Battery Storage - 4Hr","Variable Operation and Maintenance Expenses ($/MWh)","100 MW/400 MWh Lithium-ion w/Solar (Solar Only)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2020,"NREL Utility-Scale Battery Storage - 2Hr","Variable Operation and Maintenance Expenses ($/MWh)","100 MW/200 MWh Lithium-ion w/Solar (Solar Only)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2020,"NREL Utility-Scale Battery Storage - 2Hr","Variable Operation and Maintenance Expenses ($/MWh)","50 MW/200 MWh Lithium-ion w/Solar (Solar Only)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2020,"NREL Land-Based Wind - Class 8","Variable Operation and Maintenance Expenses ($/MWh)","NW Wind On System (Share)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2020,"NREL Land-Based Wind - Class 8","Variable Operation and Maintenance Expenses ($/MWh)","NW Wind Off System",{"$f":"F119","v":0},{"$f":"G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR119","v":0},0,0,0,0,0,0]
[null,2020,"NREL Land-Based Wind - Class 3","Variable Operation and Maintenance Expenses ($/MWh)","Wind Montana",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2020,"NREL Wind Speed Class 12","Variable Operation and Maintenance Expenses ($/MWh)","Off Shore Wind (Share)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2020,"NREL Nuclear - Small Modular Reactor","Variable Operation and Maintenance Expenses ($/MWh)","Small Modular Reactor (share)",3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6]
[null,2020,"NREL Geothermal - Hydro / Flash","Variable Operation and Maintenance Expenses ($/MWh)","Geothermal (Off System)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2022,"Internal","Variable Operation and Maintenance Expenses ($/MWh)","7F.04 CT Frame Greenfield",null,null,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3]
[null,2022,"Internal","Variable Operation and Maintenance Expenses ($/MWh)","Reciprocating Engine (ICE) Machine",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]
[null,2022,"Internal","Variable Operation and Maintenance Expenses ($/MWh)","NG CCCT (1x1 w/DF)",null,null,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996]
[null,2022,"Internal","Variable Operation and Maintenance Expenses ($/MWh)","Hydrogen Fuel Cell with 40 hrs Storage ",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2022,"Internal","Variable Operation and Maintenance Expenses ($/MWh)","7F.04 CT Frame Greenfield + amonia + storage",null,null,{"$f":"H125","v":3},{"$f":"I125","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"BU125","v":3},3,3,3]
[]
[null,null,null,"Fuel Costs"]
[null,2020,"NREL Nuclear - Small Modular Reactor","Fuel Costs ($/MMBtu) - Uranium","Small Modular Reactor (share)",0.68449283667621774,0.68449283667621774,0.68549474689589307,0.68749952244508128,0.6885014326647565,0.69050525310410704,0.69150811843361992,0.69351193887297036,0.69451384909264569,0.69651862464183389,0.69852340019102199,0.69952531041069732,0.70153008595988542,0.70353390639923596,0.70453581661891118,0.70654059216809939,0.7085453677172876,0.70954727793696282,0.71155109837631336,0.71355587392550146,0.71556064947468956,0.71756446991404021,0.71956924546322831,0.72157306590257886,0.72357784145176696,0.72558261700095517,0.72758643744030571,0.72959121298949381,0.73159503342884435,0.73359980897803245,0.735603629417383]
[null,null,"Natural Gas Price Forecast","Fuel Costs ($/MMBtu) - Malin","7F.04 CT Frame Greenfield"]
[null,null,"2021 IRP","Fuel Costs (%) Variable Charge","7F.04 CT Frame Greenfield",5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5]
[null,null,"Natural Gas Price Forecast","Fuel Costs ($/MMBtu) - Malin","Reciprocating Engine (ICE) Machine"]
[null,null,"2021 IRP","Fuel Costs (%) Variable Charge","Reciprocating Engine (ICE) Machine",5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5]
[null,null,"Natural Gas Price Forecast","Fuel Costs ($/MMBtu) - Malin","NG CCCT (1x1 w/DF)"]
[null,null,"2021 IRP","Fuel Costs (%) Variable Charge","NG CCCT (1x1 w/DF)",5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5]
[null,null,"Hydrogen-Ammonia Pricing workbook","Fuel Costs ($/MMBtu) - Renewable Hydrogen","Hydrogen Fuel Cell with 40 hrs Storage "]
[null,null,"James and Tom","Fuel Costs ($/MMBtu) - Amonia","7F.04 CT Frame Greenfield + amonia + storage"]
[null,null,"2021 IRP","Fuel Costs ($/MMBtu) - Incremental Hog Fuel","Wood Biomass"]
[null,null,"Natural Gas Price Forecast","Fuel Costs ($/MMBtu) - Malin","Rathdrum CT 2055 Uprates two unit operation"]
[null,null,"Natural Gas Price Forecast","Fuel Costs ($/MMBtu) - Malin","Rathdrum CT 2055 Uprates two unit operation"]
[null,null,"2021 IRP","Variable Charge","Rathdrum CT 2055 Uprates two unit operation",5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5]
[null,null,"Natural Gas Price Forecast","Fuel Costs ($/MMBtu) - Malin","Rathdrum CT: Inlet Evaporation 2 unit operation"]
[null,null,"NA","Fuel Costs ($/MMBtu) - Steam/Wood","Kettle Falls Turbine Generator Upgrade"]
[null,null,"NA","Fuel Costs ($/MMBtu) - Steam/Wood","Kettle Falls Turbine Generator Upgrade"]
[]
[null,null,null,"Mid-Columbia (off-peak)"]
[null,null,null,"Mid-Columbia (off-peak) $/MWh","Distribution Scale 4hr Lithium-Ion"]
[null,null,null,"Mid-Columbia (off-peak) $/MWh","Distribution Scale 8hr Lithium-Ion"]
[null,null,null,"Mid-Columbia (off-peak) $/MWh","4hr Lithium-Ion"]
[null,null,null,"Mid-Columbia (off-peak) $/MWh","8hr Lithium-Ion"]
[null,null,null,"Mid-Columbia (off-peak) $/MWh","16hr Lithium-Ion"]
[null,null,null,"Mid-Columbia (off-peak) $/MWh","4 hr Vanadium Flow Battery"]
[null,null,null,"Mid-Columbia (off-peak) $/MWh","4 hr Zinc Bromide Flow Battery"]
[null,null,null,"Mid-Columbia (off-peak) $/MWh","100hr Iron Oxide"]
[null,null,null,"Mid-Columbia (off-peak) $/MWh","Liquid Air"]
[null,null,null,"Mid-Columbia (off-peak) $/MWh","Pumped Hydro (8.5 hr/ 400 MW share)"]
[null,null,null,"Mid-Columbia (off-peak) $/MWh","Pumped Hydro (16 hr/ 100 MW)"]
[null,null,null,"Mid-Columbia (off-peak) $/MWh","Pumped Hyrdo (24 hr/ 100 MW)"]
[]
[null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)"]
[null,2020,"NREL Utility-Scale Battery Storage - 4Hr","Fixed Operation and Maintenance Expenses ($/kW-yr)","Distribution Scale 4hr Lithium-Ion",{"$f":"F41*0.025","v":57.013691089493207},48.702861285465438,45.248757648198392,41.449243647204639,38.513255555527628,36.440793373167409,34.886446736397225,33.504805281490398,31.950458644720239,30.741522371676766,29.532586098633296,29.178108712858791,28.808951386625822,28.439794060392945,28.070636734160075,27.701479407927106,27.332322081694201,26.963164755461236,26.594007429228363,26.224850102995493,25.855692776762524,25.486535450529622,25.117378124296657,24.748220798063784,24.379063471830911,24.009906145597945,23.640748819365044,23.271591493132078,22.902434166899205,22.533276840666332,22.164119514433366,0,{"$f":"AL41*0.025","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR41*0.025","v":0},0,0,0,0,0,0]
[null,2020,"NREL Utility-Scale Battery Storage - 8Hr","Fixed Operation and Maintenance Expenses ($/kW-yr)","Distribution Scale 8hr Lithium-Ion",{"$f":"F42*0.025","v":105.79472726244683},89.541767104828494,82.491784967743314,75.09639246693142,68.821374339709038,64.95097290743972,61.598687020760487,58.675954780217332,55.580517357810805,52.830490299131,50.337311704723916,49.729196460480161,49.099980064170985,48.47076366786203,47.841547271553075,47.2123308752439,46.58311447893491,45.953898082625749,45.324681686316779,44.695465290007832,44.066248893698656,43.437032497389659,42.807816101080505,42.178599704771536,41.549383308462581,40.92016691215342,40.290950515844429,39.661734119535254,39.032517723226299,38.403301326917351,37.767663719001327,0,{"$f":"AL42*0.025","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR42*0.025","v":0},0,0,0,0,0,0]
[null,2020,"NREL Utility-Scale Battery Storage - 4Hr","Fixed Operation and Maintenance Expenses ($/kW-yr)","4hr Lithium-Ion",{"$f":"F43*0.025","v":43.180861120239115},36.88642936702464,34.270370546668282,31.392705844276293,29.169055846973386,27.599420554759575,26.422194085599212,25.375770557456669,24.198544088296309,23.282923501171584,22.36730291404686,22.098829877607802,21.819238591182177,21.539647304756627,21.260056018331074,20.98046473190545,20.700873445479871,20.421282159054247,20.141690872628697,19.862099586203144,19.582508299777519,19.302917013351944,19.02332572692632,18.743734440500766,18.464143154075213,18.184551867649589,17.904960581224014,17.625369294798389,17.345778008372839,17.066186721947286,16.786595435521662,0,{"$f":"AL43*0.025","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR43*0.025","v":0},0,0,0,0,0,0]
[null,2020,"NREL Utility-Scale Battery Storage - 8Hr","Fixed Operation and Maintenance Expenses ($/kW-yr)","8hr Lithium-Ion",{"$f":"F44*0.025","v":80.126498352869575},67.816879348247156,62.47738468048756,56.876284130692333,52.123729417943565,49.192376202028129,46.653431809166136,44.439821489279353,42.095408228374744,40.01260084950578,38.124324602594179,37.663752073347268,37.187198015814751,36.71064395828239,36.234089900750028,35.757535843217511,35.280981785685128,34.804427728152611,34.327873670620249,33.851319613087895,33.374765555555378,32.898211498022988,32.421657440490478,31.945103382958116,31.468549325425762,30.991995267893245,30.515441210360862,30.038887152828341,29.562333095295983,29.085779037763629,28.604361701932152,0,{"$f":"AL44*0.025","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR44*0.025","v":0},0,0,0,0,0,0]
[null,2020,"NREL Utility-Scale Battery Storage - 16Hr","Fixed Operation and Maintenance Expenses ($/kW-yr)","16hr Lithium-Ion",{"$f":"F45*0.025","v":154.01777281813045},129.67777931069222,118.89141294812612,107.84344070352441,98.033076559883909,92.378287496565221,87.115907256300005,82.567923352924723,77.889136508531635,73.471955546174158,69.638367979688823,68.793596464826194,67.923116865079891,67.052637265333928,66.182157665587951,65.311678065841633,64.441198466095656,63.570718866349345,62.700239266603369,61.829759666857399,60.959280067111095,60.088800467365097,59.218320867618786,58.347841267872809,57.477361668126846,56.606882068380543,55.736402468634552,54.865922868888248,53.995443269142271,53.124963669396301,52.239894234753137,0,{"$f":"AL45*0.025","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR45*0.025","v":0},0,0,0,0,0,0]
[null,2020,"Internal","Fixed Operation and Maintenance Expenses ($/kW-yr)","4 hr Vanadium Flow Battery",57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997]
[null,2020,"Internal","Fixed Operation and Maintenance Expenses ($/kW-yr)","4 hr Zinc Bromide Flow Battery",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,2022,"Internal","Fixed Operation and Maintenance Expenses ($/kW-yr)","100hr Iron Oxide",null,null,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30]
[null,2022,"Internal","Fixed Operation and Maintenance Expenses ($/kW-yr)","Liquid Air",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]
[null,2020,"NREL Pumped Storage Hydropower - National Class 10","Fixed Operation and Maintenance Expenses ($/kW-yr)","Pumped Hydro (8.5 hr/ 400 MW share)",17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82]
[null,2020,"NREL Pumped Storage Hydropower - National Class 7","Fixed Operation and Maintenance Expenses ($/kW-yr)","Pumped Hydro (16 hr/ 100 MW)",17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82]
[null,2020,"NREL Pumped Storage Hydropower - National Class 5","Fixed Operation and Maintenance Expenses ($/kW-yr)","Pumped Hyrdo (24 hr/ 100 MW)",17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82]
[null,2022,"Internal","Fixed Operation and Maintenance Expenses ($/kW-yr)","Wood Biomass",null,null,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996]
[null,2022,"Internal","Fixed Operation and Maintenance Expenses ($/kW-yr)","Rathdrum CT 2055 Uprates two unit operation",null,null,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992]
[null,2022,"Internal","Fixed Operation and Maintenance Expenses ($/kW-yr)","Rathdrum CT: Inlet Evaporation 2 unit operation",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]
[null,2022,"Internal","Fixed Operation and Maintenance Expenses ($/kW-yr)","Kettle Falls Turbine Generator Upgrade"]
[null,2020,"NREL Residential PV - Class 8","Fixed Operation and Maintenance Expenses ($/kW-yr)","New Residential Solar",29.295961999999999,28.973695854980193,27.227838866776466,25.481981878572736,23.736124890369009,21.990267902165286,20.244410913961559,18.498553925757832,16.752696937554106,15.006839949350381,13.260982961146656,13.152605425931542,13.044227890716426,12.93585035550131,12.827472820286197,12.719095285071081,12.610717749855965,12.502340214640851,12.393962679425735,12.285585144210621,12.177207608995506,12.06883007378039,11.960452538565276,11.85207500335016,11.743697468135045,11.635319932919931,11.526942397704815,11.418564862489701,11.310187327274585,11.201809792059469,11.093432256844359]
[null,2020,{"$f":"C180","v":"NREL Residential PV - Class 8"},"Fixed Operation and Maintenance Expenses ($/kW-yr)","New Residential Solar + Storage (Solar Only)",{"$f":"F180","v":29.295961999999999},{"$f":"G180","v":28.973695854980193},27.227838866776466,25.481981878572736,23.736124890369009,21.990267902165286,20.244410913961559,18.498553925757832,16.752696937554106,15.006839949350381,13.260982961146656,13.152605425931542,13.044227890716426,12.93585035550131,12.827472820286197,12.719095285071081,12.610717749855965,12.502340214640851,12.393962679425735,12.285585144210621,12.177207608995506,12.06883007378039,11.960452538565276,11.85207500335016,11.743697468135045,11.635319932919931,11.526942397704815,11.418564862489701,11.310187327274585,11.201809792059469,11.093432256844359,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS180","v":0},0,0,0,0,0]
[null,2020,"NREL Residential Battery Storage - 5 kW - 12.5 kWh","Fixed Operation and Maintenance Expenses ($/kW-yr)","New Residential Solar + Storage (Battery Only)",93.660152825328879,87.909514267412931,81.662226845568284,75.869041122940857,70.43115856971211,65.271063006774284,62.631423357593178,60.288747677082426,58.277402425614731,56.352897470882432,54.61091962282233,53.94304109545476,53.260412604010781,52.577784112566761,51.895155621122846,51.212527129678783,50.529898638234883,49.847270146790834,49.164641655346863,48.482013163902835,47.799384672458871,47.116756181014793,46.434127689570886,45.751499198126808,45.068870706682844,44.386242215238802,43.703613723794859,43.020985232350817,42.33835674090686,41.655728249462911,40.95818971711676]
[null,2020,{"$f":"C180","v":"NREL Residential PV - Class 8"},"Fixed Operation and Maintenance Expenses ($/kW-yr)","Existing Residential Solar",{"$f":"F180","v":29.295961999999999},{"$f":"G180","v":28.973695854980193},27.227838866776466,25.481981878572736,23.736124890369009,21.990267902165286,20.244410913961559,18.498553925757832,16.752696937554106,15.006839949350381,13.260982961146656,13.152605425931542,13.044227890716426,12.93585035550131,12.827472820286197,12.719095285071081,12.610717749855965,12.502340214640851,12.393962679425735,12.285585144210621,12.177207608995506,12.06883007378039,11.960452538565276,11.85207500335016,11.743697468135045,11.635319932919931,11.526942397704815,11.418564862489701,11.310187327274585,11.201809792059469,11.093432256844359,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS180","v":0},0,0,0,0,0]
[null,2020,{"$f":"C183","v":"NREL Residential PV - Class 8"},"Fixed Operation and Maintenance Expenses ($/kW-yr)","Existing Residential Solar + Storage (Solar Only)",{"$f":"F183","v":29.295961999999999},{"$f":"G183","v":28.973695854980193},27.227838866776466,25.481981878572736,23.736124890369009,21.990267902165286,20.244410913961559,18.498553925757832,16.752696937554106,15.006839949350381,13.260982961146656,13.152605425931542,13.044227890716426,12.93585035550131,12.827472820286197,12.719095285071081,12.610717749855965,12.502340214640851,12.393962679425735,12.285585144210621,12.177207608995506,12.06883007378039,11.960452538565276,11.85207500335016,11.743697468135045,11.635319932919931,11.526942397704815,11.418564862489701,11.310187327274585,11.201809792059469,11.093432256844359,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS183","v":0},0,0,0,0,0]
[null,2020,{"$f":"C182","v":"NREL Residential Battery Storage - 5 kW - 12.5 kWh"},"Fixed Operation and Maintenance Expenses ($/kW-yr)","Existing Residential Solar + Storage (Battery Only)",{"$f":"F182","v":93.660152825328879},{"$f":"G182","v":87.909514267412931},81.662226845568284,75.869041122940857,70.43115856971211,65.271063006774284,62.631423357593178,60.288747677082426,58.277402425614731,56.352897470882432,54.61091962282233,53.94304109545476,53.260412604010781,52.577784112566761,51.895155621122846,51.212527129678783,50.529898638234883,49.847270146790834,49.164641655346863,48.482013163902835,47.799384672458871,47.116756181014793,46.434127689570886,45.751499198126808,45.068870706682844,44.386242215238802,43.703613723794859,43.020985232350817,42.33835674090686,41.655728249462911,40.95818971711676,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS182","v":0},0,0,0,0,0]
[null,2020,"NREL Commercial PV - Class 8","Fixed Operation and Maintenance Expenses ($/kW-yr)","Commercial Solar",18.778165000000001,17.920008677361601,17.219560951223354,16.519113225085107,15.81866549894686,15.118217772808613,14.417770046670366,13.717322320532119,13.016874594393872,12.316426868255625,11.615979142117382,11.515744268085129,11.415509394052879,11.31527452002063,11.21503964598838,11.11480477195613,11.014569897923881,10.914335023891631,10.814100149859382,10.71386527582713,10.613630401794881,10.513395527762629,10.41316065373038,10.31292577969813,10.21269090566588,10.112456031633631,10.012221157601381,9.9119862835691315,9.8117514095368801,9.7115165355046305,9.611281661472372]
[null,2020,{"$f":"C186","v":"NREL Commercial PV - Class 8"},"Fixed Operation and Maintenance Expenses ($/kW-yr)","Commercial Solar + Storage (Solar Only)",{"$f":"F186","v":18.778165000000001},{"$f":"G186","v":17.920008677361601},17.219560951223354,16.519113225085107,15.81866549894686,15.118217772808613,14.417770046670366,13.717322320532119,13.016874594393872,12.316426868255625,11.615979142117382,11.515744268085129,11.415509394052879,11.31527452002063,11.21503964598838,11.11480477195613,11.014569897923881,10.914335023891631,10.814100149859382,10.71386527582713,10.613630401794881,10.513395527762629,10.41316065373038,10.31292577969813,10.21269090566588,10.112456031633631,10.012221157601381,9.9119862835691315,9.8117514095368801,9.7115165355046305,9.611281661472372,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS186","v":0},0,0,0,0,0]
[null,2020,"NREL Commercial Battery Storage 4Hr","Fixed Operation and Maintenance Expenses ($/kW-yr)","Commercial Solar + Storage (Battery Only)",55.55621403118657,47.220025822368569,46.929526833362473,44.805631346456657,42.316688838766623,39.764574866738158,38.949927210725953,38.278993033292998,37.783534723706886,37.32266821340702,36.948160580448928,37.291396920677613,37.629415274699241,37.964257400188195,38.295619942205796,38.623187735490305,38.946633431627475,39.26561711553056,39.579785910944608,39.888773574672825,40.192200079224314,40.489671183565775,40.780777991660088,41.065096498457514,41.342187123006255,41.611594228329743,41.872845627720054,42.125452077076879,42.368906752921745,42.602684715698487,42.822498399705353]
[null,2020,"NREL Utility PV - Class 4/LAZARD’S LEVELIZED COST OF ENERGY ANALYSIS—VERSION 15.0","Fixed Operation and Maintenance Expenses ($/kW-yr)","Solar Photovoltaic Fixed Array (5 MW AC)",{"$f":"F192/((13+9.5)/2)*((12+16)/2)","v":28.153925631999996},{"$f":"G192/((13+9.5)/2)*((12+16)/2)","v":25.581795555555555},24.828820745625194,24.085512715445834,23.344528098034356,22.605771259514295,21.869151743480892,21.13458392530449,20.401986693767217,19.671283157544494,18.942400374298266,18.817081876551693,18.692085852466892,18.567407015590405,18.443040194391653,18.318980329156947,18.195222468983637,18.071761768870743,17.948593486902407,17.825712981520777,17.703115708885008,17.580797220313229,17.458753159804445,17.336979261637467,17.215471348044119,17.094225326954039,16.973237189808508,16.852503009440852,16.732018938021106,16.61178120506262,16.491786115488473,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS192/((13+9.5)/2)*((12+16)/2)","v":0},0,0,0,0,0]
[null,2020,{"$f":"C189","v":"NREL Utility PV - Class 4/LAZARD’S LEVELIZED COST OF ENERGY ANALYSIS—VERSION 15.0"},"Fixed Operation and Maintenance Expenses ($/kW-yr)","Solar Photovoltaic Fixed Array (5 MW AC) + Storage (Solar Only)",{"$f":"F189","v":28.153925631999996},{"$f":"G189","v":25.581795555555555},24.828820745625194,24.085512715445834,23.344528098034356,22.605771259514295,21.869151743480892,21.13458392530449,20.401986693767217,19.671283157544494,18.942400374298266,18.817081876551693,18.692085852466892,18.567407015590405,18.443040194391653,18.318980329156947,18.195222468983637,18.071761768870743,17.948593486902407,17.825712981520777,17.703115708885008,17.580797220313229,17.458753159804445,17.336979261637467,17.215471348044119,17.094225326954039,16.973237189808508,16.852503009440852,16.732018938021106,16.61178120506262,16.491786115488473,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS189","v":0},0,0,0,0,0]
[null,2020,"NREL Utility-Scale Battery Storage - 4Hr/LAZARD’S LEVELIZED COST O F STORAGE ANALYSIS—VERSION 7 . 0","Fixed Operation and Maintenance Expenses ($/kW-yr)","Solar Photovoltaic Fixed Array (5 MW AC) + Storage (Battery Only)",{"$f":"F195*1.3/2.5","v":22.454047782524334},{"$f":"G195*1.3/2.5","v":19.180943270852815},17.820592684267506,16.324207039023673,15.167909040426162,14.351698688474979,13.739540924511591,13.195400689877468,12.583242925914082,12.107120220609223,11.630997515304369,11.491391536356058,11.346004067414732,11.200616598473447,11.05522912953216,10.909841660590834,10.764454191649532,10.619066722708208,10.473679253766923,10.328291784825634,10.182904315884311,10.03751684694301,9.8921293780016875,9.7467419090603986,9.6013544401191115,9.4559669711777854,9.3105795022364877,9.1651920332951633,9.0198045643538762,8.8744170954125892,8.729029626471263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS195*1.3/2.5","v":0},0,0,0,0,0]
[null,2020,"NREL Utility PV - Class 4","Fixed Operation and Maintenance Expenses ($/kW-yr)","Solar Photovoltaic w/Single Axis Tracking (100 MW AC)",22.623690239999998,20.556799999999999,19.951730956305958,19.354429860626116,18.75899579306332,18.165351904966844,17.573425508154287,16.983147797119678,16.3944535932058,15.80728110874111,15.221571729346822,15.120869365086181,15.020426131446611,14.920237780385147,14.820300156207578,14.720609193072546,14.621160912576137,14.521951421413991,14.422976909118004,14.32423364586491,14.225717980354025,14.127426337751704,14.029355217700001,13.93150119238725,13.833860904678309,13.736431066302353,13.639208456096123,13.542189918300684,13.445372360909818,13.348752754068176,13.252328128517522]
[null,2020,"NREL Utility PV - Class 5","Fixed Operation and Maintenance Expenses ($/kW-yr)","Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)",22.623690239999998,20.556799999999999,19.951730956305958,19.354429860626116,18.75899579306332,18.165351904966844,17.573425508154287,16.983147797119678,16.3944535932058,15.80728110874111,15.221571729346822,15.120869365086181,15.020426131446611,14.920237780385147,14.820300156207578,14.720609193072546,14.621160912576137,14.521951421413991,14.422976909118004,14.32423364586491,14.225717980354025,14.127426337751704,14.029355217700001,13.93150119238725,13.833860904678309,13.736431066302353,13.639208456096123,13.542189918300684,13.445372360909818,13.348752754068176,13.252328128517522]
[null,2020,{"$f":"C192","v":"NREL Utility PV - Class 4"},"Fixed Operation and Maintenance Expenses ($/kW-yr)","100 MW/400 MWh Lithium-ion w/Solar (Solar Only)",{"$f":"F192","v":22.623690239999998},{"$f":"G192","v":20.556799999999999},19.951730956305958,19.354429860626116,18.75899579306332,18.165351904966844,17.573425508154287,16.983147797119678,16.3944535932058,15.80728110874111,15.221571729346822,15.120869365086181,15.020426131446611,14.920237780385147,14.820300156207578,14.720609193072546,14.621160912576137,14.521951421413991,14.422976909118004,14.32423364586491,14.225717980354025,14.127426337751704,14.029355217700001,13.93150119238725,13.833860904678309,13.736431066302353,13.639208456096123,13.542189918300684,13.445372360909818,13.348752754068176,13.252328128517522,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS192","v":0},0,0,0,0,0]
[null,2020,"NREL Utility-Scale Battery Storage - 4Hr","Fixed Operation and Maintenance Expenses ($/kW-yr)","100 MW/400 MWh Lithium-ion w/Solar (Battery Only)",43.180861120239101,36.88642936702464,34.270370546668282,31.392705844276293,29.169055846973386,27.599420554759575,26.422194085599212,25.375770557456669,24.198544088296309,23.282923501171584,22.36730291404686,22.098829877607802,21.819238591182177,21.539647304756627,21.260056018331074,20.98046473190545,20.700873445479871,20.421282159054247,20.141690872628697,19.862099586203144,19.582508299777519,19.302917013351944,19.02332572692632,18.743734440500766,18.464143154075213,18.184551867649589,17.904960581224014,17.625369294798389,17.345778008372839,17.066186721947286,16.786595435521662]
[null,2020,{"$f":"C192","v":"NREL Utility PV - Class 4"},"Fixed Operation and Maintenance Expenses ($/kW-yr)","100 MW/200 MWh Lithium-ion w/Solar (Solar Only)",{"$f":"F192","v":22.623690239999998},{"$f":"G192","v":20.556799999999999},19.951730956305958,19.354429860626116,18.75899579306332,18.165351904966844,17.573425508154287,16.983147797119678,16.3944535932058,15.80728110874111,15.221571729346822,15.120869365086181,15.020426131446611,14.920237780385147,14.820300156207578,14.720609193072546,14.621160912576137,14.521951421413991,14.422976909118004,14.32423364586491,14.225717980354025,14.127426337751704,14.029355217700001,13.93150119238725,13.833860904678309,13.736431066302353,13.639208456096123,13.542189918300684,13.445372360909818,13.348752754068176,13.252328128517522,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS192","v":0},0,0,0,0,0]
[null,2020,"NREL Utility-Scale Battery Storage - 2Hr","Fixed Operation and Maintenance Expenses ($/kW-yr)","100 MW/200 MWh Lithium-ion w/Solar (Battery Only)",24.708042503923892,21.421204376413385,20.166863479758646,18.650916701068276,17.6917190614883,16.802942731125302,16.306575223815749,15.843745091545328,15.250112018257092,14.918084827004487,14.488792069773197,14.31636877973807,14.135258878865892,13.954148977993743,13.773039077121593,13.591929176249417,13.410819275377243,13.229709374505063,13.048599473632917,12.867489572760769,12.68637967188859,12.505269771016417,12.324159870144243,12.143049969272091,11.961940068399942,11.780830167527764,11.599720266655593,11.418610365783415,11.237500464911268,11.056390564039118,10.877712302316418]
[null,2020,{"$f":"C192","v":"NREL Utility PV - Class 4"},"Fixed Operation and Maintenance Expenses ($/kW-yr)","50 MW/200 MWh Lithium-ion w/Solar (Solar Only)",{"$f":"F192","v":22.623690239999998},{"$f":"G192","v":20.556799999999999},19.951730956305958,19.354429860626116,18.75899579306332,18.165351904966844,17.573425508154287,16.983147797119678,16.3944535932058,15.80728110874111,15.221571729346822,15.120869365086181,15.020426131446611,14.920237780385147,14.820300156207578,14.720609193072546,14.621160912576137,14.521951421413991,14.422976909118004,14.32423364586491,14.225717980354025,14.127426337751704,14.029355217700001,13.93150119238725,13.833860904678309,13.736431066302353,13.639208456096123,13.542189918300684,13.445372360909818,13.348752754068176,13.252328128517522,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS192","v":0},0,0,0,0,0]
[null,2020,{"$f":"C197","v":"NREL Utility-Scale Battery Storage - 2Hr"},"Fixed Operation and Maintenance Expenses ($/kW-yr)","50 MW/200 MWh Lithium-ion w/Solar (Battery Only)",{"$f":"F197","v":24.708042503923892},{"$f":"G197","v":21.421204376413385},20.166863479758646,18.650916701068276,17.6917190614883,16.802942731125302,16.306575223815749,15.843745091545328,15.250112018257092,14.918084827004487,14.488792069773197,14.31636877973807,14.135258878865892,13.954148977993743,13.773039077121593,13.591929176249417,13.410819275377243,13.229709374505063,13.048599473632917,12.867489572760769,12.68637967188859,12.505269771016417,12.324159870144243,12.143049969272091,11.961940068399942,11.780830167527764,11.599720266655593,11.418610365783415,11.237500464911268,11.056390564039118,10.877712302316418,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS197","v":0},0,0,0,0,0]
[null,2020,"NREL Land-Based Wind - Class 8","Fixed Operation and Maintenance Expenses ($/kW-yr)","NW Wind On System (Share)",43,42.594999999999999,42.19,41.785000000000004,41.38,40.975000000000001,40.570000000000007,40.165000000000006,39.760000000000005,39.355000000000004,38.950000000000003,38.657875000000004,38.365750000000006,38.073625000000007,37.781500000000008,37.489375000000003,37.197250000000004,36.905124999999998,36.613,36.320875000000001,36.028750000000002,35.736625000000004,35.444500000000005,35.152375000000006,34.860250000000001,34.568124999999995,34.275999999999996,33.983874999999998,33.691749999999999,33.399625,33.107500000000002]
[null,2020,{"$f":"C200","v":"NREL Land-Based Wind - Class 8"},"Fixed Operation and Maintenance Expenses ($/kW-yr)","NW Wind Off System",{"$f":"F200/1.025","v":41.951219512195124},{"$f":"G200/1.025","v":41.556097560975616},41.1609756097561,40.765853658536592,40.370731707317077,39.975609756097569,39.580487804878061,39.185365853658546,38.79024390243903,38.395121951219522,38.000000000000007,37.715000000000011,37.430000000000007,37.14500000000001,36.860000000000014,36.575000000000003,36.290000000000006,36.005000000000003,35.720000000000006,35.435000000000002,35.150000000000006,34.865000000000009,34.580000000000005,34.295000000000009,34.010000000000005,33.725000000000001,33.44,33.155000000000001,32.870000000000005,32.585000000000001,32.300000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS200/1.025","v":0},0,0,0,0,0]
[null,2020,"NREL Land-Based Wind - Class 3","Fixed Operation and Maintenance Expenses ($/kW-yr)","Wind Montana",43,42.594999999999999,42.19,41.785000000000004,41.38,40.975000000000001,40.570000000000007,40.165000000000006,39.760000000000005,39.355000000000004,38.950000000000003,38.657875000000004,38.365750000000006,38.073625000000007,37.781500000000008,37.489375000000003,37.197250000000004,36.905124999999998,36.613,36.320875000000001,36.028750000000002,35.736625000000004,35.444500000000005,35.152375000000006,34.860250000000001,34.568124999999995,34.275999999999996,33.983874999999998,33.691749999999999,33.399625,33.107500000000002]
[null,2020,"NREL Wind Speed Class 12","Fixed Operation and Maintenance Expenses ($/kW-yr)","Off Shore Wind (Share)",95.264231605586971,91.311157045023947,88.244914200844832,85.739611378663483,83.621408024087856,81.786536818100458,80.168065712303019,78.720293973921343,77.410625130339469,76.214991151739994,75.115114510953234,74.096787797164382,73.148748307560894,72.261916591176984,71.428866244299812,70.64344548537953,69.900501181821369,69.195673746997883,68.525242130803917,67.88600490341598,67.275187794468735,66.69037092481652,66.129430902818768,65.590494284029759,65.071899819019066,64.572167570240893,64.089973450668978,63.624128080637405,63.173559112810402,62.737296364253496,62.314459237055523]
[null,2020,"NREL Nuclear - Small Modular Reactor","Fixed Operation and Maintenance Expenses ($/kW-yr)","Small Modular Reactor (share)",114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114]
[null,2020,"NREL Geothermal - Hydro / Flash","Fixed Operation and Maintenance Expenses ($/kW-yr)","Geothermal (Off System)",107.38936857780548,106.58285429810317,105.77634001840086,104.96982573869855,104.16331145899623,103.35679717929392,102.55028289959161,101.74376861988929,100.93725434018698,100.13074006048467,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413]
[null,2022,"Internal","Fixed Operation and Maintenance Expenses ($/kW-yr)","7F.04 CT Frame Greenfield",null,null,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001]
[null,2022,"Internal","Fixed Operation and Maintenance Expenses ($/kW-yr)","Reciprocating Engine (ICE) Machine",null,null,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997]
[null,2022,"Internal","Fixed Operation and Maintenance Expenses ($/kW-yr)","NG CCCT (1x1 w/DF)",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]
[null,2020,"Internal","Fixed Operation and Maintenance Expenses ($/kW-yr)","Hydrogen Fuel Cell with 40 hrs Storage ",159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426]
[null,2022,"Internal","Fixed Operation and Maintenance Expenses ($/kW-yr)","7F.04 CT Frame Greenfield + amonia + storage",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]
[]
[null,null,null,"Round-Trip Efficiency"]
[null,null,"Internal","Round-Trip Efficiency","Distribution Scale 4hr Lithium-Ion",{"$f":"F215","v":0.86},{"$f":"G215","v":0.86},0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,{"$f":"BS215","v":0.86},0.86,0.86,0.86,0.86,0.86]
[null,null,"Internal","Round-Trip Efficiency","Distribution Scale 8hr Lithium-Ion",{"$f":"F216","v":0.86},{"$f":"G216","v":0.86},0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,{"$f":"BS216","v":0.86},0.86,0.86,0.86,0.86,0.86]
[null,null,"Internal","Round-Trip Efficiency","4hr Lithium-Ion",0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86]
[null,null,"Internal","Round-Trip Efficiency","8hr Lithium-Ion",0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86]
[null,null,"Internal","Round-Trip Efficiency","16hr Lithium-Ion",0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86]
[null,null,"Internal","Round-Trip Efficiency","4 hr Vanadium Flow Battery",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,null,"Internal","Round-Trip Efficiency","4 hr Zinc Bromide Flow Battery",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,null,"Internal","Round-Trip Efficiency","100hr Iron Oxide",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,null,"Internal","Round-Trip Efficiency","Liquid Air",0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65]
[null,null,"Internal","Round-Trip Efficiency","Pumped Hydro (8.5 hr/ 400 MW share)",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[null,null,"Internal","Round-Trip Efficiency","Pumped Hydro (16 hr/ 100 MW)",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[null,null,"Internal","Round-Trip Efficiency","Pumped Hyrdo (24 hr/ 100 MW)",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[]
[null,null,null,"ITC/PTC Schedules"]
[null,null,"Inflation Reduction Act","ITC Schedule","Distribution Scale 4hr Lithium-Ion",0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation Reduction Act","ITC Schedule","Distribution Scale 8hr Lithium-Ion",0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation Reduction Act","ITC Schedule","4hr Lithium-Ion",0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation Reduction Act","ITC Schedule","8hr Lithium-Ion",0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation Reduction Act","ITC Schedule","16hr Lithium-Ion",0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation Reduction Act","ITC Schedule","4 hr Vanadium Flow Battery",0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation Reduction Act","ITC Schedule","4 hr Zinc Bromide Flow Battery",0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation Reduction Act","ITC Schedule","100hr Iron Oxide",0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation Reduction Act","ITC Schedule","Liquid Air",0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation Reduction Act","ITC Schedule","Pumped Hydro (8.5 hr/ 400 MW share)",0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation Reduction Act","ITC Schedule","Pumped Hydro (16 hr/ 100 MW)",0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation Reduction Act","ITC Schedule","Pumped Hyrdo (24 hr/ 100 MW)",0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation Reduction Act","PTC Schedule","Wood Biomass",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]
[null,null,"Inflation Reduction Act",null,"Rathdrum CT 2055 Uprates two unit operation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation Reduction Act",null,"Rathdrum CT: Inlet Evaporation 2 unit operation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation Reduction Act",null,"Kettle Falls Turbine Generator Upgrade",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation Reduction Act","ITC Schedule","New Residential Solar",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]
[null,null,"Inflation Reduction Act","ITC Schedule","New Residential Solar + Storage",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]
[null,null,"Inflation Reduction Act","ITC Schedule","Existing Residential Solar",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]
[null,null,"Inflation Reduction Act","ITC Schedule","Existing Residential Solar + Storage",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]
[null,null,"Inflation Reduction Act","ITC Schedule","Commercial Solar",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]
[null,null,"Inflation Reduction Act","ITC Schedule","Commercial Solar + Storage",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]
[null,null,"Inflation Reduction Act","ITC Schedule","Solar Photovoltaic Fixed Array (5 MW AC)",0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.26,0.22,0.1,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation Reduction Act","ITC Schedule","Solar Photovoltaic Fixed Array (5 MW AC) + Storage",0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.26,0.22,0.1,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation Reduction Act","ITC Schedule","Solar Photovoltaic w/Single Axis Tracking (100 MW AC)",0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.26,0.22,0.1,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation Reduction Act","ITC Schedule","Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)",0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.26,0.22,0.1,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation Reduction Act","ITC Schedule","100 MW/400 MWh Lithium-ion w/Solar",0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.26,0.22,0.1,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation Reduction Act","ITC Schedule","100 MW/200 MWh Lithium-ion w/Solar",0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.26,0.22,0.1,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation Reduction Act","ITC Schedule","50 MW/200 MWh Lithium-ion w/Solar",0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.26,0.22,0.1,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation Reduction Act","PTC Schedule","NW Wind On System (Share)",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]
[null,null,"Inflation Reduction Act","PTC Schedule","NW Wind Off System",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]
[null,null,"Inflation Reduction Act","PTC Schedule","Wind Montana",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]
[null,null,"Inflation Reduction Act","PTC Schedule","Off Shore Wind (Share)",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]
[null,null,"Inflation Reduction Act","PTC Schedule","Small Modular Reactor (share)",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]
[null,null,"Inflation Reduction Act","PTC Schedule","Geothermal (Off System)",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]
[null,null,"Inflation Reduction Act",null,"7F.04 CT Frame Greenfield",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation Reduction Act",null,"Reciprocating Engine (ICE) Machine",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation Reduction Act",null,"NG CCCT (1x1 w/DF)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation Reduction Act",null,"Hydrogen Fuel Cell with 40 hrs Storage ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation Reduction Act",null,"7F.04 CT Frame Greenfield + amonia + storage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"PTC Value ($/MWh)"]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","Distribution Scale 4hr Lithium-Ion",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","Distribution Scale 8hr Lithium-Ion",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","4hr Lithium-Ion",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","8hr Lithium-Ion",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","16hr Lithium-Ion",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","4 hr Vanadium Flow Battery",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","4 hr Zinc Bromide Flow Battery",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","100hr Iron Oxide",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","Liquid Air",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","Pumped Hydro (8.5 hr/ 400 MW share)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","Pumped Hydro (16 hr/ 100 MW)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","Pumped Hyrdo (24 hr/ 100 MW)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","Wood Biomass",null,null,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","Rathdrum CT 2055 Uprates two unit operation",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","Rathdrum CT: Inlet Evaporation 2 unit operation",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","Kettle Falls Turbine Generator Upgrade",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","NW Wind On System (Share)",null,null,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","NW Wind Off System",null,null,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","Wind Montana",null,null,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","Off Shore Wind (Share)",null,null,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","Small Modular Reactor (share)",null,null,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","Geothermal (Off System)",null,null,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","New Residential Solar",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","New Residential Solar + Storage",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","Existing Residential Solar",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","Existing Residential Solar + Storage",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","Commercial Solar",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","Commercial Solar + Storage",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","Solar Photovoltaic Fixed Array (5 MW AC)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","Solar Photovoltaic Fixed Array (5 MW AC) + Storage",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","Solar Photovoltaic w/Single Axis Tracking (100 MW AC)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","100 MW/400 MWh Lithium-ion w/Solar",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","100 MW/200 MWh Lithium-ion w/Solar",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","50 MW/200 MWh Lithium-ion w/Solar",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","7F.04 CT Frame Greenfield",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","Reciprocating Engine (ICE) Machine",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","NG CCCT (1x1 w/DF)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","Hydrogen Fuel Cell with 40 hrs Storage ",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","7F.04 CT Frame Greenfield + amonia + storage",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Forced Outage (%)"]
[null,null,"Internal","Forced Outage (%)","7F.04 CT Frame Greenfield",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]
[null,null,"Internal","Forced Outage (%)","Reciprocating Engine (ICE) Machine",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]
[null,null,"Internal","Forced Outage (%)","NG CCCT (1x1 w/DF)",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]
[null,null,"Internal","Forced Outage (%)","Hydrogen Fuel Cell with 40 hrs Storage ",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]
[null,null,"Internal","Forced Outage (%)","7F.04 CT Frame Greenfield + amonia + storage",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]
[]
[null,null,null,"B&O Tax Rate"]
[null,null,"Internal","B&O Tax Rate","New Residential Solar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Internal","B&O Tax Rate","New Residential Solar + Storage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Internal","B&O Tax Rate","Existing Residential Solar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Internal","B&O Tax Rate","Existing Residential Solar + Storage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Internal","B&O Tax Rate","Commercial Solar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Internal","B&O Tax Rate","Commercial Solar + Storage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Internal","B&O Tax Rate","Solar Photovoltaic Fixed Array (5 MW AC)",2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3]
[null,null,"Internal","B&O Tax Rate","Solar Photovoltaic Fixed Array (5 MW AC) + Storage (Solar Only)",2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3]
[null,null,"Internal","B&O Tax Rate","Solar Photovoltaic w/Single Axis Tracking (100 MW AC)",2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3]
[null,null,"Internal","B&O Tax Rate","Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Internal","B&O Tax Rate","100 MW/400 MWh Lithium-ion w/Solar (Solar Only)",2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3]
[null,null,"Internal","B&O Tax Rate","100 MW/200 MWh Lithium-ion w/Solar (Solar Only)",2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3]
[null,null,"Internal","B&O Tax Rate","50 MW/200 MWh Lithium-ion w/Solar (Solar Only)",2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3]
[]
[null,null,null,"Tax Dep Rate"]
[null,null,"Internal","Tax Dep Rate","New Residential Solar",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]
[null,null,"Internal","Tax Dep Rate","New Residential Solar + Storage",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]
[null,null,"Internal","Tax Dep Rate","Existing Residential Solar",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]
[null,null,"Internal","Tax Dep Rate","Existing Residential Solar + Storage",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]
[null,null,"Internal","Tax Dep Rate","Commercial Solar",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]
[null,null,"Internal","Tax Dep Rate","Commercial Solar + Storage",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]
[null,null,"Internal","Tax Dep Rate","Solar Photovoltaic Fixed Array (5 MW AC)",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]
[null,null,"Internal","Tax Dep Rate","Solar Photovoltaic Fixed Array (5 MW AC) + Storage",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]
[null,null,"Internal","Tax Dep Rate","Solar Photovoltaic w/Single Axis Tracking (100 MW AC)",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]
[null,null,"Internal","Tax Dep Rate","Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)",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]
[null,null,"Internal","Tax Dep Rate","100 MW/400 MWh Lithium-ion w/Solar",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]
[null,null,"Internal","Tax Dep Rate","100 MW/200 MWh Lithium-ion w/Solar",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]
[null,null,"Internal","Tax Dep Rate","50 MW/200 MWh Lithium-ion w/Solar",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]
[]
[null,null,null,"Annual Avg \"Real\" Cost Improvement"]
[null,null,"2021 IRP","Annual Avg \"Real\" Cost Improvement","4 hr Vanadium Flow Battery",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]
[null,null,"2021 IRP","Annual Avg \"Real\" Cost Improvement","4 hr Zinc Bromide Flow Battery",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]
[null,null,"2021 IRP","Annual Avg \"Real\" Cost Improvement","Hydrogen Fuel Cell with 40 hrs Storage ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"DATA (Nominal)","index":2,"n_rows":349,"n_cols":76,"rows_kept":349,"cut":false,"hidden":false,"merged":[]}
[null,"Adjustment","Source","Data Point","Resource",2020,{"$f":"F1+1","v":2021},{"$f":"G1+1","v":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,{"$f":"BS1+1","v":2086},2087,2088,2089,2090]
[null,null,null,null,"CPI:",null,2.5000000000000001E-2,7.1911202185792347E-2,3.1719999999999998E-2,2.3522916666666661E-2,2.2333333333333334E-2,2.2333333333333334E-2,2.2333333333333334E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2]
[null,null,null,null,"PPI:"]
[null,null,null,null,"CPI Factor:",100,{"$f":"F4*(1+G2)","v":102.49999999999999},109.8708982240437,113.35600311571037,116.02246693066762,118.61363535878586,121.26267321513207,123.97087291693668,126.6982321211093,129.48559322777371,132.33427627878473,135.24563035691799,138.22103422477019,141.26189697771514,144.36965871122487,147.54579120287181,150.79179860933499,154.10921817874035,157.49962097867265,160.96461264020346,164.50583411828794,168.12496246889026,171.82371164320585,175.60383329935638,179.46711763194222,183.41539421984496,187.45053289268154,191.57444461632053,195.78908239787958,200.09644221063294,204.49856393926686,208.99753234593072,213.59547805754121,{"$f":"AL4*(1+AM2)","v":218.29457857480713},223.09705930345288,228.00519460812885,233.02130888950768,238.14777768507685,243.38702879414853,248.7415434276198,254.21385738302743,259.80656224545402,265.52230661485402,271.36379736038083,277.33380090230924,283.43514452216004,289.67071770164756,296.04347349108383,302.55642990788766,309.21267136586118,316.01535013591013,322.96768783890013,330.07297697135596,337.33458246472577,344.75594327894976,352.34057403108665,360.09206665977058,368.01409212628556,376.11040215306383,384.38483100043123,392.84129728244073,401.48380582265446,410.31644955075285,419.34341144086943,428.56896649256856,{"$f":"BR4*(1+BS2)","v":437.99748375540509},447.63342839802402,457.48136382278057,467.54595382688177,477.83196481107319,488.34426803691679]
[null,null,null,null,"PPI Factor:"]
[]
[null,null,null,{"$f":"'DATA (Real)'!D3","v":"Net Capacity Factor (%)"}]
[null,null,{"$f":"'DATA (Real)'!C4","v":"Internal"},{"$f":"'DATA (Real)'!D4","v":"Net Capacity Factor (%)"},{"$f":"'DATA (Real)'!E4","v":"Wood Biomass"},{"$f":"'DATA (Real)'!F4","v":0.5},{"$f":"'DATA (Real)'!G4","v":0.5},{"$f":"'DATA (Real)'!H4","v":0.5},{"$f":"'DATA (Real)'!I4","v":0.5},{"$f":"'DATA (Real)'!J4","v":0.5},{"$f":"'DATA (Real)'!K4","v":0.5},{"$f":"'DATA (Real)'!L4","v":0.5},{"$f":"'DATA (Real)'!M4","v":0.5},{"$f":"'DATA (Real)'!N4","v":0.5},{"$f":"'DATA (Real)'!O4","v":0.5},{"$f":"'DATA (Real)'!P4","v":0.5},{"$f":"'DATA (Real)'!Q4","v":0.5},{"$f":"'DATA (Real)'!R4","v":0.5},{"$f":"'DATA (Real)'!S4","v":0.5},{"$f":"'DATA (Real)'!T4","v":0.5},{"$f":"'DATA (Real)'!U4","v":0.5},{"$f":"'DATA (Real)'!V4","v":0.5},{"$f":"'DATA (Real)'!W4","v":0.5},{"$f":"'DATA (Real)'!X4","v":0.5},{"$f":"'DATA (Real)'!Y4","v":0.5},{"$f":"'DATA (Real)'!Z4","v":0.5},{"$f":"'DATA (Real)'!AA4","v":0.5},{"$f":"'DATA (Real)'!AB4","v":0.5},{"$f":"'DATA (Real)'!AC4","v":0.5},{"$f":"'DATA (Real)'!AD4","v":0.5},{"$f":"'DATA (Real)'!AE4","v":0.5},{"$f":"'DATA (Real)'!AF4","v":0.5},{"$f":"'DATA (Real)'!AG4","v":0.5},{"$f":"'DATA (Real)'!AH4","v":0.5},{"$f":"'DATA (Real)'!AI4","v":0.5},{"$f":"'DATA (Real)'!AJ4","v":0.5},{"$f":"'DATA (Real)'!AK4","v":0.5},{"$f":"'DATA (Real)'!AL4","v":0.5},{"$f":"'DATA (Real)'!AM4","v":0.5},{"$f":"'DATA (Real)'!AN4","v":0.5},{"$f":"'DATA (Real)'!AO4","v":0.5},{"$f":"'DATA (Real)'!AP4","v":0.5},{"$f":"'DATA (Real)'!AQ4","v":0.5},{"$f":"'DATA (Real)'!AR4","v":0.5},{"$f":"'DATA (Real)'!AS4","v":0.5},{"$f":"'DATA (Real)'!AT4","v":0.5},{"$f":"'DATA (Real)'!AU4","v":0.5},{"$f":"'DATA (Real)'!AV4","v":0.5},{"$f":"'DATA (Real)'!AW4","v":0.5},{"$f":"'DATA (Real)'!AX4","v":0.5},{"$f":"'DATA (Real)'!AY4","v":0.5},{"$f":"'DATA (Real)'!AZ4","v":0.5},{"$f":"'DATA (Real)'!BA4","v":0.5},{"$f":"'DATA (Real)'!BB4","v":0.5},{"$f":"'DATA (Real)'!BC4","v":0.5},{"$f":"'DATA (Real)'!BD4","v":0.5},{"$f":"'DATA (Real)'!BE4","v":0.5},{"$f":"'DATA (Real)'!BF4","v":0.5},{"$f":"'DATA (Real)'!BG4","v":0.5},{"$f":"'DATA (Real)'!BH4","v":0.5},{"$f":"'DATA (Real)'!BI4","v":0.5},{"$f":"'DATA (Real)'!BJ4","v":0.5},{"$f":"'DATA (Real)'!BK4","v":0.5},{"$f":"'DATA (Real)'!BL4","v":0.5},{"$f":"'DATA (Real)'!BM4","v":0.5},{"$f":"'DATA (Real)'!BN4","v":0.5},{"$f":"'DATA (Real)'!BO4","v":0.5},{"$f":"'DATA (Real)'!BP4","v":0.5},{"$f":"'DATA (Real)'!BQ4","v":0.5},{"$f":"'DATA (Real)'!BR4","v":0.5},{"$f":"'DATA (Real)'!BS4","v":0.5},{"$f":"'DATA (Real)'!BT4","v":0.5},{"$f":"'DATA (Real)'!BU4","v":0.5},{"$f":"'DATA (Real)'!BV4","v":0.5},{"$f":"'DATA (Real)'!BW4","v":0.5},{"$f":"'DATA (Real)'!BX4","v":0.5}]
[null,null,{"$f":"'DATA (Real)'!C5","v":"Internal"},{"$f":"'DATA (Real)'!D5","v":"Net Capacity Factor (%)"},{"$f":"'DATA (Real)'!E5","v":"Rathdrum CT 2055 Uprates two unit operation"},{"$f":"'DATA (Real)'!F5","v":0.91324200913242004},{"$f":"'DATA (Real)'!G5","v":0.91324200913242004},{"$f":"'DATA (Real)'!H5","v":0.91324200913242004},{"$f":"'DATA (Real)'!I5","v":0.91324200913242004},{"$f":"'DATA (Real)'!J5","v":0.91324200913242004},{"$f":"'DATA (Real)'!K5","v":0.91324200913242004},{"$f":"'DATA (Real)'!L5","v":0.91324200913242004},{"$f":"'DATA (Real)'!M5","v":0.91324200913242004},{"$f":"'DATA (Real)'!N5","v":0.91324200913242004},{"$f":"'DATA (Real)'!O5","v":0.91324200913242004},{"$f":"'DATA (Real)'!P5","v":0.91324200913242004},{"$f":"'DATA (Real)'!Q5","v":0.91324200913242004},{"$f":"'DATA (Real)'!R5","v":0.91324200913242004},{"$f":"'DATA (Real)'!S5","v":0.91324200913242004},{"$f":"'DATA (Real)'!T5","v":0.91324200913242004},{"$f":"'DATA (Real)'!U5","v":0.91324200913242004},{"$f":"'DATA (Real)'!V5","v":0.91324200913242004},{"$f":"'DATA (Real)'!W5","v":0.91324200913242004},{"$f":"'DATA (Real)'!X5","v":0.91324200913242004},{"$f":"'DATA (Real)'!Y5","v":0.91324200913242004},{"$f":"'DATA (Real)'!Z5","v":0.91324200913242004},{"$f":"'DATA (Real)'!AA5","v":0.91324200913242004},{"$f":"'DATA (Real)'!AB5","v":0.91324200913242004},{"$f":"'DATA (Real)'!AC5","v":0.91324200913242004},{"$f":"'DATA (Real)'!AD5","v":0.91324200913242004},{"$f":"'DATA (Real)'!AE5","v":0.91324200913242004},{"$f":"'DATA (Real)'!AF5","v":0.91324200913242004},{"$f":"'DATA (Real)'!AG5","v":0.91324200913242004},{"$f":"'DATA (Real)'!AH5","v":0.91324200913242004},{"$f":"'DATA (Real)'!AI5","v":0.91324200913242004},{"$f":"'DATA (Real)'!AJ5","v":0.91324200913242004},{"$f":"'DATA (Real)'!AK5","v":0.91324200913242004},{"$f":"'DATA (Real)'!AL5","v":0.91324200913242004},{"$f":"'DATA (Real)'!AM5","v":0.91324200913242004},{"$f":"'DATA (Real)'!AN5","v":0.91324200913242004},{"$f":"'DATA (Real)'!AO5","v":0.91324200913242004},{"$f":"'DATA (Real)'!AP5","v":0.91324200913242004},{"$f":"'DATA (Real)'!AQ5","v":0.91324200913242004},{"$f":"'DATA (Real)'!AR5","v":0.91324200913242004},{"$f":"'DATA (Real)'!AS5","v":0.91324200913242004},{"$f":"'DATA (Real)'!AT5","v":0.91324200913242004},{"$f":"'DATA (Real)'!AU5","v":0.91324200913242004},{"$f":"'DATA (Real)'!AV5","v":0.91324200913242004},{"$f":"'DATA (Real)'!AW5","v":0.91324200913242004},{"$f":"'DATA (Real)'!AX5","v":0.91324200913242004},{"$f":"'DATA (Real)'!AY5","v":0.91324200913242004},{"$f":"'DATA (Real)'!AZ5","v":0.91324200913242004},{"$f":"'DATA (Real)'!BA5","v":0.91324200913242004},{"$f":"'DATA (Real)'!BB5","v":0.91324200913242004},{"$f":"'DATA (Real)'!BC5","v":0.91324200913242004},{"$f":"'DATA (Real)'!BD5","v":0.91324200913242004},{"$f":"'DATA (Real)'!BE5","v":0.91324200913242004},{"$f":"'DATA (Real)'!BF5","v":0.91324200913242004},{"$f":"'DATA (Real)'!BG5","v":0.91324200913242004},{"$f":"'DATA (Real)'!BH5","v":0.91324200913242004},{"$f":"'DATA (Real)'!BI5","v":0.91324200913242004},{"$f":"'DATA (Real)'!BJ5","v":0.91324200913242004},{"$f":"'DATA (Real)'!BK5","v":0.91324200913242004},{"$f":"'DATA (Real)'!BL5","v":0.91324200913242004},{"$f":"'DATA (Real)'!BM5","v":0.91324200913242004},{"$f":"'DATA (Real)'!BN5","v":0.91324200913242004},{"$f":"'DATA (Real)'!BO5","v":0.91324200913242004},{"$f":"'DATA (Real)'!BP5","v":0.91324200913242004},{"$f":"'DATA (Real)'!BQ5","v":0.91324200913242004},{"$f":"'DATA (Real)'!BR5","v":0.91324200913242004},{"$f":"'DATA (Real)'!BS5","v":0.91324200913242004},{"$f":"'DATA (Real)'!BT5","v":0.91324200913242004},{"$f":"'DATA (Real)'!BU5","v":0.91324200913242004},{"$f":"'DATA (Real)'!BV5","v":0.91324200913242004},{"$f":"'DATA (Real)'!BW5","v":0.91324200913242004},{"$f":"'DATA (Real)'!BX5","v":0.91324200913242004}]
[null,null,{"$f":"'DATA (Real)'!C6","v":"Internal"},{"$f":"'DATA (Real)'!D6","v":"Net Capacity Factor (%)"},{"$f":"'DATA (Real)'!E6","v":"Rathdrum CT: Inlet Evaporation 2 unit operation"},{"$f":"'DATA (Real)'!F6","v":0.91324200913242004},{"$f":"'DATA (Real)'!G6","v":0.91324200913242004},{"$f":"'DATA (Real)'!H6","v":0.91324200913242004},{"$f":"'DATA (Real)'!I6","v":0.91324200913242004},{"$f":"'DATA (Real)'!J6","v":0.91324200913242004},{"$f":"'DATA (Real)'!K6","v":0.91324200913242004},{"$f":"'DATA (Real)'!L6","v":0.91324200913242004},{"$f":"'DATA (Real)'!M6","v":0.91324200913242004},{"$f":"'DATA (Real)'!N6","v":0.91324200913242004},{"$f":"'DATA (Real)'!O6","v":0.91324200913242004},{"$f":"'DATA (Real)'!P6","v":0.91324200913242004},{"$f":"'DATA (Real)'!Q6","v":0.91324200913242004},{"$f":"'DATA (Real)'!R6","v":0.91324200913242004},{"$f":"'DATA (Real)'!S6","v":0.91324200913242004},{"$f":"'DATA (Real)'!T6","v":0.91324200913242004},{"$f":"'DATA (Real)'!U6","v":0.91324200913242004},{"$f":"'DATA (Real)'!V6","v":0.91324200913242004},{"$f":"'DATA (Real)'!W6","v":0.91324200913242004},{"$f":"'DATA (Real)'!X6","v":0.91324200913242004},{"$f":"'DATA (Real)'!Y6","v":0.91324200913242004},{"$f":"'DATA (Real)'!Z6","v":0.91324200913242004},{"$f":"'DATA (Real)'!AA6","v":0.91324200913242004},{"$f":"'DATA (Real)'!AB6","v":0.91324200913242004},{"$f":"'DATA (Real)'!AC6","v":0.91324200913242004},{"$f":"'DATA (Real)'!AD6","v":0.91324200913242004},{"$f":"'DATA (Real)'!AE6","v":0.91324200913242004},{"$f":"'DATA (Real)'!AF6","v":0.91324200913242004},{"$f":"'DATA (Real)'!AG6","v":0.91324200913242004},{"$f":"'DATA (Real)'!AH6","v":0.91324200913242004},{"$f":"'DATA (Real)'!AI6","v":0.91324200913242004},{"$f":"'DATA (Real)'!AJ6","v":0.91324200913242004},{"$f":"'DATA (Real)'!AK6","v":0.91324200913242004},{"$f":"'DATA (Real)'!AL6","v":0.91324200913242004},{"$f":"'DATA (Real)'!AM6","v":0.91324200913242004},{"$f":"'DATA (Real)'!AN6","v":0.91324200913242004},{"$f":"'DATA (Real)'!AO6","v":0.91324200913242004},{"$f":"'DATA (Real)'!AP6","v":0.91324200913242004},{"$f":"'DATA (Real)'!AQ6","v":0.91324200913242004},{"$f":"'DATA (Real)'!AR6","v":0.91324200913242004},{"$f":"'DATA (Real)'!AS6","v":0.91324200913242004},{"$f":"'DATA (Real)'!AT6","v":0.91324200913242004},{"$f":"'DATA (Real)'!AU6","v":0.91324200913242004},{"$f":"'DATA (Real)'!AV6","v":0.91324200913242004},{"$f":"'DATA (Real)'!AW6","v":0.91324200913242004},{"$f":"'DATA (Real)'!AX6","v":0.91324200913242004},{"$f":"'DATA (Real)'!AY6","v":0.91324200913242004},{"$f":"'DATA (Real)'!AZ6","v":0.91324200913242004},{"$f":"'DATA (Real)'!BA6","v":0.91324200913242004},{"$f":"'DATA (Real)'!BB6","v":0.91324200913242004},{"$f":"'DATA (Real)'!BC6","v":0.91324200913242004},{"$f":"'DATA (Real)'!BD6","v":0.91324200913242004},{"$f":"'DATA (Real)'!BE6","v":0.91324200913242004},{"$f":"'DATA (Real)'!BF6","v":0.91324200913242004},{"$f":"'DATA (Real)'!BG6","v":0.91324200913242004},{"$f":"'DATA (Real)'!BH6","v":0.91324200913242004},{"$f":"'DATA (Real)'!BI6","v":0.91324200913242004},{"$f":"'DATA (Real)'!BJ6","v":0.91324200913242004},{"$f":"'DATA (Real)'!BK6","v":0.91324200913242004},{"$f":"'DATA (Real)'!BL6","v":0.91324200913242004},{"$f":"'DATA (Real)'!BM6","v":0.91324200913242004},{"$f":"'DATA (Real)'!BN6","v":0.91324200913242004},{"$f":"'DATA (Real)'!BO6","v":0.91324200913242004},{"$f":"'DATA (Real)'!BP6","v":0.91324200913242004},{"$f":"'DATA (Real)'!BQ6","v":0.91324200913242004},{"$f":"'DATA (Real)'!BR6","v":0.91324200913242004},{"$f":"'DATA (Real)'!BS6","v":0.91324200913242004},{"$f":"'DATA (Real)'!BT6","v":0.91324200913242004},{"$f":"'DATA (Real)'!BU6","v":0.91324200913242004},{"$f":"'DATA (Real)'!BV6","v":0.91324200913242004},{"$f":"'DATA (Real)'!BW6","v":0.91324200913242004},{"$f":"'DATA (Real)'!BX6","v":0.91324200913242004}]
[null,null,{"$f":"'DATA (Real)'!C7","v":"Internal"},{"$f":"'DATA (Real)'!D7","v":"Net Capacity Factor (%)"},{"$f":"'DATA (Real)'!E7","v":"Kettle Falls Turbine Generator Upgrade"},{"$f":"'DATA (Real)'!F7","v":0},{"$f":"'DATA (Real)'!G7","v":0},{"$f":"'DATA (Real)'!H7","v":0},{"$f":"'DATA (Real)'!I7","v":0},{"$f":"'DATA (Real)'!J7","v":0},{"$f":"'DATA (Real)'!K7","v":0},{"$f":"'DATA (Real)'!L7","v":0},{"$f":"'DATA (Real)'!M7","v":0},{"$f":"'DATA (Real)'!N7","v":0},{"$f":"'DATA (Real)'!O7","v":0},{"$f":"'DATA (Real)'!P7","v":0},{"$f":"'DATA (Real)'!Q7","v":0},{"$f":"'DATA (Real)'!R7","v":0},{"$f":"'DATA (Real)'!S7","v":0},{"$f":"'DATA (Real)'!T7","v":0},{"$f":"'DATA (Real)'!U7","v":0},{"$f":"'DATA (Real)'!V7","v":0},{"$f":"'DATA (Real)'!W7","v":0},{"$f":"'DATA (Real)'!X7","v":0},{"$f":"'DATA (Real)'!Y7","v":0},{"$f":"'DATA (Real)'!Z7","v":0},{"$f":"'DATA (Real)'!AA7","v":0},{"$f":"'DATA (Real)'!AB7","v":0},{"$f":"'DATA (Real)'!AC7","v":0},{"$f":"'DATA (Real)'!AD7","v":0},{"$f":"'DATA (Real)'!AE7","v":0},{"$f":"'DATA (Real)'!AF7","v":0},{"$f":"'DATA (Real)'!AG7","v":0},{"$f":"'DATA (Real)'!AH7","v":0},{"$f":"'DATA (Real)'!AI7","v":0},{"$f":"'DATA (Real)'!AJ7","v":0},{"$f":"'DATA (Real)'!AK7","v":0},{"$f":"'DATA (Real)'!AL7","v":0},{"$f":"'DATA (Real)'!AM7","v":0},{"$f":"'DATA (Real)'!AN7","v":0},{"$f":"'DATA (Real)'!AO7","v":0},{"$f":"'DATA (Real)'!AP7","v":0},{"$f":"'DATA (Real)'!AQ7","v":0},{"$f":"'DATA (Real)'!AR7","v":0},{"$f":"'DATA (Real)'!AS7","v":0},{"$f":"'DATA (Real)'!AT7","v":0},{"$f":"'DATA (Real)'!AU7","v":0},{"$f":"'DATA (Real)'!AV7","v":0},{"$f":"'DATA (Real)'!AW7","v":0},{"$f":"'DATA (Real)'!AX7","v":0},{"$f":"'DATA (Real)'!AY7","v":0},{"$f":"'DATA (Real)'!AZ7","v":0},{"$f":"'DATA (Real)'!BA7","v":0},{"$f":"'DATA (Real)'!BB7","v":0},{"$f":"'DATA (Real)'!BC7","v":0},{"$f":"'DATA (Real)'!BD7","v":0},{"$f":"'DATA (Real)'!BE7","v":0},{"$f":"'DATA (Real)'!BF7","v":0},{"$f":"'DATA (Real)'!BG7","v":0},{"$f":"'DATA (Real)'!BH7","v":0},{"$f":"'DATA (Real)'!BI7","v":0},{"$f":"'DATA (Real)'!BJ7","v":0},{"$f":"'DATA (Real)'!BK7","v":0},{"$f":"'DATA (Real)'!BL7","v":0},{"$f":"'DATA (Real)'!BM7","v":0},{"$f":"'DATA (Real)'!BN7","v":0},{"$f":"'DATA (Real)'!BO7","v":0},{"$f":"'DATA (Real)'!BP7","v":0},{"$f":"'DATA (Real)'!BQ7","v":0},{"$f":"'DATA (Real)'!BR7","v":0},{"$f":"'DATA (Real)'!BS7","v":0},{"$f":"'DATA (Real)'!BT7","v":0},{"$f":"'DATA (Real)'!BU7","v":0},{"$f":"'DATA (Real)'!BV7","v":0},{"$f":"'DATA (Real)'!BW7","v":0},{"$f":"'DATA (Real)'!BX7","v":0}]
[null,null,{"$f":"'DATA (Real)'!C8","v":"Internal/NREL Residential PV - Class 8"},{"$f":"'DATA (Real)'!D8","v":"Net Capacity Factor (%)"},{"$f":"'DATA (Real)'!E8","v":"New Residential Solar"},{"$f":"'DATA (Real)'!F8/0.85","v":0.16083976043705792},{"$f":"'DATA (Real)'!G8/0.85","v":0.16108822265895384},{"$f":"'DATA (Real)'!H8/0.85","v":0.16133668488084979},{"$f":"'DATA (Real)'!I8/0.85","v":0.16158514710274571},{"$f":"'DATA (Real)'!J8/0.85","v":0.16183360932464164},{"$f":"'DATA (Real)'!K8/0.85","v":0.16208207154653759},{"$f":"'DATA (Real)'!L8/0.85","v":0.16233053376843351},{"$f":"'DATA (Real)'!M8/0.85","v":0.16257899599032946},{"$f":"'DATA (Real)'!N8/0.85","v":0.16282745821222538},{"$f":"'DATA (Real)'!O8/0.85","v":0.16307592043412131},{"$f":"'DATA (Real)'!P8/0.85","v":0.1633243826560172},{"$f":"'DATA (Real)'!Q8/0.85","v":0.16353526724576567},{"$f":"'DATA (Real)'!R8/0.85","v":0.16374615183551414},{"$f":"'DATA (Real)'!S8/0.85","v":0.1639570364252626},{"$f":"'DATA (Real)'!T8/0.85","v":0.1641679210150111},{"$f":"'DATA (Real)'!U8/0.85","v":0.16437880560475956},{"$f":"'DATA (Real)'!V8/0.85","v":0.16458969019450803},{"$f":"'DATA (Real)'!W8/0.85","v":0.16480057478425653},{"$f":"'DATA (Real)'!X8/0.85","v":0.16501145937400499},{"$f":"'DATA (Real)'!Y8/0.85","v":0.16522234396375346},{"$f":"'DATA (Real)'!Z8/0.85","v":0.16543322855350193},{"$f":"'DATA (Real)'!AA8/0.85","v":0.16564411314325042},{"$f":"'DATA (Real)'!AB8/0.85","v":0.16585499773299889},{"$f":"'DATA (Real)'!AC8/0.85","v":0.16606588232274735},{"$f":"'DATA (Real)'!AD8/0.85","v":0.16627676691249585},{"$f":"'DATA (Real)'!AE8/0.85","v":0.16648765150224432},{"$f":"'DATA (Real)'!AF8/0.85","v":0.16669853609199278},{"$f":"'DATA (Real)'!AG8/0.85","v":0.16690942068174128},{"$f":"'DATA (Real)'!AH8/0.85","v":0.16712030527148974},{"$f":"'DATA (Real)'!AI8/0.85","v":0.16733118986123821},{"$f":"'DATA (Real)'!AJ8/0.85","v":0.16754207445098646},{"$f":"'DATA (Real)'!AK8/0.85","v":0.16787715859988842},{"$f":"'DATA (Real)'!AL8/0.85","v":0.1682129129170882},{"$f":"'DATA (Real)'!AM8/0.85","v":0.16854933874292238},{"$f":"'DATA (Real)'!AN8/0.85","v":0.16888643742040821},{"$f":"'DATA (Real)'!AO8/0.85","v":0.16922421029524903},{"$f":"'DATA (Real)'!AP8/0.85","v":0.16956265871583953},{"$f":"'DATA (Real)'!AQ8/0.85","v":0.16990178403327119},{"$f":"'DATA (Real)'!AR8/0.85","v":0.17024158760133776},{"$f":"'DATA (Real)'!AS8/0.85","v":0.17058207077654042},{"$f":"'DATA (Real)'!AT8/0.85","v":0.1709232349180935},{"$f":"'DATA (Real)'!AU8/0.85","v":0.1712650813879297},{"$f":"'DATA (Real)'!AV8/0.85","v":0.17160761155070556},{"$f":"'DATA (Real)'!AW8/0.85","v":0.17195082677380696},{"$f":"'DATA (Real)'!AX8/0.85","v":0.17229472842735458},{"$f":"'DATA (Real)'!AY8/0.85","v":0.17263931788420928},{"$f":"'DATA (Real)'!AZ8/0.85","v":0.17298459651997769},{"$f":"'DATA (Real)'!BA8/0.85","v":0.17333056571301764},{"$f":"'DATA (Real)'!BB8/0.85","v":0.17367722684444367},{"$f":"'DATA (Real)'!BC8/0.85","v":0.17402458129813259},{"$f":"'DATA (Real)'!BD8/0.85","v":0.17437263046072884},{"$f":"'DATA (Real)'!BE8/0.85","v":0.17472137572165031},{"$f":"'DATA (Real)'!BF8/0.85","v":0.17507081847309361},{"$f":"'DATA (Real)'!BG8/0.85","v":0.1754209601100398},{"$f":"'DATA (Real)'!BH8/0.85","v":0.17577180203025988},{"$f":"'DATA (Real)'!BI8/0.85","v":0.17612334563432042},{"$f":"'DATA (Real)'!BJ8/0.85","v":0.17647559232558907},{"$f":"'DATA (Real)'!BK8/0.85","v":0.17682854351024024},{"$f":"'DATA (Real)'!BL8/0.85","v":0.17718220059726073},{"$f":"'DATA (Real)'!BM8/0.85","v":0.17753656499845524},{"$f":"'DATA (Real)'!BN8/0.85","v":0.17789163812845216},{"$f":"'DATA (Real)'!BO8/0.85","v":0.17824742140470909},{"$f":"'DATA (Real)'!BP8/0.85","v":0.17860391624751851},{"$f":"'DATA (Real)'!BQ8/0.85","v":0.17896112408001355},{"$f":"'DATA (Real)'!BR8/0.85","v":0.17931904632817361},{"$f":"'DATA (Real)'!BS8/0.85","v":0.17967768442082993},{"$f":"'DATA (Real)'!BT8/0.85","v":0.18003703978967159},{"$f":"'DATA (Real)'!BU8/0.85","v":0.18039711386925092},{"$f":"'DATA (Real)'!BV8/0.85","v":0.18075790809698941},{"$f":"'DATA (Real)'!BW8/0.85","v":0.18111942391318339},{"$f":"'DATA (Real)'!BX8/0.85","v":0.18148166276100977}]
[null,null,{"$f":"'DATA (Real)'!C9","v":"Internal/NREL Residential PV - Class 8"},{"$f":"'DATA (Real)'!D9","v":"Net Capacity Factor (%)"},{"$f":"'DATA (Real)'!E9","v":"New Residential Solar + Storage (Solar Only)"},{"$f":"F12","v":0.16083976043705792},{"$f":"G12","v":0.16108822265895384},0.16133668488084979,0.16158514710274571,0.16183360932464164,0.16208207154653759,0.16233053376843351,0.16257899599032946,0.16282745821222538,0.16307592043412131,0.1633243826560172,0.16353526724576567,0.16374615183551414,0.1639570364252626,0.1641679210150111,0.16437880560475956,0.16458969019450803,0.16480057478425653,0.16501145937400499,0.16522234396375346,0.16543322855350193,0.16564411314325042,0.16585499773299889,0.16606588232274735,0.16627676691249585,0.16648765150224432,0.16669853609199278,0.16690942068174128,0.16712030527148974,0.16733118986123821,0.16754207445098646,0.16787715859988842,0.1682129129170882,0.16854933874292238,0.16888643742040821,0.16922421029524903,0.16956265871583953,0.16990178403327119,0.17024158760133776,0.17058207077654042,0.1709232349180935,0.1712650813879297,0.17160761155070556,0.17195082677380696,0.17229472842735458,0.17263931788420928,0.17298459651997769,0.17333056571301764,0.17367722684444367,0.17402458129813259,0.17437263046072884,0.17472137572165031,0.17507081847309361,0.1754209601100398,0.17577180203025988,0.17612334563432042,0.17647559232558907,0.17682854351024024,0.17718220059726073,0.17753656499845524,0.17789163812845216,0.17824742140470909,0.17860391624751851,0.17896112408001355,0.17931904632817361,{"$f":"BS12","v":0.17967768442082993},0.18003703978967159,0.18039711386925092,0.18075790809698941,0.18111942391318339,0.18148166276100977]
[null,null,{"$f":"'DATA (Real)'!C10","v":"Internal/NREL Residential PV - Class 8"},{"$f":"'DATA (Real)'!D10","v":"Net Capacity Factor (%)"},{"$f":"'DATA (Real)'!E10","v":"Existing Residential Solar"},{"$f":"F12","v":0.16083976043705792},{"$f":"G12","v":0.16108822265895384},0.16133668488084979,0.16158514710274571,0.16183360932464164,0.16208207154653759,0.16233053376843351,0.16257899599032946,0.16282745821222538,0.16307592043412131,0.1633243826560172,0.16353526724576567,0.16374615183551414,0.1639570364252626,0.1641679210150111,0.16437880560475956,0.16458969019450803,0.16480057478425653,0.16501145937400499,0.16522234396375346,0.16543322855350193,0.16564411314325042,0.16585499773299889,0.16606588232274735,0.16627676691249585,0.16648765150224432,0.16669853609199278,0.16690942068174128,0.16712030527148974,0.16733118986123821,0.16754207445098646,0.16787715859988842,0.1682129129170882,0.16854933874292238,0.16888643742040821,0.16922421029524903,0.16956265871583953,0.16990178403327119,0.17024158760133776,0.17058207077654042,0.1709232349180935,0.1712650813879297,0.17160761155070556,0.17195082677380696,0.17229472842735458,0.17263931788420928,0.17298459651997769,0.17333056571301764,0.17367722684444367,0.17402458129813259,0.17437263046072884,0.17472137572165031,0.17507081847309361,0.1754209601100398,0.17577180203025988,0.17612334563432042,0.17647559232558907,0.17682854351024024,0.17718220059726073,0.17753656499845524,0.17789163812845216,0.17824742140470909,0.17860391624751851,0.17896112408001355,0.17931904632817361,{"$f":"BS12","v":0.17967768442082993},0.18003703978967159,0.18039711386925092,0.18075790809698941,0.18111942391318339,0.18148166276100977]
[null,null,{"$f":"'DATA (Real)'!C11","v":"Internal/NREL Residential PV - Class 8"},{"$f":"'DATA (Real)'!D11","v":"Net Capacity Factor (%)"},{"$f":"'DATA (Real)'!E11","v":"Existing Residential Solar + Storage (Solar Only)"},{"$f":"F14","v":0.16083976043705792},{"$f":"G14","v":0.16108822265895384},0.16133668488084979,0.16158514710274571,0.16183360932464164,0.16208207154653759,0.16233053376843351,0.16257899599032946,0.16282745821222538,0.16307592043412131,0.1633243826560172,0.16353526724576567,0.16374615183551414,0.1639570364252626,0.1641679210150111,0.16437880560475956,0.16458969019450803,0.16480057478425653,0.16501145937400499,0.16522234396375346,0.16543322855350193,0.16564411314325042,0.16585499773299889,0.16606588232274735,0.16627676691249585,0.16648765150224432,0.16669853609199278,0.16690942068174128,0.16712030527148974,0.16733118986123821,0.16754207445098646,0.16787715859988842,0.1682129129170882,0.16854933874292238,0.16888643742040821,0.16922421029524903,0.16956265871583953,0.16990178403327119,0.17024158760133776,0.17058207077654042,0.1709232349180935,0.1712650813879297,0.17160761155070556,0.17195082677380696,0.17229472842735458,0.17263931788420928,0.17298459651997769,0.17333056571301764,0.17367722684444367,0.17402458129813259,0.17437263046072884,0.17472137572165031,0.17507081847309361,0.1754209601100398,0.17577180203025988,0.17612334563432042,0.17647559232558907,0.17682854351024024,0.17718220059726073,0.17753656499845524,0.17789163812845216,0.17824742140470909,0.17860391624751851,0.17896112408001355,0.17931904632817361,{"$f":"BS14","v":0.17967768442082993},0.18003703978967159,0.18039711386925092,0.18075790809698941,0.18111942391318339,0.18148166276100977]
[null,null,{"$f":"'DATA (Real)'!C12","v":"Internal/NREL Commercial PV - Class 8"},{"$f":"'DATA (Real)'!D12","v":"Net Capacity Factor (%)"},{"$f":"'DATA (Real)'!E12","v":"Commercial Solar"},{"$f":"'DATA (Real)'!F12/0.85","v":0.16308157474101306},{"$f":"'DATA (Real)'!G12/0.85","v":0.16482288749220211},{"$f":"'DATA (Real)'!H12/0.85","v":0.16656420024339114},{"$f":"'DATA (Real)'!I12/0.85","v":0.16830551299458019},{"$f":"'DATA (Real)'!J12/0.85","v":0.17004682574576921},{"$f":"'DATA (Real)'!K12/0.85","v":0.17178813849695826},{"$f":"'DATA (Real)'!L12/0.85","v":0.17352945124814731},{"$f":"'DATA (Real)'!M12/0.85","v":0.17527076399933633},{"$f":"'DATA (Real)'!N12/0.85","v":0.17701207675052538},{"$f":"'DATA (Real)'!O12/0.85","v":0.1787533895017144},{"$f":"'DATA (Real)'!P12/0.85","v":0.18049470225290348},{"$f":"'DATA (Real)'!Q12/0.85","v":0.18114856581268685},{"$f":"'DATA (Real)'!R12/0.85","v":0.18180242937247018},{"$f":"'DATA (Real)'!S12/0.85","v":0.18245629293225354},{"$f":"'DATA (Real)'!T12/0.85","v":0.18311015649203691},{"$f":"'DATA (Real)'!U12/0.85","v":0.18376402005182027},{"$f":"'DATA (Real)'!V12/0.85","v":0.18441788361160361},{"$f":"'DATA (Real)'!W12/0.85","v":0.18507174717138697},{"$f":"'DATA (Real)'!X12/0.85","v":0.18572561073117033},{"$f":"'DATA (Real)'!Y12/0.85","v":0.1863794742909537},{"$f":"'DATA (Real)'!Z12/0.85","v":0.18703333785073703},{"$f":"'DATA (Real)'!AA12/0.85","v":0.18768720141052039},{"$f":"'DATA (Real)'!AB12/0.85","v":0.18834106497030376},{"$f":"'DATA (Real)'!AC12/0.85","v":0.18899492853008712},{"$f":"'DATA (Real)'!AD12/0.85","v":0.18964879208987048},{"$f":"'DATA (Real)'!AE12/0.85","v":0.19030265564965382},{"$f":"'DATA (Real)'!AF12/0.85","v":0.19095651920943718},{"$f":"'DATA (Real)'!AG12/0.85","v":0.19161038276922054},{"$f":"'DATA (Real)'!AH12/0.85","v":0.19226424632900391},{"$f":"'DATA (Real)'!AI12/0.85","v":0.19291810988878724},{"$f":"'DATA (Real)'!AJ12/0.85","v":0.19357197344857091},{"$f":"'DATA (Real)'!AK12/0.85","v":0.19395911739546803},{"$f":"'DATA (Real)'!AL12/0.85","v":0.19434703563025899},{"$f":"'DATA (Real)'!AM12/0.85","v":0.19473572970151951},{"$f":"'DATA (Real)'!AN12/0.85","v":0.19512520116092255},{"$f":"'DATA (Real)'!AO12/0.85","v":0.19551545156324437},{"$f":"'DATA (Real)'!AP12/0.85","v":0.19590648246637085},{"$f":"'DATA (Real)'!AQ12/0.85","v":0.19629829543130359},{"$f":"'DATA (Real)'!AR12/0.85","v":0.19669089202216619},{"$f":"'DATA (Real)'!AS12/0.85","v":0.19708427380621055},{"$f":"'DATA (Real)'!AT12/0.85","v":0.19747844235382297},{"$f":"'DATA (Real)'!AU12/0.85","v":0.19787339923853062},{"$f":"'DATA (Real)'!AV12/0.85","v":0.19826914603700768},{"$f":"'DATA (Real)'!AW12/0.85","v":0.19866568432908169},{"$f":"'DATA (Real)'!AX12/0.85","v":0.19906301569773985},{"$f":"'DATA (Real)'!AY12/0.85","v":0.19946114172913532},{"$f":"'DATA (Real)'!AZ12/0.85","v":0.1998600640125936},{"$f":"'DATA (Real)'!BA12/0.85","v":0.20025978414061879},{"$f":"'DATA (Real)'!BB12/0.85","v":0.20066030370890006},{"$f":"'DATA (Real)'!BC12/0.85","v":0.20106162431631786},{"$f":"'DATA (Real)'!BD12/0.85","v":0.2014637475649505},{"$f":"'DATA (Real)'!BE12/0.85","v":0.20186667506008041},{"$f":"'DATA (Real)'!BF12/0.85","v":0.20227040841020058},{"$f":"'DATA (Real)'!BG12/0.85","v":0.20267494922702098},{"$f":"'DATA (Real)'!BH12/0.85","v":0.20308029912547504},{"$f":"'DATA (Real)'!BI12/0.85","v":0.203486459723726},{"$f":"'DATA (Real)'!BJ12/0.85","v":0.20389343264317344},{"$f":"'DATA (Real)'!BK12/0.85","v":0.20430121950845978},{"$f":"'DATA (Real)'!BL12/0.85","v":0.20470982194747669},{"$f":"'DATA (Real)'!BM12/0.85","v":0.20511924159137165},{"$f":"'DATA (Real)'!BN12/0.85","v":0.2055294800745544},{"$f":"'DATA (Real)'!BO12/0.85","v":0.20594053903470352},{"$f":"'DATA (Real)'!BP12/0.85","v":0.20635242011277294},{"$f":"'DATA (Real)'!BQ12/0.85","v":0.20676512495299851},{"$f":"'DATA (Real)'!BR12/0.85","v":0.20717865520290452},{"$f":"'DATA (Real)'!BS12/0.85","v":0.20759301251331033},{"$f":"'DATA (Real)'!BT12/0.85","v":0.20800819853833694},{"$f":"'DATA (Real)'!BU12/0.85","v":0.2084242149354136},{"$f":"'DATA (Real)'!BV12/0.85","v":0.20884106336528444},{"$f":"'DATA (Real)'!BW12/0.85","v":0.20925874549201501},{"$f":"'DATA (Real)'!BX12/0.85","v":0.20967726298299902}]
[null,null,{"$f":"'DATA (Real)'!C13","v":"Internal/NREL Commercial PV - Class 8"},{"$f":"'DATA (Real)'!D13","v":"Net Capacity Factor (%)"},{"$f":"'DATA (Real)'!E13","v":"Commercial Solar + Storage"},{"$f":"F16","v":0.16308157474101306},{"$f":"G16","v":0.16482288749220211},0.16656420024339114,0.16830551299458019,0.17004682574576921,0.17178813849695826,0.17352945124814731,0.17527076399933633,0.17701207675052538,0.1787533895017144,0.18049470225290348,0.18114856581268685,0.18180242937247018,0.18245629293225354,0.18311015649203691,0.18376402005182027,0.18441788361160361,0.18507174717138697,0.18572561073117033,0.1863794742909537,0.18703333785073703,0.18768720141052039,0.18834106497030376,0.18899492853008712,0.18964879208987048,0.19030265564965382,0.19095651920943718,0.19161038276922054,0.19226424632900391,0.19291810988878724,0.19357197344857091,0.19395911739546803,0.19434703563025899,0.19473572970151951,0.19512520116092255,0.19551545156324437,0.19590648246637085,0.19629829543130359,0.19669089202216619,0.19708427380621055,0.19747844235382297,0.19787339923853062,0.19826914603700768,0.19866568432908169,0.19906301569773985,0.19946114172913532,0.1998600640125936,0.20025978414061879,0.20066030370890006,0.20106162431631786,0.2014637475649505,0.20186667506008041,0.20227040841020058,0.20267494922702098,0.20308029912547504,0.203486459723726,0.20389343264317344,0.20430121950845978,0.20470982194747669,0.20511924159137165,0.2055294800745544,0.20594053903470352,0.20635242011277294,0.20676512495299851,0.20717865520290452,{"$f":"BS16","v":0.20759301251331033},0.20800819853833694,0.2084242149354136,0.20884106336528444,0.20925874549201501,0.20967726298299902]
[null,null,{"$f":"'DATA (Real)'!C14","v":"Internal/NREL Utility PV - Class 4"},{"$f":"'DATA (Real)'!D14","v":"Net Capacity Factor (%)"},{"$f":"'DATA (Real)'!E14","v":"Solar Photovoltaic Fixed Array (5 MW AC)"},{"$f":"'DATA (Real)'!F14","v":0.26084039968030859},{"$f":"'DATA (Real)'!G14","v":0.26362553782181775},{"$f":"'DATA (Real)'!H14","v":0.2664106759633269},{"$f":"'DATA (Real)'!I14","v":0.26919581410483606},{"$f":"'DATA (Real)'!J14","v":0.27198095224634522},{"$f":"'DATA (Real)'!K14","v":0.27476609038785438},{"$f":"'DATA (Real)'!L14","v":0.27755122852936354},{"$f":"'DATA (Real)'!M14","v":0.28033636667087269},{"$f":"'DATA (Real)'!N14","v":0.28312150481238185},{"$f":"'DATA (Real)'!O14","v":0.28590664295389101},{"$f":"'DATA (Real)'!P14","v":0.28869178109539989},{"$f":"'DATA (Real)'!Q14","v":0.289737601461932},{"$f":"'DATA (Real)'!R14","v":0.29078342182846412},{"$f":"'DATA (Real)'!S14","v":0.29182924219499623},{"$f":"'DATA (Real)'!T14","v":0.29287506256152834},{"$f":"'DATA (Real)'!U14","v":0.29392088292806046},{"$f":"'DATA (Real)'!V14","v":0.29496670329459257},{"$f":"'DATA (Real)'!W14","v":0.29601252366112468},{"$f":"'DATA (Real)'!X14","v":0.2970583440276568},{"$f":"'DATA (Real)'!Y14","v":0.29810416439418891},{"$f":"'DATA (Real)'!Z14","v":0.29914998476072102},{"$f":"'DATA (Real)'!AA14","v":0.30019580512725313},{"$f":"'DATA (Real)'!AB14","v":0.30124162549378525},{"$f":"'DATA (Real)'!AC14","v":0.30228744586031736},{"$f":"'DATA (Real)'!AD14","v":0.30333326622684947},{"$f":"'DATA (Real)'!AE14","v":0.30437908659338159},{"$f":"'DATA (Real)'!AF14","v":0.3054249069599137},{"$f":"'DATA (Real)'!AG14","v":0.30647072732644581},{"$f":"'DATA (Real)'!AH14","v":0.30751654769297793},{"$f":"'DATA (Real)'!AI14","v":0.30856236805951004},{"$f":"'DATA (Real)'!AJ14","v":0.30960818842604249},{"$f":"'DATA (Real)'!AK14","v":0.30890428425918698},{"$f":"'DATA (Real)'!AL14","v":0.30952209282770538},{"$f":"'DATA (Real)'!AM14","v":0.31014113701336077},{"$f":"'DATA (Real)'!AN14","v":0.31076141928738749},{"$f":"'DATA (Real)'!AO14","v":0.31138294212596224},{"$f":"'DATA (Real)'!AP14","v":0.31200570801021416},{"$f":"'DATA (Real)'!AQ14","v":0.31262971942623458},{"$f":"'DATA (Real)'!AR14","v":0.31325497886508702},{"$f":"'DATA (Real)'!AS14","v":0.31388148882281719},{"$f":"'DATA (Real)'!AT14","v":0.3145092518004628},{"$f":"'DATA (Real)'!AU14","v":0.31513827030406372},{"$f":"'DATA (Real)'!AV14","v":0.31576854684467187},{"$f":"'DATA (Real)'!AW14","v":0.31640008393836122},{"$f":"'DATA (Real)'!AX14","v":0.31703288410623792},{"$f":"'DATA (Real)'!AY14","v":0.31766694987445038},{"$f":"'DATA (Real)'!AZ14","v":0.31830228377419928},{"$f":"'DATA (Real)'!BA14","v":0.31893888834174766},{"$f":"'DATA (Real)'!BB14","v":0.31957676611843117},{"$f":"'DATA (Real)'!BC14","v":0.32021591965066803},{"$f":"'DATA (Real)'!BD14","v":0.32085635148996938},{"$f":"'DATA (Real)'!BE14","v":0.3214980641929493},{"$f":"'DATA (Real)'!BF14","v":0.32214106032133522},{"$f":"'DATA (Real)'!BG14","v":0.32278534244197787},{"$f":"'DATA (Real)'!BH14","v":0.32343091312686184},{"$f":"'DATA (Real)'!BI14","v":0.32407777495311557},{"$f":"'DATA (Real)'!BJ14","v":0.32472593050302179},{"$f":"'DATA (Real)'!BK14","v":0.32537538236402785},{"$f":"'DATA (Real)'!BL14","v":0.32602613312875589},{"$f":"'DATA (Real)'!BM14","v":0.32667818539501342},{"$f":"'DATA (Real)'!BN14","v":0.32733154176580342},{"$f":"'DATA (Real)'!BO14","v":0.32798620484933505},{"$f":"'DATA (Real)'!BP14","v":0.32864217725903372},{"$f":"'DATA (Real)'!BQ14","v":0.32929946161355178},{"$f":"'DATA (Real)'!BR14","v":0.3299580605367789},{"$f":"'DATA (Real)'!BS14","v":0.33061797665785247},{"$f":"'DATA (Real)'!BT14","v":0.33127921261116816},{"$f":"'DATA (Real)'!BU14","v":0.3319417710363905},{"$f":"'DATA (Real)'!BV14","v":0.33260565457846331},{"$f":"'DATA (Real)'!BW14","v":0.33327086588762023},{"$f":"'DATA (Real)'!BX14","v":0.33393740761939544}]
[null,null,{"$f":"'DATA (Real)'!C15","v":"Internal/NREL Utility PV - Class 4"},{"$f":"'DATA (Real)'!D15","v":"Net Capacity Factor (%)"},{"$f":"'DATA (Real)'!E15","v":"Solar Photovoltaic Fixed Array (5 MW AC) + Storage (Solar Only)"},{"$f":"'DATA (Real)'!F15","v":0.26084039968030859},{"$f":"'DATA (Real)'!G15","v":0.26362553782181775},{"$f":"'DATA (Real)'!H15","v":0.2664106759633269},{"$f":"'DATA (Real)'!I15","v":0.26919581410483606},{"$f":"'DATA (Real)'!J15","v":0.27198095224634522},{"$f":"'DATA (Real)'!K15","v":0.27476609038785438},{"$f":"'DATA (Real)'!L15","v":0.27755122852936354},{"$f":"'DATA (Real)'!M15","v":0.28033636667087269},{"$f":"'DATA (Real)'!N15","v":0.28312150481238185},{"$f":"'DATA (Real)'!O15","v":0.28590664295389101},{"$f":"'DATA (Real)'!P15","v":0.28869178109539989},{"$f":"'DATA (Real)'!Q15","v":0.289737601461932},{"$f":"'DATA (Real)'!R15","v":0.29078342182846412},{"$f":"'DATA (Real)'!S15","v":0.29182924219499623},{"$f":"'DATA (Real)'!T15","v":0.29287506256152834},{"$f":"'DATA (Real)'!U15","v":0.29392088292806046},{"$f":"'DATA (Real)'!V15","v":0.29496670329459257},{"$f":"'DATA (Real)'!W15","v":0.29601252366112468},{"$f":"'DATA (Real)'!X15","v":0.2970583440276568},{"$f":"'DATA (Real)'!Y15","v":0.29810416439418891},{"$f":"'DATA (Real)'!Z15","v":0.29914998476072102},{"$f":"'DATA (Real)'!AA15","v":0.30019580512725313},{"$f":"'DATA (Real)'!AB15","v":0.30124162549378525},{"$f":"'DATA (Real)'!AC15","v":0.30228744586031736},{"$f":"'DATA (Real)'!AD15","v":0.30333326622684947},{"$f":"'DATA (Real)'!AE15","v":0.30437908659338159},{"$f":"'DATA (Real)'!AF15","v":0.3054249069599137},{"$f":"'DATA (Real)'!AG15","v":0.30647072732644581},{"$f":"'DATA (Real)'!AH15","v":0.30751654769297793},{"$f":"'DATA (Real)'!AI15","v":0.30856236805951004},{"$f":"'DATA (Real)'!AJ15","v":0.30960818842604249},{"$f":"'DATA (Real)'!AK15","v":0.30890428425918698},{"$f":"'DATA (Real)'!AL15","v":0.30952209282770538},{"$f":"'DATA (Real)'!AM15","v":0.31014113701336077},{"$f":"'DATA (Real)'!AN15","v":0.31076141928738749},{"$f":"'DATA (Real)'!AO15","v":0.31138294212596224},{"$f":"'DATA (Real)'!AP15","v":0.31200570801021416},{"$f":"'DATA (Real)'!AQ15","v":0.31262971942623458},{"$f":"'DATA (Real)'!AR15","v":0.31325497886508702},{"$f":"'DATA (Real)'!AS15","v":0.31388148882281719},{"$f":"'DATA (Real)'!AT15","v":0.3145092518004628},{"$f":"'DATA (Real)'!AU15","v":0.31513827030406372},{"$f":"'DATA (Real)'!AV15","v":0.31576854684467187},{"$f":"'DATA (Real)'!AW15","v":0.31640008393836122},{"$f":"'DATA (Real)'!AX15","v":0.31703288410623792},{"$f":"'DATA (Real)'!AY15","v":0.31766694987445038},{"$f":"'DATA (Real)'!AZ15","v":0.31830228377419928},{"$f":"'DATA (Real)'!BA15","v":0.31893888834174766},{"$f":"'DATA (Real)'!BB15","v":0.31957676611843117},{"$f":"'DATA (Real)'!BC15","v":0.32021591965066803},{"$f":"'DATA (Real)'!BD15","v":0.32085635148996938},{"$f":"'DATA (Real)'!BE15","v":0.3214980641929493},{"$f":"'DATA (Real)'!BF15","v":0.32214106032133522},{"$f":"'DATA (Real)'!BG15","v":0.32278534244197787},{"$f":"'DATA (Real)'!BH15","v":0.32343091312686184},{"$f":"'DATA (Real)'!BI15","v":0.32407777495311557},{"$f":"'DATA (Real)'!BJ15","v":0.32472593050302179},{"$f":"'DATA (Real)'!BK15","v":0.32537538236402785},{"$f":"'DATA (Real)'!BL15","v":0.32602613312875589},{"$f":"'DATA (Real)'!BM15","v":0.32667818539501342},{"$f":"'DATA (Real)'!BN15","v":0.32733154176580342},{"$f":"'DATA (Real)'!BO15","v":0.32798620484933505},{"$f":"'DATA (Real)'!BP15","v":0.32864217725903372},{"$f":"'DATA (Real)'!BQ15","v":0.32929946161355178},{"$f":"'DATA (Real)'!BR15","v":0.3299580605367789},{"$f":"'DATA (Real)'!BS15","v":0.33061797665785247},{"$f":"'DATA (Real)'!BT15","v":0.33127921261116816},{"$f":"'DATA (Real)'!BU15","v":0.3319417710363905},{"$f":"'DATA (Real)'!BV15","v":0.33260565457846331},{"$f":"'DATA (Real)'!BW15","v":0.33327086588762023},{"$f":"'DATA (Real)'!BX15","v":0.33393740761939544}]
[null,null,{"$f":"'DATA (Real)'!C16","v":"Internal/NREL Utility PV - Class 4"},{"$f":"'DATA (Real)'!D16","v":"Net Capacity Factor (%)"},{"$f":"'DATA (Real)'!E16","v":"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)"},{"$f":"'DATA (Real)'!F16","v":0.26084039968030859},{"$f":"'DATA (Real)'!G16","v":0.26362553782181775},{"$f":"'DATA (Real)'!H16","v":0.2664106759633269},{"$f":"'DATA (Real)'!I16","v":0.26919581410483606},{"$f":"'DATA (Real)'!J16","v":0.27198095224634522},{"$f":"'DATA (Real)'!K16","v":0.27476609038785438},{"$f":"'DATA (Real)'!L16","v":0.27755122852936354},{"$f":"'DATA (Real)'!M16","v":0.28210306867724511},{"$f":"'DATA (Real)'!N16","v":0.2867295590035519},{"$f":"'DATA (Real)'!O16","v":0.29143192377121013},{"$f":"'DATA (Real)'!P16","v":0.296211407321058},{"$f":"'DATA (Real)'!Q16","v":0.29680383013570011},{"$f":"'DATA (Real)'!R16","v":0.2973974377959715},{"$f":"'DATA (Real)'!S16","v":0.29799223267156344},{"$f":"'DATA (Real)'!T16","v":0.29858821713690659},{"$f":"'DATA (Real)'!U16","v":0.2991853935711804},{"$f":"'DATA (Real)'!V16","v":0.29978376435832277},{"$f":"'DATA (Real)'!W16","v":0.30038333188703942},{"$f":"'DATA (Real)'!X16","v":0.30098409855081348},{"$f":"'DATA (Real)'!Y16","v":0.3015860667479151},{"$f":"'DATA (Real)'!Z16","v":0.30218923888141092},{"$f":"'DATA (Real)'!AA16","v":0.30279361735917376},{"$f":"'DATA (Real)'!AB16","v":0.30339920459389214},{"$f":"'DATA (Real)'!AC16","v":0.30400600300307989},{"$f":"'DATA (Real)'!AD16","v":0.30461401500908608},{"$f":"'DATA (Real)'!AE16","v":0.30522324303910425},{"$f":"'DATA (Real)'!AF16","v":0.30583368952518247},{"$f":"'DATA (Real)'!AG16","v":0.30644535690423286},{"$f":"'DATA (Real)'!AH16","v":0.30705824761804135},{"$f":"'DATA (Real)'!AI16","v":0.30767236411327742},{"$f":"'DATA (Real)'!AJ16","v":0.30828770884150397},{"$f":"'DATA (Real)'!AK16","v":0.30890428425918698},{"$f":"'DATA (Real)'!AL16","v":0.30952209282770538},{"$f":"'DATA (Real)'!AM16","v":0.31014113701336077},{"$f":"'DATA (Real)'!AN16","v":0.31076141928738749},{"$f":"'DATA (Real)'!AO16","v":0.31138294212596224},{"$f":"'DATA (Real)'!AP16","v":0.31200570801021416},{"$f":"'DATA (Real)'!AQ16","v":0.31262971942623458},{"$f":"'DATA (Real)'!AR16","v":0.31325497886508702},{"$f":"'DATA (Real)'!AS16","v":0.31388148882281719},{"$f":"'DATA (Real)'!AT16","v":0.3145092518004628},{"$f":"'DATA (Real)'!AU16","v":0.31513827030406372},{"$f":"'DATA (Real)'!AV16","v":0.31576854684467187},{"$f":"'DATA (Real)'!AW16","v":0.31640008393836122},{"$f":"'DATA (Real)'!AX16","v":0.31703288410623792},{"$f":"'DATA (Real)'!AY16","v":0.31766694987445038},{"$f":"'DATA (Real)'!AZ16","v":0.31830228377419928},{"$f":"'DATA (Real)'!BA16","v":0.31893888834174766},{"$f":"'DATA (Real)'!BB16","v":0.31957676611843117},{"$f":"'DATA (Real)'!BC16","v":0.32021591965066803},{"$f":"'DATA (Real)'!BD16","v":0.32085635148996938},{"$f":"'DATA (Real)'!BE16","v":0.3214980641929493},{"$f":"'DATA (Real)'!BF16","v":0.32214106032133522},{"$f":"'DATA (Real)'!BG16","v":0.32278534244197787},{"$f":"'DATA (Real)'!BH16","v":0.32343091312686184},{"$f":"'DATA (Real)'!BI16","v":0.32407777495311557},{"$f":"'DATA (Real)'!BJ16","v":0.32472593050302179},{"$f":"'DATA (Real)'!BK16","v":0.32537538236402785},{"$f":"'DATA (Real)'!BL16","v":0.32602613312875589},{"$f":"'DATA (Real)'!BM16","v":0.32667818539501342},{"$f":"'DATA (Real)'!BN16","v":0.32733154176580342},{"$f":"'DATA (Real)'!BO16","v":0.32798620484933505},{"$f":"'DATA (Real)'!BP16","v":0.32864217725903372},{"$f":"'DATA (Real)'!BQ16","v":0.32929946161355178},{"$f":"'DATA (Real)'!BR16","v":0.3299580605367789},{"$f":"'DATA (Real)'!BS16","v":0.33061797665785247},{"$f":"'DATA (Real)'!BT16","v":0.33127921261116816},{"$f":"'DATA (Real)'!BU16","v":0.3319417710363905},{"$f":"'DATA (Real)'!BV16","v":0.33260565457846331},{"$f":"'DATA (Real)'!BW16","v":0.33327086588762023},{"$f":"'DATA (Real)'!BX16","v":0.33393740761939544}]
[null,null,{"$f":"'DATA (Real)'!C17","v":"Internal/NREL Utility PV - Class 5"},{"$f":"'DATA (Real)'!D17","v":"Net Capacity Factor (%)"},{"$f":"'DATA (Real)'!E17","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},{"$f":"'DATA (Real)'!F17","v":0.24368540488531945},{"$f":"'DATA (Real)'!G17","v":0.24628736959825129},{"$f":"'DATA (Real)'!H17","v":0.24888933431118312},{"$f":"'DATA (Real)'!I17","v":0.25149129902411493},{"$f":"'DATA (Real)'!J17","v":0.25409326373704677},{"$f":"'DATA (Real)'!K17","v":0.25669522844997861},{"$f":"'DATA (Real)'!L17","v":0.25929719316291044},{"$f":"'DATA (Real)'!M17","v":0.26354966713078215},{"$f":"'DATA (Real)'!N17","v":0.26787188167172699},{"$f":"'DATA (Real)'!O17","v":0.27226498053114329},{"$f":"'DATA (Real)'!P17","v":0.27673012621185406},{"$f":"'DATA (Real)'!Q17","v":0.27728358646427775},{"$f":"'DATA (Real)'!R17","v":0.27783815363720632},{"$f":"'DATA (Real)'!S17","v":0.27839382994448075},{"$f":"'DATA (Real)'!T17","v":0.27895061760436973},{"$f":"'DATA (Real)'!U17","v":0.27950851883957845},{"$f":"'DATA (Real)'!V17","v":0.28006753587725758},{"$f":"'DATA (Real)'!W17","v":0.28062767094901209},{"$f":"'DATA (Real)'!X17","v":0.28118892629091014},{"$f":"'DATA (Real)'!Y17","v":0.28175130414349198},{"$f":"'DATA (Real)'!Z17","v":0.28231480675177895},{"$f":"'DATA (Real)'!AA17","v":0.28287943636528251},{"$f":"'DATA (Real)'!AB17","v":0.28344519523801309},{"$f":"'DATA (Real)'!AC17","v":0.28401208562848912},{"$f":"'DATA (Real)'!AD17","v":0.28458010979974607},{"$f":"'DATA (Real)'!AE17","v":0.28514927001934559},{"$f":"'DATA (Real)'!AF17","v":0.2857195685593843},{"$f":"'DATA (Real)'!AG17","v":0.28629100769650306},{"$f":"'DATA (Real)'!AH17","v":0.28686358971189607},{"$f":"'DATA (Real)'!AI17","v":0.28743731689131985},{"$f":"'DATA (Real)'!AJ17","v":0.28801219152510249},{"$f":"'DATA (Real)'!AK17","v":0.2885882159081527},{"$f":"'DATA (Real)'!AL17","v":0.28916539233996902},{"$f":"'DATA (Real)'!AM17","v":0.28974372312464897},{"$f":"'DATA (Real)'!AN17","v":0.29032321057089827},{"$f":"'DATA (Real)'!AO17","v":0.29090385699204008},{"$f":"'DATA (Real)'!AP17","v":0.29148566470602416},{"$f":"'DATA (Real)'!AQ17","v":0.2920686360354362},{"$f":"'DATA (Real)'!AR17","v":0.29265277330750705},{"$f":"'DATA (Real)'!AS17","v":0.29323807885412206},{"$f":"'DATA (Real)'!AT17","v":0.2938245550118303},{"$f":"'DATA (Real)'!AU17","v":0.29441220412185398},{"$f":"'DATA (Real)'!AV17","v":0.29500102853009769},{"$f":"'DATA (Real)'!AW17","v":0.29559103058715785},{"$f":"'DATA (Real)'!AX17","v":0.29618221264833217},{"$f":"'DATA (Real)'!AY17","v":0.29677457707362881},{"$f":"'DATA (Real)'!AZ17","v":0.29736812622777609},{"$f":"'DATA (Real)'!BA17","v":0.29796286248023163},{"$f":"'DATA (Real)'!BB17","v":0.2985587882051921},{"$f":"'DATA (Real)'!BC17","v":0.2991559057816025},{"$f":"'DATA (Real)'!BD17","v":0.29975421759316573},{"$f":"'DATA (Real)'!BE17","v":0.30035372602835209},{"$f":"'DATA (Real)'!BF17","v":0.30095443348040879},{"$f":"'DATA (Real)'!BG17","v":0.30155634234736961},{"$f":"'DATA (Real)'!BH17","v":0.30215945503206437},{"$f":"'DATA (Real)'!BI17","v":0.3027637739421285},{"$f":"'DATA (Real)'!BJ17","v":0.30336930149001273},{"$f":"'DATA (Real)'!BK17","v":0.30397604009299278},{"$f":"'DATA (Real)'!BL17","v":0.30458399217317877},{"$f":"'DATA (Real)'!BM17","v":0.30519316015752512},{"$f":"'DATA (Real)'!BN17","v":0.30580354647784019},{"$f":"'DATA (Real)'!BO17","v":0.30641515357079585},{"$f":"'DATA (Real)'!BP17","v":0.30702798387793745},{"$f":"'DATA (Real)'!BQ17","v":0.30764203984569333},{"$f":"'DATA (Real)'!BR17","v":0.30825732392538474},{"$f":"'DATA (Real)'!BS17","v":0.30887383857323553},{"$f":"'DATA (Real)'!BT17","v":0.30949158625038198},{"$f":"'DATA (Real)'!BU17","v":0.31011056942288273},{"$f":"'DATA (Real)'!BV17","v":0.31073079056172848},{"$f":"'DATA (Real)'!BW17","v":0.31135225214285195},{"$f":"'DATA (Real)'!BX17","v":0.31197495664713765}]
[null,null,{"$f":"'DATA (Real)'!C18","v":"Internal/NREL Utility PV - Class 4"},{"$f":"'DATA (Real)'!D18","v":"Net Capacity Factor (%)"},{"$f":"'DATA (Real)'!E18","v":"100 MW/400 MWh Lithium-ion w/Solar (Solar Only)"},{"$f":"'DATA (Real)'!F18","v":0.26084039968030859},{"$f":"'DATA (Real)'!G18","v":0.26362553782181775},{"$f":"'DATA (Real)'!H18","v":0.2664106759633269},{"$f":"'DATA (Real)'!I18","v":0.26919581410483606},{"$f":"'DATA (Real)'!J18","v":0.27198095224634522},{"$f":"'DATA (Real)'!K18","v":0.27476609038785438},{"$f":"'DATA (Real)'!L18","v":0.27755122852936354},{"$f":"'DATA (Real)'!M18","v":0.28210306867724511},{"$f":"'DATA (Real)'!N18","v":0.2867295590035519},{"$f":"'DATA (Real)'!O18","v":0.29143192377121013},{"$f":"'DATA (Real)'!P18","v":0.296211407321058},{"$f":"'DATA (Real)'!Q18","v":0.29680383013570011},{"$f":"'DATA (Real)'!R18","v":0.2973974377959715},{"$f":"'DATA (Real)'!S18","v":0.29799223267156344},{"$f":"'DATA (Real)'!T18","v":0.29858821713690659},{"$f":"'DATA (Real)'!U18","v":0.2991853935711804},{"$f":"'DATA (Real)'!V18","v":0.29978376435832277},{"$f":"'DATA (Real)'!W18","v":0.30038333188703942},{"$f":"'DATA (Real)'!X18","v":0.30098409855081348},{"$f":"'DATA (Real)'!Y18","v":0.3015860667479151},{"$f":"'DATA (Real)'!Z18","v":0.30218923888141092},{"$f":"'DATA (Real)'!AA18","v":0.30279361735917376},{"$f":"'DATA (Real)'!AB18","v":0.30339920459389214},{"$f":"'DATA (Real)'!AC18","v":0.30400600300307989},{"$f":"'DATA (Real)'!AD18","v":0.30461401500908608},{"$f":"'DATA (Real)'!AE18","v":0.30522324303910425},{"$f":"'DATA (Real)'!AF18","v":0.30583368952518247},{"$f":"'DATA (Real)'!AG18","v":0.30644535690423286},{"$f":"'DATA (Real)'!AH18","v":0.30705824761804135},{"$f":"'DATA (Real)'!AI18","v":0.30767236411327742},{"$f":"'DATA (Real)'!AJ18","v":0.30828770884150397},{"$f":"'DATA (Real)'!AK18","v":0.30890428425918698},{"$f":"'DATA (Real)'!AL18","v":0.30952209282770538},{"$f":"'DATA (Real)'!AM18","v":0.31014113701336077},{"$f":"'DATA (Real)'!AN18","v":0.31076141928738749},{"$f":"'DATA (Real)'!AO18","v":0.31138294212596224},{"$f":"'DATA (Real)'!AP18","v":0.31200570801021416},{"$f":"'DATA (Real)'!AQ18","v":0.31262971942623458},{"$f":"'DATA (Real)'!AR18","v":0.31325497886508702},{"$f":"'DATA (Real)'!AS18","v":0.31388148882281719},{"$f":"'DATA (Real)'!AT18","v":0.3145092518004628},{"$f":"'DATA (Real)'!AU18","v":0.31513827030406372},{"$f":"'DATA (Real)'!AV18","v":0.31576854684467187},{"$f":"'DATA (Real)'!AW18","v":0.31640008393836122},{"$f":"'DATA (Real)'!AX18","v":0.31703288410623792},{"$f":"'DATA (Real)'!AY18","v":0.31766694987445038},{"$f":"'DATA (Real)'!AZ18","v":0.31830228377419928},{"$f":"'DATA (Real)'!BA18","v":0.31893888834174766},{"$f":"'DATA (Real)'!BB18","v":0.31957676611843117},{"$f":"'DATA (Real)'!BC18","v":0.32021591965066803},{"$f":"'DATA (Real)'!BD18","v":0.32085635148996938},{"$f":"'DATA (Real)'!BE18","v":0.3214980641929493},{"$f":"'DATA (Real)'!BF18","v":0.32214106032133522},{"$f":"'DATA (Real)'!BG18","v":0.32278534244197787},{"$f":"'DATA (Real)'!BH18","v":0.32343091312686184},{"$f":"'DATA (Real)'!BI18","v":0.32407777495311557},{"$f":"'DATA (Real)'!BJ18","v":0.32472593050302179},{"$f":"'DATA (Real)'!BK18","v":0.32537538236402785},{"$f":"'DATA (Real)'!BL18","v":0.32602613312875589},{"$f":"'DATA (Real)'!BM18","v":0.32667818539501342},{"$f":"'DATA (Real)'!BN18","v":0.32733154176580342},{"$f":"'DATA (Real)'!BO18","v":0.32798620484933505},{"$f":"'DATA (Real)'!BP18","v":0.32864217725903372},{"$f":"'DATA (Real)'!BQ18","v":0.32929946161355178},{"$f":"'DATA (Real)'!BR18","v":0.3299580605367789},{"$f":"'DATA (Real)'!BS18","v":0.33061797665785247},{"$f":"'DATA (Real)'!BT18","v":0.33127921261116816},{"$f":"'DATA (Real)'!BU18","v":0.3319417710363905},{"$f":"'DATA (Real)'!BV18","v":0.33260565457846331},{"$f":"'DATA (Real)'!BW18","v":0.33327086588762023},{"$f":"'DATA (Real)'!BX18","v":0.33393740761939544}]
[null,null,{"$f":"'DATA (Real)'!C19","v":"Internal/NREL Utility PV - Class 4"},{"$f":"'DATA (Real)'!D19","v":"Net Capacity Factor (%)"},{"$f":"'DATA (Real)'!E19","v":"100 MW/200 MWh Lithium-ion w/Solar (Solar Only)"},{"$f":"'DATA (Real)'!F19","v":0.26084039968030859},{"$f":"'DATA (Real)'!G19","v":0.26362553782181775},{"$f":"'DATA (Real)'!H19","v":0.2664106759633269},{"$f":"'DATA (Real)'!I19","v":0.26919581410483606},{"$f":"'DATA (Real)'!J19","v":0.27198095224634522},{"$f":"'DATA (Real)'!K19","v":0.27476609038785438},{"$f":"'DATA (Real)'!L19","v":0.27755122852936354},{"$f":"'DATA (Real)'!M19","v":0.28210306867724511},{"$f":"'DATA (Real)'!N19","v":0.2867295590035519},{"$f":"'DATA (Real)'!O19","v":0.29143192377121013},{"$f":"'DATA (Real)'!P19","v":0.296211407321058},{"$f":"'DATA (Real)'!Q19","v":0.29680383013570011},{"$f":"'DATA (Real)'!R19","v":0.2973974377959715},{"$f":"'DATA (Real)'!S19","v":0.29799223267156344},{"$f":"'DATA (Real)'!T19","v":0.29858821713690659},{"$f":"'DATA (Real)'!U19","v":0.2991853935711804},{"$f":"'DATA (Real)'!V19","v":0.29978376435832277},{"$f":"'DATA (Real)'!W19","v":0.30038333188703942},{"$f":"'DATA (Real)'!X19","v":0.30098409855081348},{"$f":"'DATA (Real)'!Y19","v":0.3015860667479151},{"$f":"'DATA (Real)'!Z19","v":0.30218923888141092},{"$f":"'DATA (Real)'!AA19","v":0.30279361735917376},{"$f":"'DATA (Real)'!AB19","v":0.30339920459389214},{"$f":"'DATA (Real)'!AC19","v":0.30400600300307989},{"$f":"'DATA (Real)'!AD19","v":0.30461401500908608},{"$f":"'DATA (Real)'!AE19","v":0.30522324303910425},{"$f":"'DATA (Real)'!AF19","v":0.30583368952518247},{"$f":"'DATA (Real)'!AG19","v":0.30644535690423286},{"$f":"'DATA (Real)'!AH19","v":0.30705824761804135},{"$f":"'DATA (Real)'!AI19","v":0.30767236411327742},{"$f":"'DATA (Real)'!AJ19","v":0.30828770884150397},{"$f":"'DATA (Real)'!AK19","v":0.30890428425918698},{"$f":"'DATA (Real)'!AL19","v":0.30952209282770538},{"$f":"'DATA (Real)'!AM19","v":0.31014113701336077},{"$f":"'DATA (Real)'!AN19","v":0.31076141928738749},{"$f":"'DATA (Real)'!AO19","v":0.31138294212596224},{"$f":"'DATA (Real)'!AP19","v":0.31200570801021416},{"$f":"'DATA (Real)'!AQ19","v":0.31262971942623458},{"$f":"'DATA (Real)'!AR19","v":0.31325497886508702},{"$f":"'DATA (Real)'!AS19","v":0.31388148882281719},{"$f":"'DATA (Real)'!AT19","v":0.3145092518004628},{"$f":"'DATA (Real)'!AU19","v":0.31513827030406372},{"$f":"'DATA (Real)'!AV19","v":0.31576854684467187},{"$f":"'DATA (Real)'!AW19","v":0.31640008393836122},{"$f":"'DATA (Real)'!AX19","v":0.31703288410623792},{"$f":"'DATA (Real)'!AY19","v":0.31766694987445038},{"$f":"'DATA (Real)'!AZ19","v":0.31830228377419928},{"$f":"'DATA (Real)'!BA19","v":0.31893888834174766},{"$f":"'DATA (Real)'!BB19","v":0.31957676611843117},{"$f":"'DATA (Real)'!BC19","v":0.32021591965066803},{"$f":"'DATA (Real)'!BD19","v":0.32085635148996938},{"$f":"'DATA (Real)'!BE19","v":0.3214980641929493},{"$f":"'DATA (Real)'!BF19","v":0.32214106032133522},{"$f":"'DATA (Real)'!BG19","v":0.32278534244197787},{"$f":"'DATA (Real)'!BH19","v":0.32343091312686184},{"$f":"'DATA (Real)'!BI19","v":0.32407777495311557},{"$f":"'DATA (Real)'!BJ19","v":0.32472593050302179},{"$f":"'DATA (Real)'!BK19","v":0.32537538236402785},{"$f":"'DATA (Real)'!BL19","v":0.32602613312875589},{"$f":"'DATA (Real)'!BM19","v":0.32667818539501342},{"$f":"'DATA (Real)'!BN19","v":0.32733154176580342},{"$f":"'DATA (Real)'!BO19","v":0.32798620484933505},{"$f":"'DATA (Real)'!BP19","v":0.32864217725903372},{"$f":"'DATA (Real)'!BQ19","v":0.32929946161355178},{"$f":"'DATA (Real)'!BR19","v":0.3299580605367789},{"$f":"'DATA (Real)'!BS19","v":0.33061797665785247},{"$f":"'DATA (Real)'!BT19","v":0.33127921261116816},{"$f":"'DATA (Real)'!BU19","v":0.3319417710363905},{"$f":"'DATA (Real)'!BV19","v":0.33260565457846331},{"$f":"'DATA (Real)'!BW19","v":0.33327086588762023},{"$f":"'DATA (Real)'!BX19","v":0.33393740761939544}]
[null,null,{"$f":"'DATA (Real)'!C20","v":"Internal/NREL Utility PV - Class 4"},{"$f":"'DATA (Real)'!D20","v":"Net Capacity Factor (%)"},{"$f":"'DATA (Real)'!E20","v":"50 MW/200 MWh Lithium-ion w/Solar (Solar Only)"},{"$f":"'DATA (Real)'!F20","v":0.26084039968030859},{"$f":"'DATA (Real)'!G20","v":0.26362553782181775},{"$f":"'DATA (Real)'!H20","v":0.2664106759633269},{"$f":"'DATA (Real)'!I20","v":0.26919581410483606},{"$f":"'DATA (Real)'!J20","v":0.27198095224634522},{"$f":"'DATA (Real)'!K20","v":0.27476609038785438},{"$f":"'DATA (Real)'!L20","v":0.27755122852936354},{"$f":"'DATA (Real)'!M20","v":0.28210306867724511},{"$f":"'DATA (Real)'!N20","v":0.2867295590035519},{"$f":"'DATA (Real)'!O20","v":0.29143192377121013},{"$f":"'DATA (Real)'!P20","v":0.296211407321058},{"$f":"'DATA (Real)'!Q20","v":0.29680383013570011},{"$f":"'DATA (Real)'!R20","v":0.2973974377959715},{"$f":"'DATA (Real)'!S20","v":0.29799223267156344},{"$f":"'DATA (Real)'!T20","v":0.29858821713690659},{"$f":"'DATA (Real)'!U20","v":0.2991853935711804},{"$f":"'DATA (Real)'!V20","v":0.29978376435832277},{"$f":"'DATA (Real)'!W20","v":0.30038333188703942},{"$f":"'DATA (Real)'!X20","v":0.30098409855081348},{"$f":"'DATA (Real)'!Y20","v":0.3015860667479151},{"$f":"'DATA (Real)'!Z20","v":0.30218923888141092},{"$f":"'DATA (Real)'!AA20","v":0.30279361735917376},{"$f":"'DATA (Real)'!AB20","v":0.30339920459389214},{"$f":"'DATA (Real)'!AC20","v":0.30400600300307989},{"$f":"'DATA (Real)'!AD20","v":0.30461401500908608},{"$f":"'DATA (Real)'!AE20","v":0.30522324303910425},{"$f":"'DATA (Real)'!AF20","v":0.30583368952518247},{"$f":"'DATA (Real)'!AG20","v":0.30644535690423286},{"$f":"'DATA (Real)'!AH20","v":0.30705824761804135},{"$f":"'DATA (Real)'!AI20","v":0.30767236411327742},{"$f":"'DATA (Real)'!AJ20","v":0.30828770884150397},{"$f":"'DATA (Real)'!AK20","v":0.30890428425918698},{"$f":"'DATA (Real)'!AL20","v":0.30952209282770538},{"$f":"'DATA (Real)'!AM20","v":0.31014113701336077},{"$f":"'DATA (Real)'!AN20","v":0.31076141928738749},{"$f":"'DATA (Real)'!AO20","v":0.31138294212596224},{"$f":"'DATA (Real)'!AP20","v":0.31200570801021416},{"$f":"'DATA (Real)'!AQ20","v":0.31262971942623458},{"$f":"'DATA (Real)'!AR20","v":0.31325497886508702},{"$f":"'DATA (Real)'!AS20","v":0.31388148882281719},{"$f":"'DATA (Real)'!AT20","v":0.3145092518004628},{"$f":"'DATA (Real)'!AU20","v":0.31513827030406372},{"$f":"'DATA (Real)'!AV20","v":0.31576854684467187},{"$f":"'DATA (Real)'!AW20","v":0.31640008393836122},{"$f":"'DATA (Real)'!AX20","v":0.31703288410623792},{"$f":"'DATA (Real)'!AY20","v":0.31766694987445038},{"$f":"'DATA (Real)'!AZ20","v":0.31830228377419928},{"$f":"'DATA (Real)'!BA20","v":0.31893888834174766},{"$f":"'DATA (Real)'!BB20","v":0.31957676611843117},{"$f":"'DATA (Real)'!BC20","v":0.32021591965066803},{"$f":"'DATA (Real)'!BD20","v":0.32085635148996938},{"$f":"'DATA (Real)'!BE20","v":0.3214980641929493},{"$f":"'DATA (Real)'!BF20","v":0.32214106032133522},{"$f":"'DATA (Real)'!BG20","v":0.32278534244197787},{"$f":"'DATA (Real)'!BH20","v":0.32343091312686184},{"$f":"'DATA (Real)'!BI20","v":0.32407777495311557},{"$f":"'DATA (Real)'!BJ20","v":0.32472593050302179},{"$f":"'DATA (Real)'!BK20","v":0.32537538236402785},{"$f":"'DATA (Real)'!BL20","v":0.32602613312875589},{"$f":"'DATA (Real)'!BM20","v":0.32667818539501342},{"$f":"'DATA (Real)'!BN20","v":0.32733154176580342},{"$f":"'DATA (Real)'!BO20","v":0.32798620484933505},{"$f":"'DATA (Real)'!BP20","v":0.32864217725903372},{"$f":"'DATA (Real)'!BQ20","v":0.32929946161355178},{"$f":"'DATA (Real)'!BR20","v":0.3299580605367789},{"$f":"'DATA (Real)'!BS20","v":0.33061797665785247},{"$f":"'DATA (Real)'!BT20","v":0.33127921261116816},{"$f":"'DATA (Real)'!BU20","v":0.3319417710363905},{"$f":"'DATA (Real)'!BV20","v":0.33260565457846331},{"$f":"'DATA (Real)'!BW20","v":0.33327086588762023},{"$f":"'DATA (Real)'!BX20","v":0.33393740761939544}]
[null,null,{"$f":"'DATA (Real)'!C21","v":"Internal/NREL Land-Based Wind - Class 8"},{"$f":"'DATA (Real)'!D21","v":"Net Capacity Factor (%)"},{"$f":"'DATA (Real)'!E21","v":"NW Wind On System (Share)"},{"$f":"'DATA (Real)'!F21","v":0.32200000000000001},{"$f":"'DATA (Real)'!G21","v":0.32200000000000001},{"$f":"'DATA (Real)'!H21","v":0.32200000000000001},{"$f":"'DATA (Real)'!I21","v":0.32200000000000001},{"$f":"'DATA (Real)'!J21","v":0.32200000000000001},{"$f":"'DATA (Real)'!K21","v":0.32200000000000001},{"$f":"'DATA (Real)'!L21","v":0.32200000000000001},{"$f":"'DATA (Real)'!M21","v":0.32728079999999998},{"$f":"'DATA (Real)'!N21","v":0.33264820511999998},{"$f":"'DATA (Real)'!O21","v":0.33810363568396795},{"$f":"'DATA (Real)'!P21","v":0.34364853530918499},{"$f":"'DATA (Real)'!Q21","v":0.34399218384449415},{"$f":"'DATA (Real)'!R21","v":0.3443361760283386},{"$f":"'DATA (Real)'!S21","v":0.34468051220436691},{"$f":"'DATA (Real)'!T21","v":0.34502519271657123},{"$f":"'DATA (Real)'!U21","v":0.34537021790928774},{"$f":"'DATA (Real)'!V21","v":0.34571558812719699},{"$f":"'DATA (Real)'!W21","v":0.34606130371532418},{"$f":"'DATA (Real)'!X21","v":0.34640736501903946},{"$f":"'DATA (Real)'!Y21","v":0.34675377238405847},{"$f":"'DATA (Real)'!Z21","v":0.34710052615644249},{"$f":"'DATA (Real)'!AA21","v":0.34744762668259888},{"$f":"'DATA (Real)'!AB21","v":0.34779507430928142},{"$f":"'DATA (Real)'!AC21","v":0.34814286938359068},{"$f":"'DATA (Real)'!AD21","v":0.34849101225297424},{"$f":"'DATA (Real)'!AE21","v":0.34883950326522717},{"$f":"'DATA (Real)'!AF21","v":0.34918834276849237},{"$f":"'DATA (Real)'!AG21","v":0.34953753111126085},{"$f":"'DATA (Real)'!AH21","v":0.34988706864237207},{"$f":"'DATA (Real)'!AI21","v":0.35023695571101437},{"$f":"'DATA (Real)'!AJ21","v":0.35058719266672533},{"$f":"'DATA (Real)'!AK21","v":0.35093777985939201},{"$f":"'DATA (Real)'!AL21","v":0.35128871763925135},{"$f":"'DATA (Real)'!AM21","v":0.35164000635689058},{"$f":"'DATA (Real)'!AN21","v":0.35199164636324742},{"$f":"'DATA (Real)'!AO21","v":0.3523436380096106},{"$f":"'DATA (Real)'!AP21","v":0.35269598164762017},{"$f":"'DATA (Real)'!AQ21","v":0.35304867762926773},{"$f":"'DATA (Real)'!AR21","v":0.35340172630689698},{"$f":"'DATA (Real)'!AS21","v":0.35375512803320386},{"$f":"'DATA (Real)'!AT21","v":0.35410888316123701},{"$f":"'DATA (Real)'!AU21","v":0.35446299204439818},{"$f":"'DATA (Real)'!AV21","v":0.35481745503644252},{"$f":"'DATA (Real)'!AW21","v":0.35517227249147892},{"$f":"'DATA (Real)'!AX21","v":0.35552744476397036},{"$f":"'DATA (Real)'!AY21","v":0.35588297220873427},{"$f":"'DATA (Real)'!AZ21","v":0.35623885518094295},{"$f":"'DATA (Real)'!BA21","v":0.35659509403612383},{"$f":"'DATA (Real)'!BB21","v":0.3569516891301599},{"$f":"'DATA (Real)'!BC21","v":0.35730864081929004},{"$f":"'DATA (Real)'!BD21","v":0.35766594946010927},{"$f":"'DATA (Real)'!BE21","v":0.35802361540956934},{"$f":"'DATA (Real)'!BF21","v":0.35838163902497888},{"$f":"'DATA (Real)'!BG21","v":0.35874002066400384},{"$f":"'DATA (Real)'!BH21","v":0.35909876068466778},{"$f":"'DATA (Real)'!BI21","v":0.35945785944535241},{"$f":"'DATA (Real)'!BJ21","v":0.35981731730479771},{"$f":"'DATA (Real)'!BK21","v":0.36017713462210249},{"$f":"'DATA (Real)'!BL21","v":0.36053731175672454},{"$f":"'DATA (Real)'!BM21","v":0.36089784906848121},{"$f":"'DATA (Real)'!BN21","v":0.36125874691754967},{"$f":"'DATA (Real)'!BO21","v":0.36162000566446717},{"$f":"'DATA (Real)'!BP21","v":0.36198162567013159},{"$f":"'DATA (Real)'!BQ21","v":0.36234360729580167},{"$f":"'DATA (Real)'!BR21","v":0.36270595090309743},{"$f":"'DATA (Real)'!BS21","v":0.36306865685400047},{"$f":"'DATA (Real)'!BT21","v":0.36343172551085445},{"$f":"'DATA (Real)'!BU21","v":0.36379515723636524},{"$f":"'DATA (Real)'!BV21","v":0.36415895239360158},{"$f":"'DATA (Real)'!BW21","v":0.36452311134599513},{"$f":"'DATA (Real)'!BX21","v":0.36488763445734107}]
[null,null,{"$f":"'DATA (Real)'!C22","v":"Internal/NREL Land-Based Wind - Class 8"},{"$f":"'DATA (Real)'!D22","v":"Net Capacity Factor (%)"},{"$f":"'DATA (Real)'!E22","v":"NW Wind Off System"},{"$f":"'DATA (Real)'!F22","v":0.32200000000000001},{"$f":"'DATA (Real)'!G22","v":0.32200000000000001},{"$f":"'DATA (Real)'!H22","v":0.32200000000000001},{"$f":"'DATA (Real)'!I22","v":0.32200000000000001},{"$f":"'DATA (Real)'!J22","v":0.32200000000000001},{"$f":"'DATA (Real)'!K22","v":0.32200000000000001},{"$f":"'DATA (Real)'!L22","v":0.32200000000000001},{"$f":"'DATA (Real)'!M22","v":0.32728079999999998},{"$f":"'DATA (Real)'!N22","v":0.33264820511999998},{"$f":"'DATA (Real)'!O22","v":0.33810363568396795},{"$f":"'DATA (Real)'!P22","v":0.34364853530918499},{"$f":"'DATA (Real)'!Q22","v":0.34399218384449415},{"$f":"'DATA (Real)'!R22","v":0.3443361760283386},{"$f":"'DATA (Real)'!S22","v":0.34468051220436691},{"$f":"'DATA (Real)'!T22","v":0.34502519271657123},{"$f":"'DATA (Real)'!U22","v":0.34537021790928774},{"$f":"'DATA (Real)'!V22","v":0.34571558812719699},{"$f":"'DATA (Real)'!W22","v":0.34606130371532418},{"$f":"'DATA (Real)'!X22","v":0.34640736501903946},{"$f":"'DATA (Real)'!Y22","v":0.34675377238405847},{"$f":"'DATA (Real)'!Z22","v":0.34710052615644249},{"$f":"'DATA (Real)'!AA22","v":0.34744762668259888},{"$f":"'DATA (Real)'!AB22","v":0.34779507430928142},{"$f":"'DATA (Real)'!AC22","v":0.34814286938359068},{"$f":"'DATA (Real)'!AD22","v":0.34849101225297424},{"$f":"'DATA (Real)'!AE22","v":0.34883950326522717},{"$f":"'DATA (Real)'!AF22","v":0.34918834276849237},{"$f":"'DATA (Real)'!AG22","v":0.34953753111126085},{"$f":"'DATA (Real)'!AH22","v":0.34988706864237207},{"$f":"'DATA (Real)'!AI22","v":0.35023695571101437},{"$f":"'DATA (Real)'!AJ22","v":0.35058719266672533},{"$f":"'DATA (Real)'!AK22","v":0.35093777985939201},{"$f":"'DATA (Real)'!AL22","v":0.35128871763925135},{"$f":"'DATA (Real)'!AM22","v":0.35164000635689058},{"$f":"'DATA (Real)'!AN22","v":0.35199164636324742},{"$f":"'DATA (Real)'!AO22","v":0.3523436380096106},{"$f":"'DATA (Real)'!AP22","v":0.35269598164762017},{"$f":"'DATA (Real)'!AQ22","v":0.35304867762926773},{"$f":"'DATA (Real)'!AR22","v":0.35340172630689698},{"$f":"'DATA (Real)'!AS22","v":0.35375512803320386},{"$f":"'DATA (Real)'!AT22","v":0.35410888316123701},{"$f":"'DATA (Real)'!AU22","v":0.35446299204439818},{"$f":"'DATA (Real)'!AV22","v":0.35481745503644252},{"$f":"'DATA (Real)'!AW22","v":0.35517227249147892},{"$f":"'DATA (Real)'!AX22","v":0.35552744476397036},{"$f":"'DATA (Real)'!AY22","v":0.35588297220873427},{"$f":"'DATA (Real)'!AZ22","v":0.35623885518094295},{"$f":"'DATA (Real)'!BA22","v":0.35659509403612383},{"$f":"'DATA (Real)'!BB22","v":0.3569516891301599},{"$f":"'DATA (Real)'!BC22","v":0.35730864081929004},{"$f":"'DATA (Real)'!BD22","v":0.35766594946010927},{"$f":"'DATA (Real)'!BE22","v":0.35802361540956934},{"$f":"'DATA (Real)'!BF22","v":0.35838163902497888},{"$f":"'DATA (Real)'!BG22","v":0.35874002066400384},{"$f":"'DATA (Real)'!BH22","v":0.35909876068466778},{"$f":"'DATA (Real)'!BI22","v":0.35945785944535241},{"$f":"'DATA (Real)'!BJ22","v":0.35981731730479771},{"$f":"'DATA (Real)'!BK22","v":0.36017713462210249},{"$f":"'DATA (Real)'!BL22","v":0.36053731175672454},{"$f":"'DATA (Real)'!BM22","v":0.36089784906848121},{"$f":"'DATA (Real)'!BN22","v":0.36125874691754967},{"$f":"'DATA (Real)'!BO22","v":0.36162000566446717},{"$f":"'DATA (Real)'!BP22","v":0.36198162567013159},{"$f":"'DATA (Real)'!BQ22","v":0.36234360729580167},{"$f":"'DATA (Real)'!BR22","v":0.36270595090309743},{"$f":"'DATA (Real)'!BS22","v":0.36306865685400047},{"$f":"'DATA (Real)'!BT22","v":0.36343172551085445},{"$f":"'DATA (Real)'!BU22","v":0.36379515723636524},{"$f":"'DATA (Real)'!BV22","v":0.36415895239360158},{"$f":"'DATA (Real)'!BW22","v":0.36452311134599513},{"$f":"'DATA (Real)'!BX22","v":0.36488763445734107}]
[null,null,{"$f":"'DATA (Real)'!C23","v":"Internal"},{"$f":"'DATA (Real)'!D23","v":"Net Capacity Factor (%)"},{"$f":"'DATA (Real)'!E23","v":"Wind Montana"},{"$f":"'DATA (Real)'!F23","v":0.41},{"$f":"'DATA (Real)'!G23","v":0.41},{"$f":"'DATA (Real)'!H23","v":0.41},{"$f":"'DATA (Real)'!I23","v":0.41},{"$f":"'DATA (Real)'!J23","v":0.41},{"$f":"'DATA (Real)'!K23","v":0.41},{"$f":"'DATA (Real)'!L23","v":0.41},{"$f":"'DATA (Real)'!M23","v":0.41672399999999998},{"$f":"'DATA (Real)'!N23","v":0.42355827359999998},{"$f":"'DATA (Real)'!O23","v":0.43050462928703997},{"$f":"'DATA (Real)'!P23","v":0.43756490520734742},{"$f":"'DATA (Real)'!Q23","v":0.43800247011255472},{"$f":"'DATA (Real)'!R23","v":0.43844047258266722},{"$f":"'DATA (Real)'!S23","v":0.43887891305524984},{"$f":"'DATA (Real)'!T23","v":0.43931779196830506},{"$f":"'DATA (Real)'!U23","v":0.43975710976027332},{"$f":"'DATA (Real)'!V23","v":0.44019686687003357},{"$f":"'DATA (Real)'!W23","v":0.44063706373690353},{"$f":"'DATA (Real)'!X23","v":0.4410777008006404},{"$f":"'DATA (Real)'!Y23","v":0.441518778501441},{"$f":"'DATA (Real)'!Z23","v":0.4419602972799424},{"$f":"'DATA (Real)'!AA23","v":0.44240225757722229},{"$f":"'DATA (Real)'!AB23","v":0.44284465983479948},{"$f":"'DATA (Real)'!AC23","v":0.44328750449463422},{"$f":"'DATA (Real)'!AD23","v":0.44373079199912879},{"$f":"'DATA (Real)'!AE23","v":0.44417452279112785},{"$f":"'DATA (Real)'!AF23","v":0.4446186973139189},{"$f":"'DATA (Real)'!AG23","v":0.44506331601123278},{"$f":"'DATA (Real)'!AH23","v":0.44550837932724396},{"$f":"'DATA (Real)'!AI23","v":0.44595388770657118},{"$f":"'DATA (Real)'!AJ23","v":0.4463998415942777},{"$f":"'DATA (Real)'!AK23","v":0.44684624143587193},{"$f":"'DATA (Real)'!AL23","v":0.44729308767730774},{"$f":"'DATA (Real)'!AM23","v":0.44774038076498501},{"$f":"'DATA (Real)'!AN23","v":0.44818812114574996},{"$f":"'DATA (Real)'!AO23","v":0.44863630926689568},{"$f":"'DATA (Real)'!AP23","v":0.44908494557616252},{"$f":"'DATA (Real)'!AQ23","v":0.44953403052173863},{"$f":"'DATA (Real)'!AR23","v":0.4499835645522603},{"$f":"'DATA (Real)'!AS23","v":0.45043354811681252},{"$f":"'DATA (Real)'!AT23","v":0.45088398166492927},{"$f":"'DATA (Real)'!AU23","v":0.45133486564659414},{"$f":"'DATA (Real)'!AV23","v":0.45178620051224067},{"$f":"'DATA (Real)'!AW23","v":0.45223798671275284},{"$f":"'DATA (Real)'!AX23","v":0.45269022469946552},{"$f":"'DATA (Real)'!AY23","v":0.45314291492416492},{"$f":"'DATA (Real)'!AZ23","v":0.45359605783908902},{"$f":"'DATA (Real)'!BA23","v":0.45404965389692803},{"$f":"'DATA (Real)'!BB23","v":0.45450370355082492},{"$f":"'DATA (Real)'!BC23","v":0.45495820725437569},{"$f":"'DATA (Real)'!BD23","v":0.45541316546163002},{"$f":"'DATA (Real)'!BE23","v":0.45586857862709163},{"$f":"'DATA (Real)'!BF23","v":0.45632444720571869},{"$f":"'DATA (Real)'!BG23","v":0.45678077165292436},{"$f":"'DATA (Real)'!BH23","v":0.45723755242457725},{"$f":"'DATA (Real)'!BI23","v":0.4576947899770018},{"$f":"'DATA (Real)'!BJ23","v":0.45815248476697873},{"$f":"'DATA (Real)'!BK23","v":0.45861063725174567},{"$f":"'DATA (Real)'!BL23","v":0.45906924788899739},{"$f":"'DATA (Real)'!BM23","v":0.45952831713688636},{"$f":"'DATA (Real)'!BN23","v":0.45998784545402321},{"$f":"'DATA (Real)'!BO23","v":0.46044783329947719},{"$f":"'DATA (Real)'!BP23","v":0.4609082811327766},{"$f":"'DATA (Real)'!BQ23","v":0.46136918941390931},{"$f":"'DATA (Real)'!BR23","v":0.46183055860332317},{"$f":"'DATA (Real)'!BS23","v":0.46229238916192644},{"$f":"'DATA (Real)'!BT23","v":0.46275468155108834},{"$f":"'DATA (Real)'!BU23","v":0.46321743623263939},{"$f":"'DATA (Real)'!BV23","v":0.46368065366887196},{"$f":"'DATA (Real)'!BW23","v":0.46414433432254076},{"$f":"'DATA (Real)'!BX23","v":0.46460847865686328}]
[null,null,{"$f":"'DATA (Real)'!C24","v":"NREL Wind Speed Class 12"},{"$f":"'DATA (Real)'!D24","v":"Net Capacity Factor (%)"},{"$f":"'DATA (Real)'!E24","v":"Off Shore Wind (Share)"},{"$f":"'DATA (Real)'!F24","v":0.46187261141867159},{"$f":"'DATA (Real)'!G24","v":0.4668178941329203},{"$f":"'DATA (Real)'!H24","v":0.47132677263017381},{"$f":"'DATA (Real)'!I24","v":0.47555961612940095},{"$f":"'DATA (Real)'!J24","v":0.47960197045583558},{"$f":"'DATA (Real)'!K24","v":0.48350489884365061},{"$f":"'DATA (Real)'!L24","v":0.48730133812588161},{"$f":"'DATA (Real)'!M24","v":0.49101377734090418},{"$f":"'DATA (Real)'!N24","v":0.49465825700446225},{"$f":"'DATA (Real)'!O24","v":0.49824662084013066},{"$f":"'DATA (Real)'!P24","v":0.50178786310216061},{"$f":"'DATA (Real)'!Q24","v":0.50328897516656601},{"$f":"'DATA (Real)'!R24","v":0.50475549933738462},{"$f":"'DATA (Real)'!S24","v":0.50619190355438071},{"$f":"'DATA (Real)'!T24","v":0.50760184230333527},{"$f":"'DATA (Real)'!U24","v":0.50898834283661187},{"$f":"'DATA (Real)'!V24","v":0.51035394097781039},{"$f":"'DATA (Real)'!W24","v":0.51170078205163416},{"$f":"'DATA (Real)'!X24","v":0.5130306971630465},{"$f":"'DATA (Real)'!Y24","v":0.51434526171519224},{"$f":"'DATA (Real)'!Z24","v":0.51564584090877896},{"$f":"'DATA (Real)'!AA24","v":0.51693362555086109},{"$f":"'DATA (Real)'!AB24","v":0.51820966054888773},{"$f":"'DATA (Real)'!AC24","v":0.51947486781289054},{"$f":"'DATA (Real)'!AD24","v":0.52073006483309214},{"$f":"'DATA (Real)'!AE24","v":0.5219759798772956},{"$f":"'DATA (Real)'!AF24","v":0.52321326452026073},{"$f":"'DATA (Real)'!AG24","v":0.52444250404811465},{"$f":"'DATA (Real)'!AH24","v":0.52566422615612518},{"$f":"'DATA (Real)'!AI24","v":0.52687890826511063},{"$f":"'DATA (Real)'!AJ24","v":0.52808698371167251},{"$f":"'DATA (Real)'!AK24","v":0},{"$f":"'DATA (Real)'!AL24","v":0},{"$f":"'DATA (Real)'!AM24","v":0},{"$f":"'DATA (Real)'!AN24","v":0},{"$f":"'DATA (Real)'!AO24","v":0},{"$f":"'DATA (Real)'!AP24","v":0},{"$f":"'DATA (Real)'!AQ24","v":0},{"$f":"'DATA (Real)'!AR24","v":0},{"$f":"'DATA (Real)'!AS24","v":0},{"$f":"'DATA (Real)'!AT24","v":0},{"$f":"'DATA (Real)'!AU24","v":0},{"$f":"'DATA (Real)'!AV24","v":0},{"$f":"'DATA (Real)'!AW24","v":0},{"$f":"'DATA (Real)'!AX24","v":0},{"$f":"'DATA (Real)'!AY24","v":0},{"$f":"'DATA (Real)'!AZ24","v":0},{"$f":"'DATA (Real)'!BA24","v":0},{"$f":"'DATA (Real)'!BB24","v":0},{"$f":"'DATA (Real)'!BC24","v":0},{"$f":"'DATA (Real)'!BD24","v":0},{"$f":"'DATA (Real)'!BE24","v":0},{"$f":"'DATA (Real)'!BF24","v":0},{"$f":"'DATA (Real)'!BG24","v":0},{"$f":"'DATA (Real)'!BH24","v":0},{"$f":"'DATA (Real)'!BI24","v":0},{"$f":"'DATA (Real)'!BJ24","v":0},{"$f":"'DATA (Real)'!BK24","v":0},{"$f":"'DATA (Real)'!BL24","v":0},{"$f":"'DATA (Real)'!BM24","v":0},{"$f":"'DATA (Real)'!BN24","v":0},{"$f":"'DATA (Real)'!BO24","v":0},{"$f":"'DATA (Real)'!BP24","v":0},{"$f":"'DATA (Real)'!BQ24","v":0},{"$f":"'DATA (Real)'!BR24","v":0},{"$f":"'DATA (Real)'!BS24","v":0},{"$f":"'DATA (Real)'!BT24","v":0},{"$f":"'DATA (Real)'!BU24","v":0},{"$f":"'DATA (Real)'!BV24","v":0},{"$f":"'DATA (Real)'!BW24","v":0},{"$f":"'DATA (Real)'!BX24","v":0}]
[null,null,{"$f":"'DATA (Real)'!C25","v":"NREL Nuclear - Small Modular Reactor"},{"$f":"'DATA (Real)'!D25","v":"Net Capacity Factor (%)"},{"$f":"'DATA (Real)'!E25","v":"Small Modular Reactor (share)"},{"$f":"'DATA (Real)'!F25","v":0.93700000000000006},{"$f":"'DATA (Real)'!G25","v":0.93700000000000006},{"$f":"'DATA (Real)'!H25","v":0.93700000000000006},{"$f":"'DATA (Real)'!I25","v":0.93700000000000006},{"$f":"'DATA (Real)'!J25","v":0.93700000000000006},{"$f":"'DATA (Real)'!K25","v":0.93700000000000006},{"$f":"'DATA (Real)'!L25","v":0.93700000000000006},{"$f":"'DATA (Real)'!M25","v":0.93700000000000006},{"$f":"'DATA (Real)'!N25","v":0.93700000000000006},{"$f":"'DATA (Real)'!O25","v":0.93700000000000006},{"$f":"'DATA (Real)'!P25","v":0.93700000000000006},{"$f":"'DATA (Real)'!Q25","v":0.93700000000000006},{"$f":"'DATA (Real)'!R25","v":0.93700000000000006},{"$f":"'DATA (Real)'!S25","v":0.93700000000000006},{"$f":"'DATA (Real)'!T25","v":0.93700000000000006},{"$f":"'DATA (Real)'!U25","v":0.93700000000000006},{"$f":"'DATA (Real)'!V25","v":0.93700000000000006},{"$f":"'DATA (Real)'!W25","v":0.93700000000000006},{"$f":"'DATA (Real)'!X25","v":0.93700000000000006},{"$f":"'DATA (Real)'!Y25","v":0.93700000000000006},{"$f":"'DATA (Real)'!Z25","v":0.93700000000000006},{"$f":"'DATA (Real)'!AA25","v":0.93700000000000006},{"$f":"'DATA (Real)'!AB25","v":0.93700000000000006},{"$f":"'DATA (Real)'!AC25","v":0.93700000000000006},{"$f":"'DATA (Real)'!AD25","v":0.93700000000000006},{"$f":"'DATA (Real)'!AE25","v":0.93700000000000006},{"$f":"'DATA (Real)'!AF25","v":0.93700000000000006},{"$f":"'DATA (Real)'!AG25","v":0.93700000000000006},{"$f":"'DATA (Real)'!AH25","v":0.93700000000000006},{"$f":"'DATA (Real)'!AI25","v":0.93700000000000006},{"$f":"'DATA (Real)'!AJ25","v":0.93700000000000006},{"$f":"'DATA (Real)'!AK25","v":0.93700000000000006},{"$f":"'DATA (Real)'!AL25","v":0.93700000000000006},{"$f":"'DATA (Real)'!AM25","v":0.93700000000000006},{"$f":"'DATA (Real)'!AN25","v":0.93700000000000006},{"$f":"'DATA (Real)'!AO25","v":0.93700000000000006},{"$f":"'DATA (Real)'!AP25","v":0.93700000000000006},{"$f":"'DATA (Real)'!AQ25","v":0.93700000000000006},{"$f":"'DATA (Real)'!AR25","v":0.93700000000000006},{"$f":"'DATA (Real)'!AS25","v":0.93700000000000006},{"$f":"'DATA (Real)'!AT25","v":0.93700000000000006},{"$f":"'DATA (Real)'!AU25","v":0.93700000000000006},{"$f":"'DATA (Real)'!AV25","v":0.93700000000000006},{"$f":"'DATA (Real)'!AW25","v":0.93700000000000006},{"$f":"'DATA (Real)'!AX25","v":0.93700000000000006},{"$f":"'DATA (Real)'!AY25","v":0.93700000000000006},{"$f":"'DATA (Real)'!AZ25","v":0.93700000000000006},{"$f":"'DATA (Real)'!BA25","v":0.93700000000000006},{"$f":"'DATA (Real)'!BB25","v":0.93700000000000006},{"$f":"'DATA (Real)'!BC25","v":0.93700000000000006},{"$f":"'DATA (Real)'!BD25","v":0.93700000000000006},{"$f":"'DATA (Real)'!BE25","v":0.93700000000000006},{"$f":"'DATA (Real)'!BF25","v":0.93700000000000006},{"$f":"'DATA (Real)'!BG25","v":0.93700000000000006},{"$f":"'DATA (Real)'!BH25","v":0.93700000000000006},{"$f":"'DATA (Real)'!BI25","v":0.93700000000000006},{"$f":"'DATA (Real)'!BJ25","v":0.93700000000000006},{"$f":"'DATA (Real)'!BK25","v":0.93700000000000006},{"$f":"'DATA (Real)'!BL25","v":0.93700000000000006},{"$f":"'DATA (Real)'!BM25","v":0.93700000000000006},{"$f":"'DATA (Real)'!BN25","v":0.93700000000000006},{"$f":"'DATA (Real)'!BO25","v":0.93700000000000006},{"$f":"'DATA (Real)'!BP25","v":0.93700000000000006},{"$f":"'DATA (Real)'!BQ25","v":0.93700000000000006},{"$f":"'DATA (Real)'!BR25","v":0.93700000000000006},{"$f":"'DATA (Real)'!BS25","v":0.93700000000000006},{"$f":"'DATA (Real)'!BT25","v":0.93700000000000006},{"$f":"'DATA (Real)'!BU25","v":0.93700000000000006},{"$f":"'DATA (Real)'!BV25","v":0.93700000000000006},{"$f":"'DATA (Real)'!BW25","v":0.93700000000000006},{"$f":"'DATA (Real)'!BX25","v":0.93700000000000006}]
[null,null,{"$f":"'DATA (Real)'!C26","v":"NREL Geothermal - Hydro / Flash"},{"$f":"'DATA (Real)'!D26","v":"Net Capacity Factor (%)"},{"$f":"'DATA (Real)'!E26","v":"Geothermal (Off System)"},{"$f":"'DATA (Real)'!F26","v":0.9},{"$f":"'DATA (Real)'!G26","v":0.9},{"$f":"'DATA (Real)'!H26","v":0.9},{"$f":"'DATA (Real)'!I26","v":0.9},{"$f":"'DATA (Real)'!J26","v":0.9},{"$f":"'DATA (Real)'!K26","v":0.9},{"$f":"'DATA (Real)'!L26","v":0.9},{"$f":"'DATA (Real)'!M26","v":0.9},{"$f":"'DATA (Real)'!N26","v":0.9},{"$f":"'DATA (Real)'!O26","v":0.9},{"$f":"'DATA (Real)'!P26","v":0.9},{"$f":"'DATA (Real)'!Q26","v":0.9},{"$f":"'DATA (Real)'!R26","v":0.9},{"$f":"'DATA (Real)'!S26","v":0.9},{"$f":"'DATA (Real)'!T26","v":0.9},{"$f":"'DATA (Real)'!U26","v":0.9},{"$f":"'DATA (Real)'!V26","v":0.9},{"$f":"'DATA (Real)'!W26","v":0.9},{"$f":"'DATA (Real)'!X26","v":0.9},{"$f":"'DATA (Real)'!Y26","v":0.9},{"$f":"'DATA (Real)'!Z26","v":0.9},{"$f":"'DATA (Real)'!AA26","v":0.9},{"$f":"'DATA (Real)'!AB26","v":0.9},{"$f":"'DATA (Real)'!AC26","v":0.9},{"$f":"'DATA (Real)'!AD26","v":0.9},{"$f":"'DATA (Real)'!AE26","v":0.9},{"$f":"'DATA (Real)'!AF26","v":0.9},{"$f":"'DATA (Real)'!AG26","v":0.9},{"$f":"'DATA (Real)'!AH26","v":0.9},{"$f":"'DATA (Real)'!AI26","v":0.9},{"$f":"'DATA (Real)'!AJ26","v":0.9},{"$f":"'DATA (Real)'!AK26","v":0.9},{"$f":"'DATA (Real)'!AL26","v":0.9},{"$f":"'DATA (Real)'!AM26","v":0.9},{"$f":"'DATA (Real)'!AN26","v":0.9},{"$f":"'DATA (Real)'!AO26","v":0.9},{"$f":"'DATA (Real)'!AP26","v":0.9},{"$f":"'DATA (Real)'!AQ26","v":0.9},{"$f":"'DATA (Real)'!AR26","v":0.9},{"$f":"'DATA (Real)'!AS26","v":0.9},{"$f":"'DATA (Real)'!AT26","v":0.9},{"$f":"'DATA (Real)'!AU26","v":0.9},{"$f":"'DATA (Real)'!AV26","v":0.9},{"$f":"'DATA (Real)'!AW26","v":0.9},{"$f":"'DATA (Real)'!AX26","v":0.9},{"$f":"'DATA (Real)'!AY26","v":0.9},{"$f":"'DATA (Real)'!AZ26","v":0.9},{"$f":"'DATA (Real)'!BA26","v":0.9},{"$f":"'DATA (Real)'!BB26","v":0.9},{"$f":"'DATA (Real)'!BC26","v":0.9},{"$f":"'DATA (Real)'!BD26","v":0.9},{"$f":"'DATA (Real)'!BE26","v":0.9},{"$f":"'DATA (Real)'!BF26","v":0.9},{"$f":"'DATA (Real)'!BG26","v":0.9},{"$f":"'DATA (Real)'!BH26","v":0.9},{"$f":"'DATA (Real)'!BI26","v":0.9},{"$f":"'DATA (Real)'!BJ26","v":0.9},{"$f":"'DATA (Real)'!BK26","v":0.9},{"$f":"'DATA (Real)'!BL26","v":0.9},{"$f":"'DATA (Real)'!BM26","v":0.9},{"$f":"'DATA (Real)'!BN26","v":0.9},{"$f":"'DATA (Real)'!BO26","v":0.9},{"$f":"'DATA (Real)'!BP26","v":0.9},{"$f":"'DATA (Real)'!BQ26","v":0.9},{"$f":"'DATA (Real)'!BR26","v":0.9},{"$f":"'DATA (Real)'!BS26","v":0.9},{"$f":"'DATA (Real)'!BT26","v":0.9},{"$f":"'DATA (Real)'!BU26","v":0.9},{"$f":"'DATA (Real)'!BV26","v":0.9},{"$f":"'DATA (Real)'!BW26","v":0.9},{"$f":"'DATA (Real)'!BX26","v":0.9}]
[]
[null,null,null,{"$f":"'DATA (Real)'!D28","v":"Heat Rate  (MMBtu/MWh)"}]
[null,null,{"$f":"'DATA (Real)'!C29","v":"NREL Nuclear - Small Modular Reactor"},{"$f":"'DATA (Real)'!D29","v":"Heat Rate  (MMBtu/MWh)"},{"$f":"'DATA (Real)'!E29","v":"Small Modular Reactor (share)"},{"$f":"'DATA (Real)'!F29","v":10.443},{"$f":"'DATA (Real)'!G29","v":10.443},{"$f":"'DATA (Real)'!H29","v":10.443},{"$f":"'DATA (Real)'!I29","v":10.443},{"$f":"'DATA (Real)'!J29","v":10.443},{"$f":"'DATA (Real)'!K29","v":10.443},{"$f":"'DATA (Real)'!L29","v":10.443},{"$f":"'DATA (Real)'!M29","v":10.443},{"$f":"'DATA (Real)'!N29","v":10.443},{"$f":"'DATA (Real)'!O29","v":10.443},{"$f":"'DATA (Real)'!P29","v":10.443},{"$f":"'DATA (Real)'!Q29","v":10.443},{"$f":"'DATA (Real)'!R29","v":10.443},{"$f":"'DATA (Real)'!S29","v":10.443},{"$f":"'DATA (Real)'!T29","v":10.443},{"$f":"'DATA (Real)'!U29","v":10.443},{"$f":"'DATA (Real)'!V29","v":10.443},{"$f":"'DATA (Real)'!W29","v":10.443},{"$f":"'DATA (Real)'!X29","v":10.443},{"$f":"'DATA (Real)'!Y29","v":10.443},{"$f":"'DATA (Real)'!Z29","v":10.443},{"$f":"'DATA (Real)'!AA29","v":10.443},{"$f":"'DATA (Real)'!AB29","v":10.443},{"$f":"'DATA (Real)'!AC29","v":10.443},{"$f":"'DATA (Real)'!AD29","v":10.443},{"$f":"'DATA (Real)'!AE29","v":10.443},{"$f":"'DATA (Real)'!AF29","v":10.443},{"$f":"'DATA (Real)'!AG29","v":10.443},{"$f":"'DATA (Real)'!AH29","v":10.443},{"$f":"'DATA (Real)'!AI29","v":10.443},{"$f":"'DATA (Real)'!AJ29","v":10.443},{"$f":"'DATA (Real)'!AK29","v":10.443},{"$f":"'DATA (Real)'!AL29","v":10.443},{"$f":"'DATA (Real)'!AM29","v":10.443},{"$f":"'DATA (Real)'!AN29","v":10.443},{"$f":"'DATA (Real)'!AO29","v":10.443},{"$f":"'DATA (Real)'!AP29","v":10.443},{"$f":"'DATA (Real)'!AQ29","v":10.443},{"$f":"'DATA (Real)'!AR29","v":10.443},{"$f":"'DATA (Real)'!AS29","v":10.443},{"$f":"'DATA (Real)'!AT29","v":10.443},{"$f":"'DATA (Real)'!AU29","v":10.443},{"$f":"'DATA (Real)'!AV29","v":10.443},{"$f":"'DATA (Real)'!AW29","v":10.443},{"$f":"'DATA (Real)'!AX29","v":10.443},{"$f":"'DATA (Real)'!AY29","v":10.443},{"$f":"'DATA (Real)'!AZ29","v":10.443},{"$f":"'DATA (Real)'!BA29","v":10.443},{"$f":"'DATA (Real)'!BB29","v":10.443},{"$f":"'DATA (Real)'!BC29","v":10.443},{"$f":"'DATA (Real)'!BD29","v":10.443},{"$f":"'DATA (Real)'!BE29","v":10.443},{"$f":"'DATA (Real)'!BF29","v":10.443},{"$f":"'DATA (Real)'!BG29","v":10.443},{"$f":"'DATA (Real)'!BH29","v":10.443},{"$f":"'DATA (Real)'!BI29","v":10.443},{"$f":"'DATA (Real)'!BJ29","v":10.443},{"$f":"'DATA (Real)'!BK29","v":10.443},{"$f":"'DATA (Real)'!BL29","v":10.443},{"$f":"'DATA (Real)'!BM29","v":10.443},{"$f":"'DATA (Real)'!BN29","v":10.443},{"$f":"'DATA (Real)'!BO29","v":10.443},{"$f":"'DATA (Real)'!BP29","v":10.443},{"$f":"'DATA (Real)'!BQ29","v":10.443},{"$f":"'DATA (Real)'!BR29","v":10.443},{"$f":"'DATA (Real)'!BS29","v":10.443},{"$f":"'DATA (Real)'!BT29","v":10.443},{"$f":"'DATA (Real)'!BU29","v":10.443},{"$f":"'DATA (Real)'!BV29","v":10.443},{"$f":"'DATA (Real)'!BW29","v":10.443},{"$f":"'DATA (Real)'!BX29","v":10.443}]
[null,null,{"$f":"'DATA (Real)'!C30","v":"Internal"},{"$f":"'DATA (Real)'!D30","v":"Heat Rate  (MMBtu/MWh)"},{"$f":"'DATA (Real)'!E30","v":"Wood Biomass"},{"$f":"'DATA (Real)'!F30","v":13.523999999999999},{"$f":"'DATA (Real)'!G30","v":13.523999999999999},{"$f":"'DATA (Real)'!H30","v":13.523999999999999},{"$f":"'DATA (Real)'!I30","v":13.523999999999999},{"$f":"'DATA (Real)'!J30","v":13.523999999999999},{"$f":"'DATA (Real)'!K30","v":13.523999999999999},{"$f":"'DATA (Real)'!L30","v":13.523999999999999},{"$f":"'DATA (Real)'!M30","v":13.523999999999999},{"$f":"'DATA (Real)'!N30","v":13.523999999999999},{"$f":"'DATA (Real)'!O30","v":13.523999999999999},{"$f":"'DATA (Real)'!P30","v":13.523999999999999},{"$f":"'DATA (Real)'!Q30","v":13.523999999999999},{"$f":"'DATA (Real)'!R30","v":13.523999999999999},{"$f":"'DATA (Real)'!S30","v":13.523999999999999},{"$f":"'DATA (Real)'!T30","v":13.523999999999999},{"$f":"'DATA (Real)'!U30","v":13.523999999999999},{"$f":"'DATA (Real)'!V30","v":13.523999999999999},{"$f":"'DATA (Real)'!W30","v":13.523999999999999},{"$f":"'DATA (Real)'!X30","v":13.523999999999999},{"$f":"'DATA (Real)'!Y30","v":13.523999999999999},{"$f":"'DATA (Real)'!Z30","v":13.523999999999999},{"$f":"'DATA (Real)'!AA30","v":13.523999999999999},{"$f":"'DATA (Real)'!AB30","v":13.523999999999999},{"$f":"'DATA (Real)'!AC30","v":13.523999999999999},{"$f":"'DATA (Real)'!AD30","v":13.523999999999999},{"$f":"'DATA (Real)'!AE30","v":13.523999999999999},{"$f":"'DATA (Real)'!AF30","v":13.523999999999999},{"$f":"'DATA (Real)'!AG30","v":13.523999999999999},{"$f":"'DATA (Real)'!AH30","v":13.523999999999999},{"$f":"'DATA (Real)'!AI30","v":13.523999999999999},{"$f":"'DATA (Real)'!AJ30","v":13.523999999999999},{"$f":"'DATA (Real)'!AK30","v":13.523999999999999},{"$f":"'DATA (Real)'!AL30","v":13.523999999999999},{"$f":"'DATA (Real)'!AM30","v":13.523999999999999},{"$f":"'DATA (Real)'!AN30","v":13.523999999999999},{"$f":"'DATA (Real)'!AO30","v":13.523999999999999},{"$f":"'DATA (Real)'!AP30","v":13.523999999999999},{"$f":"'DATA (Real)'!AQ30","v":13.523999999999999},{"$f":"'DATA (Real)'!AR30","v":13.523999999999999},{"$f":"'DATA (Real)'!AS30","v":13.523999999999999},{"$f":"'DATA (Real)'!AT30","v":13.523999999999999},{"$f":"'DATA (Real)'!AU30","v":13.523999999999999},{"$f":"'DATA (Real)'!AV30","v":13.523999999999999},{"$f":"'DATA (Real)'!AW30","v":13.523999999999999},{"$f":"'DATA (Real)'!AX30","v":13.523999999999999},{"$f":"'DATA (Real)'!AY30","v":13.523999999999999},{"$f":"'DATA (Real)'!AZ30","v":13.523999999999999},{"$f":"'DATA (Real)'!BA30","v":13.523999999999999},{"$f":"'DATA (Real)'!BB30","v":13.523999999999999},{"$f":"'DATA (Real)'!BC30","v":13.523999999999999},{"$f":"'DATA (Real)'!BD30","v":13.523999999999999},{"$f":"'DATA (Real)'!BE30","v":13.523999999999999},{"$f":"'DATA (Real)'!BF30","v":13.523999999999999},{"$f":"'DATA (Real)'!BG30","v":13.523999999999999},{"$f":"'DATA (Real)'!BH30","v":13.523999999999999},{"$f":"'DATA (Real)'!BI30","v":13.523999999999999},{"$f":"'DATA (Real)'!BJ30","v":13.523999999999999},{"$f":"'DATA (Real)'!BK30","v":13.523999999999999},{"$f":"'DATA (Real)'!BL30","v":13.523999999999999},{"$f":"'DATA (Real)'!BM30","v":13.523999999999999},{"$f":"'DATA (Real)'!BN30","v":13.523999999999999},{"$f":"'DATA (Real)'!BO30","v":13.523999999999999},{"$f":"'DATA (Real)'!BP30","v":13.523999999999999},{"$f":"'DATA (Real)'!BQ30","v":13.523999999999999},{"$f":"'DATA (Real)'!BR30","v":13.523999999999999},{"$f":"'DATA (Real)'!BS30","v":13.523999999999999},{"$f":"'DATA (Real)'!BT30","v":13.523999999999999},{"$f":"'DATA (Real)'!BU30","v":13.523999999999999},{"$f":"'DATA (Real)'!BV30","v":13.523999999999999},{"$f":"'DATA (Real)'!BW30","v":13.523999999999999},{"$f":"'DATA (Real)'!BX30","v":13.523999999999999}]
[null,null,{"$f":"'DATA (Real)'!C31","v":"Internal"},{"$f":"'DATA (Real)'!D31","v":"Heat Rate  (MMBtu/MWh)"},{"$f":"'DATA (Real)'!E31","v":"Rathdrum CT 2055 Uprates two unit operation"},{"$f":"'DATA (Real)'!F31","v":11.2},{"$f":"'DATA (Real)'!G31","v":11.2},{"$f":"'DATA (Real)'!H31","v":11.2},{"$f":"'DATA (Real)'!I31","v":11.2},{"$f":"'DATA (Real)'!J31","v":11.2},{"$f":"'DATA (Real)'!K31","v":11.2},{"$f":"'DATA (Real)'!L31","v":11.2},{"$f":"'DATA (Real)'!M31","v":11.2},{"$f":"'DATA (Real)'!N31","v":11.2},{"$f":"'DATA (Real)'!O31","v":11.2},{"$f":"'DATA (Real)'!P31","v":11.2},{"$f":"'DATA (Real)'!Q31","v":11.2},{"$f":"'DATA (Real)'!R31","v":11.2},{"$f":"'DATA (Real)'!S31","v":11.2},{"$f":"'DATA (Real)'!T31","v":11.2},{"$f":"'DATA (Real)'!U31","v":11.2},{"$f":"'DATA (Real)'!V31","v":11.2},{"$f":"'DATA (Real)'!W31","v":11.2},{"$f":"'DATA (Real)'!X31","v":11.2},{"$f":"'DATA (Real)'!Y31","v":11.2},{"$f":"'DATA (Real)'!Z31","v":11.2},{"$f":"'DATA (Real)'!AA31","v":11.2},{"$f":"'DATA (Real)'!AB31","v":11.2},{"$f":"'DATA (Real)'!AC31","v":11.2},{"$f":"'DATA (Real)'!AD31","v":11.2},{"$f":"'DATA (Real)'!AE31","v":11.2},{"$f":"'DATA (Real)'!AF31","v":11.2},{"$f":"'DATA (Real)'!AG31","v":11.2},{"$f":"'DATA (Real)'!AH31","v":11.2},{"$f":"'DATA (Real)'!AI31","v":11.2},{"$f":"'DATA (Real)'!AJ31","v":11.2},{"$f":"'DATA (Real)'!AK31","v":11.2},{"$f":"'DATA (Real)'!AL31","v":11.2},{"$f":"'DATA (Real)'!AM31","v":11.2},{"$f":"'DATA (Real)'!AN31","v":11.2},{"$f":"'DATA (Real)'!AO31","v":11.2},{"$f":"'DATA (Real)'!AP31","v":11.2},{"$f":"'DATA (Real)'!AQ31","v":11.2},{"$f":"'DATA (Real)'!AR31","v":11.2},{"$f":"'DATA (Real)'!AS31","v":11.2},{"$f":"'DATA (Real)'!AT31","v":11.2},{"$f":"'DATA (Real)'!AU31","v":11.2},{"$f":"'DATA (Real)'!AV31","v":11.2},{"$f":"'DATA (Real)'!AW31","v":11.2},{"$f":"'DATA (Real)'!AX31","v":11.2},{"$f":"'DATA (Real)'!AY31","v":11.2},{"$f":"'DATA (Real)'!AZ31","v":11.2},{"$f":"'DATA (Real)'!BA31","v":11.2},{"$f":"'DATA (Real)'!BB31","v":11.2},{"$f":"'DATA (Real)'!BC31","v":11.2},{"$f":"'DATA (Real)'!BD31","v":11.2},{"$f":"'DATA (Real)'!BE31","v":11.2},{"$f":"'DATA (Real)'!BF31","v":11.2},{"$f":"'DATA (Real)'!BG31","v":11.2},{"$f":"'DATA (Real)'!BH31","v":11.2},{"$f":"'DATA (Real)'!BI31","v":11.2},{"$f":"'DATA (Real)'!BJ31","v":11.2},{"$f":"'DATA (Real)'!BK31","v":11.2},{"$f":"'DATA (Real)'!BL31","v":11.2},{"$f":"'DATA (Real)'!BM31","v":11.2},{"$f":"'DATA (Real)'!BN31","v":11.2},{"$f":"'DATA (Real)'!BO31","v":11.2},{"$f":"'DATA (Real)'!BP31","v":11.2},{"$f":"'DATA (Real)'!BQ31","v":11.2},{"$f":"'DATA (Real)'!BR31","v":11.2},{"$f":"'DATA (Real)'!BS31","v":11.2},{"$f":"'DATA (Real)'!BT31","v":11.2},{"$f":"'DATA (Real)'!BU31","v":11.2},{"$f":"'DATA (Real)'!BV31","v":11.2},{"$f":"'DATA (Real)'!BW31","v":11.2},{"$f":"'DATA (Real)'!BX31","v":11.2}]
[null,null,{"$f":"'DATA (Real)'!C32","v":"Internal"},{"$f":"'DATA (Real)'!D32","v":"Heat Rate  (MMBtu/MWh)"},{"$f":"'DATA (Real)'!E32","v":"Rathdrum CT: Inlet Evaporation 2 unit operation"},{"$f":"'DATA (Real)'!F32","v":11.32},{"$f":"'DATA (Real)'!G32","v":11.32},{"$f":"'DATA (Real)'!H32","v":11.32},{"$f":"'DATA (Real)'!I32","v":11.32},{"$f":"'DATA (Real)'!J32","v":11.32},{"$f":"'DATA (Real)'!K32","v":11.32},{"$f":"'DATA (Real)'!L32","v":11.32},{"$f":"'DATA (Real)'!M32","v":11.32},{"$f":"'DATA (Real)'!N32","v":11.32},{"$f":"'DATA (Real)'!O32","v":11.32},{"$f":"'DATA (Real)'!P32","v":11.32},{"$f":"'DATA (Real)'!Q32","v":11.32},{"$f":"'DATA (Real)'!R32","v":11.32},{"$f":"'DATA (Real)'!S32","v":11.32},{"$f":"'DATA (Real)'!T32","v":11.32},{"$f":"'DATA (Real)'!U32","v":11.32},{"$f":"'DATA (Real)'!V32","v":11.32},{"$f":"'DATA (Real)'!W32","v":11.32},{"$f":"'DATA (Real)'!X32","v":11.32},{"$f":"'DATA (Real)'!Y32","v":11.32},{"$f":"'DATA (Real)'!Z32","v":11.32},{"$f":"'DATA (Real)'!AA32","v":11.32},{"$f":"'DATA (Real)'!AB32","v":11.32},{"$f":"'DATA (Real)'!AC32","v":11.32},{"$f":"'DATA (Real)'!AD32","v":11.32},{"$f":"'DATA (Real)'!AE32","v":11.32},{"$f":"'DATA (Real)'!AF32","v":11.32},{"$f":"'DATA (Real)'!AG32","v":11.32},{"$f":"'DATA (Real)'!AH32","v":11.32},{"$f":"'DATA (Real)'!AI32","v":11.32},{"$f":"'DATA (Real)'!AJ32","v":11.32},{"$f":"'DATA (Real)'!AK32","v":11.32},{"$f":"'DATA (Real)'!AL32","v":11.32},{"$f":"'DATA (Real)'!AM32","v":11.32},{"$f":"'DATA (Real)'!AN32","v":11.32},{"$f":"'DATA (Real)'!AO32","v":11.32},{"$f":"'DATA (Real)'!AP32","v":11.32},{"$f":"'DATA (Real)'!AQ32","v":11.32},{"$f":"'DATA (Real)'!AR32","v":11.32},{"$f":"'DATA (Real)'!AS32","v":11.32},{"$f":"'DATA (Real)'!AT32","v":11.32},{"$f":"'DATA (Real)'!AU32","v":11.32},{"$f":"'DATA (Real)'!AV32","v":11.32},{"$f":"'DATA (Real)'!AW32","v":11.32},{"$f":"'DATA (Real)'!AX32","v":11.32},{"$f":"'DATA (Real)'!AY32","v":11.32},{"$f":"'DATA (Real)'!AZ32","v":11.32},{"$f":"'DATA (Real)'!BA32","v":11.32},{"$f":"'DATA (Real)'!BB32","v":11.32},{"$f":"'DATA (Real)'!BC32","v":11.32},{"$f":"'DATA (Real)'!BD32","v":11.32},{"$f":"'DATA (Real)'!BE32","v":11.32},{"$f":"'DATA (Real)'!BF32","v":11.32},{"$f":"'DATA (Real)'!BG32","v":11.32},{"$f":"'DATA (Real)'!BH32","v":11.32},{"$f":"'DATA (Real)'!BI32","v":11.32},{"$f":"'DATA (Real)'!BJ32","v":11.32},{"$f":"'DATA (Real)'!BK32","v":11.32},{"$f":"'DATA (Real)'!BL32","v":11.32},{"$f":"'DATA (Real)'!BM32","v":11.32},{"$f":"'DATA (Real)'!BN32","v":11.32},{"$f":"'DATA (Real)'!BO32","v":11.32},{"$f":"'DATA (Real)'!BP32","v":11.32},{"$f":"'DATA (Real)'!BQ32","v":11.32},{"$f":"'DATA (Real)'!BR32","v":11.32},{"$f":"'DATA (Real)'!BS32","v":11.32},{"$f":"'DATA (Real)'!BT32","v":11.32},{"$f":"'DATA (Real)'!BU32","v":11.32},{"$f":"'DATA (Real)'!BV32","v":11.32},{"$f":"'DATA (Real)'!BW32","v":11.32},{"$f":"'DATA (Real)'!BX32","v":11.32}]
[null,null,{"$f":"'DATA (Real)'!C33","v":"Internal"},{"$f":"'DATA (Real)'!D33","v":"Heat Rate  (MMBtu/MWh)"},{"$f":"'DATA (Real)'!E33","v":"Kettle Falls Turbine Generator Upgrade"},{"$f":"'DATA (Real)'!F33","v":0},{"$f":"'DATA (Real)'!G33","v":0},{"$f":"'DATA (Real)'!H33","v":0},{"$f":"'DATA (Real)'!I33","v":0},{"$f":"'DATA (Real)'!J33","v":0},{"$f":"'DATA (Real)'!K33","v":0},{"$f":"'DATA (Real)'!L33","v":0},{"$f":"'DATA (Real)'!M33","v":0},{"$f":"'DATA (Real)'!N33","v":0},{"$f":"'DATA (Real)'!O33","v":0},{"$f":"'DATA (Real)'!P33","v":0},{"$f":"'DATA (Real)'!Q33","v":0},{"$f":"'DATA (Real)'!R33","v":0},{"$f":"'DATA (Real)'!S33","v":0},{"$f":"'DATA (Real)'!T33","v":0},{"$f":"'DATA (Real)'!U33","v":0},{"$f":"'DATA (Real)'!V33","v":0},{"$f":"'DATA (Real)'!W33","v":0},{"$f":"'DATA (Real)'!X33","v":0},{"$f":"'DATA (Real)'!Y33","v":0},{"$f":"'DATA (Real)'!Z33","v":0},{"$f":"'DATA (Real)'!AA33","v":0},{"$f":"'DATA (Real)'!AB33","v":0},{"$f":"'DATA (Real)'!AC33","v":0},{"$f":"'DATA (Real)'!AD33","v":0},{"$f":"'DATA (Real)'!AE33","v":0},{"$f":"'DATA (Real)'!AF33","v":0},{"$f":"'DATA (Real)'!AG33","v":0},{"$f":"'DATA (Real)'!AH33","v":0},{"$f":"'DATA (Real)'!AI33","v":0},{"$f":"'DATA (Real)'!AJ33","v":0},{"$f":"'DATA (Real)'!AK33","v":0},{"$f":"'DATA (Real)'!AL33","v":0},{"$f":"'DATA (Real)'!AM33","v":0},{"$f":"'DATA (Real)'!AN33","v":0},{"$f":"'DATA (Real)'!AO33","v":0},{"$f":"'DATA (Real)'!AP33","v":0},{"$f":"'DATA (Real)'!AQ33","v":0},{"$f":"'DATA (Real)'!AR33","v":0},{"$f":"'DATA (Real)'!AS33","v":0},{"$f":"'DATA (Real)'!AT33","v":0},{"$f":"'DATA (Real)'!AU33","v":0},{"$f":"'DATA (Real)'!AV33","v":0},{"$f":"'DATA (Real)'!AW33","v":0},{"$f":"'DATA (Real)'!AX33","v":0},{"$f":"'DATA (Real)'!AY33","v":0},{"$f":"'DATA (Real)'!AZ33","v":0},{"$f":"'DATA (Real)'!BA33","v":0},{"$f":"'DATA (Real)'!BB33","v":0},{"$f":"'DATA (Real)'!BC33","v":0},{"$f":"'DATA (Real)'!BD33","v":0},{"$f":"'DATA (Real)'!BE33","v":0},{"$f":"'DATA (Real)'!BF33","v":0},{"$f":"'DATA (Real)'!BG33","v":0},{"$f":"'DATA (Real)'!BH33","v":0},{"$f":"'DATA (Real)'!BI33","v":0},{"$f":"'DATA (Real)'!BJ33","v":0},{"$f":"'DATA (Real)'!BK33","v":0},{"$f":"'DATA (Real)'!BL33","v":0},{"$f":"'DATA (Real)'!BM33","v":0},{"$f":"'DATA (Real)'!BN33","v":0},{"$f":"'DATA (Real)'!BO33","v":0},{"$f":"'DATA (Real)'!BP33","v":0},{"$f":"'DATA (Real)'!BQ33","v":0},{"$f":"'DATA (Real)'!BR33","v":0},{"$f":"'DATA (Real)'!BS33","v":0},{"$f":"'DATA (Real)'!BT33","v":0},{"$f":"'DATA (Real)'!BU33","v":0},{"$f":"'DATA (Real)'!BV33","v":0},{"$f":"'DATA (Real)'!BW33","v":0},{"$f":"'DATA (Real)'!BX33","v":0}]
[null,null,{"$f":"'DATA (Real)'!C34","v":"Internal"},{"$f":"'DATA (Real)'!D34","v":"Heat Rate  (MMBtu/MWh)"},{"$f":"'DATA (Real)'!E34","v":"7F.04 CT Frame Greenfield"},{"$f":"'DATA (Real)'!F34","v":10.039999999999999},{"$f":"'DATA (Real)'!G34","v":10.039999999999999},{"$f":"'DATA (Real)'!H34","v":10.039999999999999},{"$f":"'DATA (Real)'!I34","v":10.039999999999999},{"$f":"'DATA (Real)'!J34","v":10.039999999999999},{"$f":"'DATA (Real)'!K34","v":10.039999999999999},{"$f":"'DATA (Real)'!L34","v":10.039999999999999},{"$f":"'DATA (Real)'!M34","v":10.039999999999999},{"$f":"'DATA (Real)'!N34","v":10.039999999999999},{"$f":"'DATA (Real)'!O34","v":10.039999999999999},{"$f":"'DATA (Real)'!P34","v":10.039999999999999},{"$f":"'DATA (Real)'!Q34","v":10.039999999999999},{"$f":"'DATA (Real)'!R34","v":10.039999999999999},{"$f":"'DATA (Real)'!S34","v":10.039999999999999},{"$f":"'DATA (Real)'!T34","v":10.039999999999999},{"$f":"'DATA (Real)'!U34","v":10.039999999999999},{"$f":"'DATA (Real)'!V34","v":10.039999999999999},{"$f":"'DATA (Real)'!W34","v":10.039999999999999},{"$f":"'DATA (Real)'!X34","v":10.039999999999999},{"$f":"'DATA (Real)'!Y34","v":10.039999999999999},{"$f":"'DATA (Real)'!Z34","v":10.039999999999999},{"$f":"'DATA (Real)'!AA34","v":10.039999999999999},{"$f":"'DATA (Real)'!AB34","v":10.039999999999999},{"$f":"'DATA (Real)'!AC34","v":10.039999999999999},{"$f":"'DATA (Real)'!AD34","v":10.039999999999999},{"$f":"'DATA (Real)'!AE34","v":10.039999999999999},{"$f":"'DATA (Real)'!AF34","v":10.039999999999999},{"$f":"'DATA (Real)'!AG34","v":10.039999999999999},{"$f":"'DATA (Real)'!AH34","v":10.039999999999999},{"$f":"'DATA (Real)'!AI34","v":10.039999999999999},{"$f":"'DATA (Real)'!AJ34","v":10.039999999999999},{"$f":"'DATA (Real)'!AK34","v":10.039999999999999},{"$f":"'DATA (Real)'!AL34","v":10.039999999999999},{"$f":"'DATA (Real)'!AM34","v":10.039999999999999},{"$f":"'DATA (Real)'!AN34","v":10.039999999999999},{"$f":"'DATA (Real)'!AO34","v":10.039999999999999},{"$f":"'DATA (Real)'!AP34","v":10.039999999999999},{"$f":"'DATA (Real)'!AQ34","v":10.039999999999999},{"$f":"'DATA (Real)'!AR34","v":10.039999999999999},{"$f":"'DATA (Real)'!AS34","v":10.039999999999999},{"$f":"'DATA (Real)'!AT34","v":10.039999999999999},{"$f":"'DATA (Real)'!AU34","v":10.039999999999999},{"$f":"'DATA (Real)'!AV34","v":10.039999999999999},{"$f":"'DATA (Real)'!AW34","v":10.039999999999999},{"$f":"'DATA (Real)'!AX34","v":10.039999999999999},{"$f":"'DATA (Real)'!AY34","v":10.039999999999999},{"$f":"'DATA (Real)'!AZ34","v":10.039999999999999},{"$f":"'DATA (Real)'!BA34","v":10.039999999999999},{"$f":"'DATA (Real)'!BB34","v":10.039999999999999},{"$f":"'DATA (Real)'!BC34","v":10.039999999999999},{"$f":"'DATA (Real)'!BD34","v":10.039999999999999},{"$f":"'DATA (Real)'!BE34","v":10.039999999999999},{"$f":"'DATA (Real)'!BF34","v":10.039999999999999},{"$f":"'DATA (Real)'!BG34","v":10.039999999999999},{"$f":"'DATA (Real)'!BH34","v":10.039999999999999},{"$f":"'DATA (Real)'!BI34","v":10.039999999999999},{"$f":"'DATA (Real)'!BJ34","v":10.039999999999999},{"$f":"'DATA (Real)'!BK34","v":10.039999999999999},{"$f":"'DATA (Real)'!BL34","v":10.039999999999999},{"$f":"'DATA (Real)'!BM34","v":10.039999999999999},{"$f":"'DATA (Real)'!BN34","v":10.039999999999999},{"$f":"'DATA (Real)'!BO34","v":10.039999999999999},{"$f":"'DATA (Real)'!BP34","v":10.039999999999999},{"$f":"'DATA (Real)'!BQ34","v":10.039999999999999},{"$f":"'DATA (Real)'!BR34","v":10.039999999999999},{"$f":"'DATA (Real)'!BS34","v":10.039999999999999},{"$f":"'DATA (Real)'!BT34","v":10.039999999999999},{"$f":"'DATA (Real)'!BU34","v":10.039999999999999},{"$f":"'DATA (Real)'!BV34","v":10.039999999999999},{"$f":"'DATA (Real)'!BW34","v":10.039999999999999},{"$f":"'DATA (Real)'!BX34","v":10.039999999999999}]
[null,null,{"$f":"'DATA (Real)'!C35","v":"Internal"},{"$f":"'DATA (Real)'!D35","v":"Heat Rate  (MMBtu/MWh)"},{"$f":"'DATA (Real)'!E35","v":"Reciprocating Engine (ICE) Machine"},{"$f":"'DATA (Real)'!F35","v":8.19},{"$f":"'DATA (Real)'!G35","v":8.19},{"$f":"'DATA (Real)'!H35","v":8.19},{"$f":"'DATA (Real)'!I35","v":8.19},{"$f":"'DATA (Real)'!J35","v":8.19},{"$f":"'DATA (Real)'!K35","v":8.19},{"$f":"'DATA (Real)'!L35","v":8.19},{"$f":"'DATA (Real)'!M35","v":8.19},{"$f":"'DATA (Real)'!N35","v":8.19},{"$f":"'DATA (Real)'!O35","v":8.19},{"$f":"'DATA (Real)'!P35","v":8.19},{"$f":"'DATA (Real)'!Q35","v":8.19},{"$f":"'DATA (Real)'!R35","v":8.19},{"$f":"'DATA (Real)'!S35","v":8.19},{"$f":"'DATA (Real)'!T35","v":8.19},{"$f":"'DATA (Real)'!U35","v":8.19},{"$f":"'DATA (Real)'!V35","v":8.19},{"$f":"'DATA (Real)'!W35","v":8.19},{"$f":"'DATA (Real)'!X35","v":8.19},{"$f":"'DATA (Real)'!Y35","v":8.19},{"$f":"'DATA (Real)'!Z35","v":8.19},{"$f":"'DATA (Real)'!AA35","v":8.19},{"$f":"'DATA (Real)'!AB35","v":8.19},{"$f":"'DATA (Real)'!AC35","v":8.19},{"$f":"'DATA (Real)'!AD35","v":8.19},{"$f":"'DATA (Real)'!AE35","v":8.19},{"$f":"'DATA (Real)'!AF35","v":8.19},{"$f":"'DATA (Real)'!AG35","v":8.19},{"$f":"'DATA (Real)'!AH35","v":8.19},{"$f":"'DATA (Real)'!AI35","v":8.19},{"$f":"'DATA (Real)'!AJ35","v":8.19},{"$f":"'DATA (Real)'!AK35","v":8.19},{"$f":"'DATA (Real)'!AL35","v":8.19},{"$f":"'DATA (Real)'!AM35","v":8.19},{"$f":"'DATA (Real)'!AN35","v":8.19},{"$f":"'DATA (Real)'!AO35","v":8.19},{"$f":"'DATA (Real)'!AP35","v":8.19},{"$f":"'DATA (Real)'!AQ35","v":8.19},{"$f":"'DATA (Real)'!AR35","v":8.19},{"$f":"'DATA (Real)'!AS35","v":8.19},{"$f":"'DATA (Real)'!AT35","v":8.19},{"$f":"'DATA (Real)'!AU35","v":8.19},{"$f":"'DATA (Real)'!AV35","v":8.19},{"$f":"'DATA (Real)'!AW35","v":8.19},{"$f":"'DATA (Real)'!AX35","v":8.19},{"$f":"'DATA (Real)'!AY35","v":8.19},{"$f":"'DATA (Real)'!AZ35","v":8.19},{"$f":"'DATA (Real)'!BA35","v":8.19},{"$f":"'DATA (Real)'!BB35","v":8.19},{"$f":"'DATA (Real)'!BC35","v":8.19},{"$f":"'DATA (Real)'!BD35","v":8.19},{"$f":"'DATA (Real)'!BE35","v":8.19},{"$f":"'DATA (Real)'!BF35","v":8.19},{"$f":"'DATA (Real)'!BG35","v":8.19},{"$f":"'DATA (Real)'!BH35","v":8.19},{"$f":"'DATA (Real)'!BI35","v":8.19},{"$f":"'DATA (Real)'!BJ35","v":8.19},{"$f":"'DATA (Real)'!BK35","v":8.19},{"$f":"'DATA (Real)'!BL35","v":8.19},{"$f":"'DATA (Real)'!BM35","v":8.19},{"$f":"'DATA (Real)'!BN35","v":8.19},{"$f":"'DATA (Real)'!BO35","v":8.19},{"$f":"'DATA (Real)'!BP35","v":8.19},{"$f":"'DATA (Real)'!BQ35","v":8.19},{"$f":"'DATA (Real)'!BR35","v":8.19},{"$f":"'DATA (Real)'!BS35","v":8.19},{"$f":"'DATA (Real)'!BT35","v":8.19},{"$f":"'DATA (Real)'!BU35","v":8.19},{"$f":"'DATA (Real)'!BV35","v":8.19},{"$f":"'DATA (Real)'!BW35","v":8.19},{"$f":"'DATA (Real)'!BX35","v":8.19}]
[null,null,{"$f":"'DATA (Real)'!C36","v":"Internal"},{"$f":"'DATA (Real)'!D36","v":"Heat Rate  (MMBtu/MWh)"},{"$f":"'DATA (Real)'!E36","v":"NG CCCT (1x1 w/DF)"},{"$f":"'DATA (Real)'!F36","v":6.82},{"$f":"'DATA (Real)'!G36","v":6.82},{"$f":"'DATA (Real)'!H36","v":6.82},{"$f":"'DATA (Real)'!I36","v":6.82},{"$f":"'DATA (Real)'!J36","v":6.82},{"$f":"'DATA (Real)'!K36","v":6.82},{"$f":"'DATA (Real)'!L36","v":6.82},{"$f":"'DATA (Real)'!M36","v":6.82},{"$f":"'DATA (Real)'!N36","v":6.82},{"$f":"'DATA (Real)'!O36","v":6.82},{"$f":"'DATA (Real)'!P36","v":6.82},{"$f":"'DATA (Real)'!Q36","v":6.82},{"$f":"'DATA (Real)'!R36","v":6.82},{"$f":"'DATA (Real)'!S36","v":6.82},{"$f":"'DATA (Real)'!T36","v":6.82},{"$f":"'DATA (Real)'!U36","v":6.82},{"$f":"'DATA (Real)'!V36","v":6.82},{"$f":"'DATA (Real)'!W36","v":6.82},{"$f":"'DATA (Real)'!X36","v":6.82},{"$f":"'DATA (Real)'!Y36","v":6.82},{"$f":"'DATA (Real)'!Z36","v":6.82},{"$f":"'DATA (Real)'!AA36","v":6.82},{"$f":"'DATA (Real)'!AB36","v":6.82},{"$f":"'DATA (Real)'!AC36","v":6.82},{"$f":"'DATA (Real)'!AD36","v":6.82},{"$f":"'DATA (Real)'!AE36","v":6.82},{"$f":"'DATA (Real)'!AF36","v":6.82},{"$f":"'DATA (Real)'!AG36","v":6.82},{"$f":"'DATA (Real)'!AH36","v":6.82},{"$f":"'DATA (Real)'!AI36","v":6.82},{"$f":"'DATA (Real)'!AJ36","v":6.82},{"$f":"'DATA (Real)'!AK36","v":6.82},{"$f":"'DATA (Real)'!AL36","v":6.82},{"$f":"'DATA (Real)'!AM36","v":6.82},{"$f":"'DATA (Real)'!AN36","v":6.82},{"$f":"'DATA (Real)'!AO36","v":6.82},{"$f":"'DATA (Real)'!AP36","v":6.82},{"$f":"'DATA (Real)'!AQ36","v":6.82},{"$f":"'DATA (Real)'!AR36","v":6.82},{"$f":"'DATA (Real)'!AS36","v":6.82},{"$f":"'DATA (Real)'!AT36","v":6.82},{"$f":"'DATA (Real)'!AU36","v":6.82},{"$f":"'DATA (Real)'!AV36","v":6.82},{"$f":"'DATA (Real)'!AW36","v":6.82},{"$f":"'DATA (Real)'!AX36","v":6.82},{"$f":"'DATA (Real)'!AY36","v":6.82},{"$f":"'DATA (Real)'!AZ36","v":6.82},{"$f":"'DATA (Real)'!BA36","v":6.82},{"$f":"'DATA (Real)'!BB36","v":6.82},{"$f":"'DATA (Real)'!BC36","v":6.82},{"$f":"'DATA (Real)'!BD36","v":6.82},{"$f":"'DATA (Real)'!BE36","v":6.82},{"$f":"'DATA (Real)'!BF36","v":6.82},{"$f":"'DATA (Real)'!BG36","v":6.82},{"$f":"'DATA (Real)'!BH36","v":6.82},{"$f":"'DATA (Real)'!BI36","v":6.82},{"$f":"'DATA (Real)'!BJ36","v":6.82},{"$f":"'DATA (Real)'!BK36","v":6.82},{"$f":"'DATA (Real)'!BL36","v":6.82},{"$f":"'DATA (Real)'!BM36","v":6.82},{"$f":"'DATA (Real)'!BN36","v":6.82},{"$f":"'DATA (Real)'!BO36","v":6.82},{"$f":"'DATA (Real)'!BP36","v":6.82},{"$f":"'DATA (Real)'!BQ36","v":6.82},{"$f":"'DATA (Real)'!BR36","v":6.82},{"$f":"'DATA (Real)'!BS36","v":6.82},{"$f":"'DATA (Real)'!BT36","v":6.82},{"$f":"'DATA (Real)'!BU36","v":6.82},{"$f":"'DATA (Real)'!BV36","v":6.82},{"$f":"'DATA (Real)'!BW36","v":6.82},{"$f":"'DATA (Real)'!BX36","v":6.82}]
[null,null,{"$f":"'DATA (Real)'!C37","v":"Internal"},{"$f":"'DATA (Real)'!D37","v":"Heat Rate  (MMBtu/MWh)"},{"$f":"'DATA (Real)'!E37","v":"Hydrogen Fuel Cell with 40 hrs Storage "},{"$f":"'DATA (Real)'!F37","v":5.6870000000000003},{"$f":"'DATA (Real)'!G37","v":5.6870000000000003},{"$f":"'DATA (Real)'!H37","v":5.6870000000000003},{"$f":"'DATA (Real)'!I37","v":5.6870000000000003},{"$f":"'DATA (Real)'!J37","v":5.6870000000000003},{"$f":"'DATA (Real)'!K37","v":5.6870000000000003},{"$f":"'DATA (Real)'!L37","v":5.6870000000000003},{"$f":"'DATA (Real)'!M37","v":5.6870000000000003},{"$f":"'DATA (Real)'!N37","v":5.6870000000000003},{"$f":"'DATA (Real)'!O37","v":5.6870000000000003},{"$f":"'DATA (Real)'!P37","v":5.6870000000000003},{"$f":"'DATA (Real)'!Q37","v":5.6870000000000003},{"$f":"'DATA (Real)'!R37","v":5.6870000000000003},{"$f":"'DATA (Real)'!S37","v":5.6870000000000003},{"$f":"'DATA (Real)'!T37","v":5.6870000000000003},{"$f":"'DATA (Real)'!U37","v":5.6870000000000003},{"$f":"'DATA (Real)'!V37","v":5.6870000000000003},{"$f":"'DATA (Real)'!W37","v":5.6870000000000003},{"$f":"'DATA (Real)'!X37","v":5.6870000000000003},{"$f":"'DATA (Real)'!Y37","v":5.6870000000000003},{"$f":"'DATA (Real)'!Z37","v":5.6870000000000003},{"$f":"'DATA (Real)'!AA37","v":5.6870000000000003},{"$f":"'DATA (Real)'!AB37","v":5.6870000000000003},{"$f":"'DATA (Real)'!AC37","v":5.6870000000000003},{"$f":"'DATA (Real)'!AD37","v":5.6870000000000003},{"$f":"'DATA (Real)'!AE37","v":5.6870000000000003},{"$f":"'DATA (Real)'!AF37","v":5.6870000000000003},{"$f":"'DATA (Real)'!AG37","v":5.6870000000000003},{"$f":"'DATA (Real)'!AH37","v":5.6870000000000003},{"$f":"'DATA (Real)'!AI37","v":5.6870000000000003},{"$f":"'DATA (Real)'!AJ37","v":5.6870000000000003},{"$f":"'DATA (Real)'!AK37","v":5.6870000000000003},{"$f":"'DATA (Real)'!AL37","v":5.6870000000000003},{"$f":"'DATA (Real)'!AM37","v":5.6870000000000003},{"$f":"'DATA (Real)'!AN37","v":5.6870000000000003},{"$f":"'DATA (Real)'!AO37","v":5.6870000000000003},{"$f":"'DATA (Real)'!AP37","v":5.6870000000000003},{"$f":"'DATA (Real)'!AQ37","v":5.6870000000000003},{"$f":"'DATA (Real)'!AR37","v":5.6870000000000003},{"$f":"'DATA (Real)'!AS37","v":5.6870000000000003},{"$f":"'DATA (Real)'!AT37","v":5.6870000000000003},{"$f":"'DATA (Real)'!AU37","v":5.6870000000000003},{"$f":"'DATA (Real)'!AV37","v":5.6870000000000003},{"$f":"'DATA (Real)'!AW37","v":5.6870000000000003},{"$f":"'DATA (Real)'!AX37","v":5.6870000000000003},{"$f":"'DATA (Real)'!AY37","v":5.6870000000000003},{"$f":"'DATA (Real)'!AZ37","v":5.6870000000000003},{"$f":"'DATA (Real)'!BA37","v":5.6870000000000003},{"$f":"'DATA (Real)'!BB37","v":5.6870000000000003},{"$f":"'DATA (Real)'!BC37","v":5.6870000000000003},{"$f":"'DATA (Real)'!BD37","v":5.6870000000000003},{"$f":"'DATA (Real)'!BE37","v":5.6870000000000003},{"$f":"'DATA (Real)'!BF37","v":5.6870000000000003},{"$f":"'DATA (Real)'!BG37","v":5.6870000000000003},{"$f":"'DATA (Real)'!BH37","v":5.6870000000000003},{"$f":"'DATA (Real)'!BI37","v":5.6870000000000003},{"$f":"'DATA (Real)'!BJ37","v":5.6870000000000003},{"$f":"'DATA (Real)'!BK37","v":5.6870000000000003},{"$f":"'DATA (Real)'!BL37","v":5.6870000000000003},{"$f":"'DATA (Real)'!BM37","v":5.6870000000000003},{"$f":"'DATA (Real)'!BN37","v":5.6870000000000003},{"$f":"'DATA (Real)'!BO37","v":5.6870000000000003},{"$f":"'DATA (Real)'!BP37","v":5.6870000000000003},{"$f":"'DATA (Real)'!BQ37","v":5.6870000000000003},{"$f":"'DATA (Real)'!BR37","v":5.6870000000000003},{"$f":"'DATA (Real)'!BS37","v":5.6870000000000003},{"$f":"'DATA (Real)'!BT37","v":5.6870000000000003},{"$f":"'DATA (Real)'!BU37","v":5.6870000000000003},{"$f":"'DATA (Real)'!BV37","v":5.6870000000000003},{"$f":"'DATA (Real)'!BW37","v":5.6870000000000003},{"$f":"'DATA (Real)'!BX37","v":5.6870000000000003}]
[null,null,{"$f":"'DATA (Real)'!C38","v":"Internal"},{"$f":"'DATA (Real)'!D38","v":"Heat Rate  (MMBtu/MWh)"},{"$f":"'DATA (Real)'!E38","v":"7F.04 CT Frame Greenfield + amonia + storage"},{"$f":"'DATA (Real)'!F38","v":10.039999999999999},{"$f":"'DATA (Real)'!G38","v":10.039999999999999},{"$f":"'DATA (Real)'!H38","v":10.039999999999999},{"$f":"'DATA (Real)'!I38","v":10.039999999999999},{"$f":"'DATA (Real)'!J38","v":10.039999999999999},{"$f":"'DATA (Real)'!K38","v":10.039999999999999},{"$f":"'DATA (Real)'!L38","v":10.039999999999999},{"$f":"'DATA (Real)'!M38","v":10.039999999999999},{"$f":"'DATA (Real)'!N38","v":10.039999999999999},{"$f":"'DATA (Real)'!O38","v":10.039999999999999},{"$f":"'DATA (Real)'!P38","v":10.039999999999999},{"$f":"'DATA (Real)'!Q38","v":10.039999999999999},{"$f":"'DATA (Real)'!R38","v":10.039999999999999},{"$f":"'DATA (Real)'!S38","v":10.039999999999999},{"$f":"'DATA (Real)'!T38","v":10.039999999999999},{"$f":"'DATA (Real)'!U38","v":10.039999999999999},{"$f":"'DATA (Real)'!V38","v":10.039999999999999},{"$f":"'DATA (Real)'!W38","v":10.039999999999999},{"$f":"'DATA (Real)'!X38","v":10.039999999999999},{"$f":"'DATA (Real)'!Y38","v":10.039999999999999},{"$f":"'DATA (Real)'!Z38","v":10.039999999999999},{"$f":"'DATA (Real)'!AA38","v":10.039999999999999},{"$f":"'DATA (Real)'!AB38","v":10.039999999999999},{"$f":"'DATA (Real)'!AC38","v":10.039999999999999},{"$f":"'DATA (Real)'!AD38","v":10.039999999999999},{"$f":"'DATA (Real)'!AE38","v":10.039999999999999},{"$f":"'DATA (Real)'!AF38","v":10.039999999999999},{"$f":"'DATA (Real)'!AG38","v":10.039999999999999},{"$f":"'DATA (Real)'!AH38","v":10.039999999999999},{"$f":"'DATA (Real)'!AI38","v":10.039999999999999},{"$f":"'DATA (Real)'!AJ38","v":10.039999999999999},{"$f":"'DATA (Real)'!AK38","v":10.039999999999999},{"$f":"'DATA (Real)'!AL38","v":10.039999999999999},{"$f":"'DATA (Real)'!AM38","v":10.039999999999999},{"$f":"'DATA (Real)'!AN38","v":10.039999999999999},{"$f":"'DATA (Real)'!AO38","v":10.039999999999999},{"$f":"'DATA (Real)'!AP38","v":10.039999999999999},{"$f":"'DATA (Real)'!AQ38","v":10.039999999999999},{"$f":"'DATA (Real)'!AR38","v":10.039999999999999},{"$f":"'DATA (Real)'!AS38","v":10.039999999999999},{"$f":"'DATA (Real)'!AT38","v":10.039999999999999},{"$f":"'DATA (Real)'!AU38","v":10.039999999999999},{"$f":"'DATA (Real)'!AV38","v":10.039999999999999},{"$f":"'DATA (Real)'!AW38","v":10.039999999999999},{"$f":"'DATA (Real)'!AX38","v":10.039999999999999},{"$f":"'DATA (Real)'!AY38","v":10.039999999999999},{"$f":"'DATA (Real)'!AZ38","v":10.039999999999999},{"$f":"'DATA (Real)'!BA38","v":10.039999999999999},{"$f":"'DATA (Real)'!BB38","v":10.039999999999999},{"$f":"'DATA (Real)'!BC38","v":10.039999999999999},{"$f":"'DATA (Real)'!BD38","v":10.039999999999999},{"$f":"'DATA (Real)'!BE38","v":10.039999999999999},{"$f":"'DATA (Real)'!BF38","v":10.039999999999999},{"$f":"'DATA (Real)'!BG38","v":10.039999999999999},{"$f":"'DATA (Real)'!BH38","v":10.039999999999999},{"$f":"'DATA (Real)'!BI38","v":10.039999999999999},{"$f":"'DATA (Real)'!BJ38","v":10.039999999999999},{"$f":"'DATA (Real)'!BK38","v":10.039999999999999},{"$f":"'DATA (Real)'!BL38","v":10.039999999999999},{"$f":"'DATA (Real)'!BM38","v":10.039999999999999},{"$f":"'DATA (Real)'!BN38","v":10.039999999999999},{"$f":"'DATA (Real)'!BO38","v":10.039999999999999},{"$f":"'DATA (Real)'!BP38","v":10.039999999999999},{"$f":"'DATA (Real)'!BQ38","v":10.039999999999999},{"$f":"'DATA (Real)'!BR38","v":10.039999999999999},{"$f":"'DATA (Real)'!BS38","v":10.039999999999999},{"$f":"'DATA (Real)'!BT38","v":10.039999999999999},{"$f":"'DATA (Real)'!BU38","v":10.039999999999999},{"$f":"'DATA (Real)'!BV38","v":10.039999999999999},{"$f":"'DATA (Real)'!BW38","v":10.039999999999999},{"$f":"'DATA (Real)'!BX38","v":10.039999999999999}]
[]
[null,null,null,{"$f":"'DATA (Real)'!D40","v":"CAPEX ($/kW)"}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C41","v":"NREL Utility-Scale Battery Storage - 4Hr/LAZARD’S LEVELIZED COST O F STORAGE ANALYSIS—VERSION 7 . 0"},{"$f":"'DATA (Real)'!D41","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E41","v":"Distribution Scale 4hr Lithium-Ion"},{"$f":"'DATA (Real)'!F41","v":2280.5476435797282},{"$f":"'DATA (Real)'!G41*G$4/100","v":1996.8173127040825},{"$f":"'DATA (Real)'!H41*H$4/100","v":1988.6086585318494},{"$f":"'DATA (Real)'!I41*I$4/100","v":1879.4082368065467},{"$f":"'DATA (Real)'!J41*J$4/100","v":1787.3611676334219},{"$f":"'DATA (Real)'!K41*K$4/100","v":1728.9499909398955},{"$f":"'DATA (Real)'!L41*L$4/100","v":1692.169516093139},{"$f":"'DATA (Real)'!M41*M$4/100","v":1661.447983063342},{"$f":"'DATA (Real)'!N41*N$4/100","v":1619.2266502978671},{"$f":"'DATA (Real)'!O41*O$4/100","v":1592.2337044085768},{"$f":"'DATA (Real)'!P41*P$4/100","v":1563.2693632014143},{"$f":"'DATA (Real)'!Q41*Q$4/100","v":1578.4846821973072},{"$f":"'DATA (Real)'!R41*R$4/100","v":1592.8012222362192},{"$f":"'DATA (Real)'!S41*S$4/100","v":1606.9837034506654},{"$f":"'DATA (Real)'!T41*T$4/100","v":1621.0192980469847},{"$f":"'DATA (Real)'!U41*U$4/100","v":1634.8946786930662},{"$f":"'DATA (Real)'!V41*V$4/100","v":1648.5960027473245},{"$f":"'DATA (Real)'!W41*W$4/100","v":1662.1088960354789},{"$f":"'DATA (Real)'!X41*X$4/100","v":1675.4184361629887},{"$f":"'DATA (Real)'!Y41*Y$4/100","v":1688.5091353504276},{"$f":"'DATA (Real)'!Z41*Z$4/100","v":1701.3649227790042},{"$f":"'DATA (Real)'!AA41*AA$4/100","v":1713.9691264329335},{"$f":"'DATA (Real)'!AB41*AB$4/100","v":1726.304454425006},{"$f":"'DATA (Real)'!AC41*AC$4/100","v":1738.3529757915426},{"$f":"'DATA (Real)'!AD41*AD$4/100","v":1750.0961007422654},{"$f":"'DATA (Real)'!AE41*AE$4/100","v":1761.51456035053},{"$f":"'DATA (Real)'!AF41*AF$4/100","v":1772.5883856688035},{"$f":"'DATA (Real)'!AG41*AG$4/100","v":1783.2968862538669},{"$f":"'DATA (Real)'!AH41*AH$4/100","v":1793.6186280860163},{"$f":"'DATA (Real)'!AI41*AI$4/100","v":1803.5314108658338},{"$f":"'DATA (Real)'!AJ41*AJ$4/100","v":1813.0122446719615}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C42","v":"NREL Utility-Scale Battery Storage - 8Hr/LAZARD’S LEVELIZED COST O F STORAGE ANALYSIS—VERSION 7 . 0"},{"$f":"'DATA (Real)'!D42","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E42","v":"Distribution Scale 8hr Lithium-Ion"},{"$f":"'DATA (Real)'!F42","v":4231.7890904978731},{"$f":"'DATA (Real)'!G42*G$4/100","v":3671.2124512979672},{"$f":"'DATA (Real)'!H42*H$4/100","v":3625.3786042042489},{"$f":"'DATA (Real)'!I42*I$4/100","v":3405.0507593840348},{"$f":"'DATA (Real)'!J42*J$4/100","v":3193.9302513807952},{"$f":"'DATA (Real)'!K42*K$4/100","v":3081.6284066565736},{"$f":"'DATA (Real)'!L42*L$4/100","v":2987.8485818718705},{"$f":"'DATA (Real)'!M42*M$4/100","v":2909.6437333352987},{"$f":"'DATA (Real)'!N42*N$4/100","v":2816.7813158445033},{"$f":"'DATA (Real)'!O42*O$4/100","v":2736.3149507588487},{"$f":"'DATA (Real)'!P42*P$4/100","v":2664.5406857056955},{"$f":"'DATA (Real)'!Q42*Q$4/100","v":2690.2626089762616},{"$f":"'DATA (Real)'!R42*R$4/100","v":2714.6600099541247},{"$f":"'DATA (Real)'!S42*S$4/100","v":2738.8288094722816},{"$f":"'DATA (Real)'!T42*T$4/100","v":2762.7471407244193},{"$f":"'DATA (Real)'!U42*U$4/100","v":2786.3922854078537},{"$f":"'DATA (Real)'!V42*V$4/100","v":2809.7406468412601},{"$f":"'DATA (Real)'!W42*W$4/100","v":2832.7677223115875},{"$f":"'DATA (Real)'!X42*X$4/100","v":2855.4480746295512},{"$f":"'DATA (Real)'!Y42*Y$4/100","v":2877.7553028719076},{"$f":"'DATA (Real)'!Z42*Z$4/100","v":2899.6620122887921},{"$f":"'DATA (Real)'!AA42*AA$4/100","v":2921.1397833534411},{"$f":"'DATA (Real)'!AB42*AB$4/100","v":2942.1591399309759},{"$f":"'DATA (Real)'!AC42*AC$4/100","v":2962.6895165427932},{"$f":"'DATA (Real)'!AD42*AD$4/100","v":2982.6992247018043},{"$f":"'DATA (Real)'!AE42*AE$4/100","v":3002.1554182937898},{"$f":"'DATA (Real)'!AF42*AF$4/100","v":3021.0240579790802},{"$f":"'DATA (Real)'!AG42*AG$4/100","v":3039.2698745880548},{"$f":"'DATA (Real)'!AH42*AH$4/100","v":3056.8563314837793},{"$f":"'DATA (Real)'!AI42*AI$4/100","v":3073.7455858636158},{"$f":"'DATA (Real)'!AJ42*AJ$4/100","v":3089.3731975507685}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C43","v":"NREL Utility-Scale Battery Storage - 4Hr"},{"$f":"'DATA (Real)'!D43","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E43","v":"4hr Lithium-Ion"},{"$f":"'DATA (Real)'!F43","v":1727.2344448095646},{"$f":"'DATA (Real)'!G43*G$4/100","v":1512.3436040480101},{"$f":"'DATA (Real)'!H43*H$4/100","v":1506.1265577733022},{"$f":"'DATA (Real)'!I43*I$4/100","v":1423.4206645977451},{"$f":"'DATA (Real)'!J43*J$4/100","v":1353.7063269617065},{"$f":"'DATA (Real)'!K43*K$4/100","v":1309.4670423184125},{"$f":"'DATA (Real)'!L43*L$4/100","v":1281.610354811525},{"$f":"'DATA (Real)'!M43*M$4/100","v":1258.3425707791216},{"$f":"'DATA (Real)'!N43*N$4/100","v":1226.365102356745},{"$f":"'DATA (Real)'!O43*O$4/100","v":1205.9212646504304},{"$f":"'DATA (Real)'!P43*P$4/100","v":1183.9843373754975},{"$f":"'DATA (Real)'!Q43*Q$4/100","v":1195.5080707789439},{"$f":"'DATA (Real)'!R43*R$4/100","v":1206.3510896280873},{"$f":"'DATA (Real)'!S43*S$4/100","v":1217.0925754003399},{"$f":"'DATA (Real)'!T43*T$4/100","v":1227.7228126191919},{"$f":"'DATA (Real)'!U43*U$4/100","v":1238.2317074691748},{"$f":"'DATA (Real)'!V43*V$4/100","v":1248.6087758512526},{"$f":"'DATA (Real)'!W43*W$4/100","v":1258.8431310957233},{"$f":"'DATA (Real)'!X43*X$4/100","v":1268.9234713234439},{"$f":"'DATA (Real)'!Y43*Y$4/100","v":1278.8380664457336},{"$f":"'DATA (Real)'!Z43*Z$4/100","v":1288.5747447932788},{"$f":"'DATA (Real)'!AA43*AA$4/100","v":1298.1208793639594},{"$f":"'DATA (Real)'!AB43*AB$4/100","v":1307.4633736792669},{"$f":"'DATA (Real)'!AC43*AC$4/100","v":1316.5886472388406},{"$f":"'DATA (Real)'!AD43*AD$4/100","v":1325.4826205621748},{"$f":"'DATA (Real)'!AE43*AE$4/100","v":1334.130699806467},{"$f":"'DATA (Real)'!AF43*AF$4/100","v":1342.5177609491593},{"$f":"'DATA (Real)'!AG43*AG$4/100","v":1350.6281335234203},{"$f":"'DATA (Real)'!AH43*AH$4/100","v":1358.4455838946551},{"$f":"'DATA (Real)'!AI43*AI$4/100","v":1365.9532980655986},{"$f":"'DATA (Real)'!AJ43*AJ$4/100","v":1373.1338639974526}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C44","v":"NREL Utility-Scale Battery Storage - 8Hr"},{"$f":"'DATA (Real)'!D44","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E44","v":"8hr Lithium-Ion"},{"$f":"'DATA (Real)'!F44","v":3205.0599341147827},{"$f":"'DATA (Real)'!G44*G$4/100","v":2780.492053278133},{"$f":"'DATA (Real)'!H44*H$4/100","v":2745.7785494137102},{"$f":"'DATA (Real)'!I44*I$4/100","v":2578.9072964515149},{"$f":"'DATA (Real)'!J44*J$4/100","v":2419.0094690785695},{"$f":"'DATA (Real)'!K44*K$4/100","v":2333.9546293038316},{"$f":"'DATA (Real)'!L44*L$4/100","v":2262.9279423357443},{"$f":"'DATA (Real)'!M44*M$4/100","v":2203.6973849195206},{"$f":"'DATA (Real)'!N44*N$4/100","v":2133.3655211805908},{"$f":"'DATA (Real)'!O44*O$4/100","v":2072.4221430337511},{"$f":"'DATA (Real)'!P44*P$4/100","v":2018.0619619607069},{"$f":"'DATA (Real)'!Q44*Q$4/100","v":2037.5431563066113},{"$f":"'DATA (Real)'!R44*R$4/100","v":2056.0211878668947},{"$f":"'DATA (Real)'!S44*S$4/100","v":2074.3260819281873},{"$f":"'DATA (Real)'!T44*T$4/100","v":2092.4412770732488},{"$f":"'DATA (Real)'!U44*U$4/100","v":2110.3495669810304},{"$f":"'DATA (Real)'!V44*V$4/100","v":2128.0330800666588},{"$f":"'DATA (Real)'!W44*W$4/100","v":2145.4732585376282},{"$f":"'DATA (Real)'!X44*X$4/100","v":2162.6508368505783},{"$f":"'DATA (Real)'!Y44*Y$4/100","v":2179.545819552166},{"$f":"'DATA (Real)'!Z44*Z$4/100","v":2196.1374584875771},{"$f":"'DATA (Real)'!AA44*AA$4/100","v":2212.4042293594916},{"$f":"'DATA (Real)'!AB44*AB$4/100","v":2228.3238076198541},{"$f":"'DATA (Real)'!AC44*AC$4/100","v":2243.8730436766728},{"$f":"'DATA (Real)'!AD44*AD$4/100","v":2259.0279373971043},{"$f":"'DATA (Real)'!AE44*AE$4/100","v":2273.7636118880832},{"$f":"'DATA (Real)'!AF44*AF$4/100","v":2288.0542865349753},{"$f":"'DATA (Real)'!AG44*AG$4/100","v":2301.873249278166},{"$f":"'DATA (Real)'!AH44*AH$4/100","v":2315.192828107387},{"$f":"'DATA (Real)'!AI44*AI$4/100","v":2327.9843617524434},{"$f":"'DATA (Real)'!AJ44*AJ$4/100","v":2339.8203561777955}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C45","v":"NREL Utility-Scale Battery Storage - 16Hr"},{"$f":"'DATA (Real)'!D45","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E45","v":"16hr Lithium-Ion"},{"$f":"'DATA (Real)'!F45","v":6160.7109127252179},{"$f":"'DATA (Real)'!G45*G$4/100","v":5316.7889517383792},{"$f":"'DATA (Real)'!H45*H$4/100","v":5225.0825326945269},{"$f":"'DATA (Real)'!I45*I$4/100","v":4889.8805601590548},{"$f":"'DATA (Real)'!J45*J$4/100","v":4549.6157533122951},{"$f":"'DATA (Real)'!K45*K$4/100","v":4382.9298032746692},{"$f":"'DATA (Real)'!L45*L$4/100","v":4225.5631173841839},{"$f":"'DATA (Real)'!M45*M$4/100","v":4094.4070132003194},{"$f":"'DATA (Real)'!N45*N$4/100","v":3947.3663588282834},{"$f":"'DATA (Real)'!O45*O$4/100","v":3805.4238998003921},{"$f":"'DATA (Real)'!P45*P$4/100","v":3686.2172111311265},{"$f":"'DATA (Real)'!Q45*Q$4/100","v":3721.6133273619453},{"$f":"'DATA (Real)'!R45*R$4/100","v":3755.3613843445091},{"$f":"'DATA (Real)'!S45*S$4/100","v":3788.7930949838815},{"$f":"'DATA (Real)'!T45*T$4/100","v":3821.8782059813634},{"$f":"'DATA (Real)'!U45*U$4/100","v":3854.5852860047412},{"$f":"'DATA (Real)'!V45*V$4/100","v":3886.8816884974726},{"$f":"'DATA (Real)'!W45*W$4/100","v":3918.7335134214386},{"$f":"'DATA (Real)'!X45*X$4/100","v":3950.1055679048468},{"$f":"'DATA (Real)'!Y45*Y$4/100","v":3980.9613257650303},{"$f":"'DATA (Real)'!Z45*Z$4/100","v":4011.2628858761732},{"$f":"'DATA (Real)'!AA45*AA$4/100","v":4040.9709293505566},{"$f":"'DATA (Real)'!AB45*AB$4/100","v":4070.044675501028},{"$f":"'DATA (Real)'!AC45*AC$4/100","v":4098.4418365523379},{"$f":"'DATA (Real)'!AD45*AD$4/100","v":4126.1185710669633},{"$f":"'DATA (Real)'!AE45*AE$4/100","v":4153.0294360513153},{"$f":"'DATA (Real)'!AF45*AF$4/100","v":4179.1273377066063},{"$f":"'DATA (Real)'!AG45*AG$4/100","v":4204.3634807876579},{"$f":"'DATA (Real)'!AH45*AH$4/100","v":4228.6873165328507},{"$f":"'DATA (Real)'!AI45*AI$4/100","v":4252.0464891261327},{"$f":"'DATA (Real)'!AJ45*AJ$4/100","v":4273.1933405384807}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C46","v":"Internal"},{"$f":"'DATA (Real)'!D46","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E46","v":"4 hr Vanadium Flow Battery"},{"$f":"'DATA (Real)'!F46","v":1632.88},{"$f":"'DATA (Real)'!G46*G$4/100","v":1489.5947800000001},{"$f":"'DATA (Real)'!H46*H$4/100","v":1421.0748649455377},{"$f":"'DATA (Real)'!I46*I$4/100","v":1378.1188338095726},{"$f":"'DATA (Real)'!J46*J$4/100","v":1326.7127398207699},{"$f":"'DATA (Real)'!K46*K$4/100","v":1300.5570141300789},{"$f":"'DATA (Real)'!L46*L$4/100","v":1275.9730632855319},{"$f":"'DATA (Real)'!M46*M$4/100","v":1256.5201620466273},{"$f":"'DATA (Real)'!N46*N$4/100","v":1238.2512674989732},{"$f":"'DATA (Real)'!O46*O$4/100","v":1222.8398879441911},{"$f":"'DATA (Real)'!P46*P$4/100","v":1205.8064283732733},{"$f":"'DATA (Real)'!Q46*Q$4/100","v":1189.6387071056745},{"$f":"'DATA (Real)'!R46*R$4/100","v":1174.7214161732625},{"$f":"'DATA (Real)'!S46*S$4/100","v":1161.9168380240758},{"$f":"'DATA (Real)'!T46*T$4/100","v":1151.7260573496183},{"$f":"'DATA (Real)'!U46*U$4/100","v":1145.3605866122891},{"$f":"'DATA (Real)'!V46*V$4/100","v":1141.392268676364},{"$f":"'DATA (Real)'!W46*W$4/100","v":1139.5264566472524},{"$f":"'DATA (Real)'!X46*X$4/100","v":1140.2974004429338},{"$f":"'DATA (Real)'!Y46*Y$4/100","v":1140.6121703301374},{"$f":"'DATA (Real)'!Z46*Z$4/100","v":1140.4702055513358},{"$f":"'DATA (Real)'!AA46*AA$4/100","v":1139.8714937439895},{"$f":"'DATA (Real)'!AB46*AB$4/100","v":1138.8165713313681},{"$f":"'DATA (Real)'!AC46*AC$4/100","v":1137.3065228146752},{"$f":"'DATA (Real)'!AD46*AD$4/100","v":1135.3429789674369},{"$f":"'DATA (Real)'!AE46*AE$4/100","v":1132.9281139361922},{"$f":"'DATA (Real)'!AF46*AF$4/100","v":1130.0646412545802},{"$f":"'DATA (Real)'!AG46*AG$4/100","v":1126.755808780985},{"$f":"'DATA (Real)'!AH46*AH$4/100","v":1123.0053925728871},{"$f":"'DATA (Real)'!AI46*AI$4/100","v":1118.8176897140618},{"$f":"'DATA (Real)'!AJ46*AJ$4/100","v":1115.5417883464647}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C47","v":"Internal"},{"$f":"'DATA (Real)'!D47","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E47","v":"4 hr Zinc Bromide Flow Battery"},{"$f":"'DATA (Real)'!F47","v":1837},{"$f":"'DATA (Real)'!G47*G$4/100","v":1619.3154999999997},{"$f":"'DATA (Real)'!H47*H$4/100","v":1492.755684917855},{"$f":"'DATA (Real)'!I47*I$4/100","v":1447.6328970468739},{"$f":"'DATA (Real)'!J47*J$4/100","v":1393.6338144270094},{"$f":"'DATA (Real)'!K47*K$4/100","v":1366.1587607327572},{"$f":"'DATA (Real)'!L47*L$4/100","v":1340.334764202958},{"$f":"'DATA (Real)'!M47*M$4/100","v":1319.9006339338021},{"$f":"'DATA (Real)'!N47*N$4/100","v":1300.7102331562749},{"$f":"'DATA (Real)'!O47*O$4/100","v":1284.521484054932},{"$f":"'DATA (Real)'!P47*P$4/100","v":1266.6288351625176},{"$f":"'DATA (Real)'!Q47*Q$4/100","v":1249.6455935123317},{"$f":"'DATA (Real)'!R47*R$4/100","v":1233.9758554906227},{"$f":"'DATA (Real)'!S47*S$4/100","v":1220.5253981666128},{"$f":"'DATA (Real)'!T47*T$4/100","v":1209.8205815796762},{"$f":"'DATA (Real)'!U47*U$4/100","v":1203.134028418601},{"$f":"'DATA (Real)'!V47*V$4/100","v":1198.9655434889623},{"$f":"'DATA (Real)'!W47*W$4/100","v":1197.0056175328086},{"$f":"'DATA (Real)'!X47*X$4/100","v":1197.8154487121108},{"$f":"'DATA (Real)'!Y47*Y$4/100","v":1198.1460959919655},{"$f":"'DATA (Real)'!Z47*Z$4/100","v":1197.9969703295237},{"$f":"'DATA (Real)'!AA47*AA$4/100","v":1197.3680587386639},{"$f":"'DATA (Real)'!AB47*AB$4/100","v":1196.2599247005267},{"$f":"'DATA (Real)'!AC47*AC$4/100","v":1194.6737074199318},{"$f":"'DATA (Real)'!AD47*AD$4/100","v":1192.6111199286936},{"$f":"'DATA (Real)'!AE47*AE$4/100","v":1190.0744460400604},{"$f":"'DATA (Real)'!AF47*AF$4/100","v":1187.0665361617537},{"$f":"'DATA (Real)'!AG47*AG$4/100","v":1183.5908019782562},{"$f":"'DATA (Real)'!AH47*AH$4/100","v":1179.6512100161815},{"$f":"'DATA (Real)'!AI47*AI$4/100","v":1175.2522741096641},{"$f":"'DATA (Real)'!AJ47*AJ$4/100","v":1171.8111321189513}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C48","v":"Form Energy"},{"$f":"'DATA (Real)'!D48","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E48","v":"100hr Iron Oxide"},null,null,{"$f":"'DATA (Real)'!H48","v":2500},{"$f":"'DATA (Real)'!I48*I$4/$H$4","v":2579.2999999999997},{"$f":"'DATA (Real)'!J48*J$4/$H$4","v":2639.9726589583329},{"$f":"'DATA (Real)'!K48*K$4/$H$4","v":2698.9320483417359},{"$f":"'DATA (Real)'!L48*L$4/$H$4","v":2759.2081974213679},{"$f":"'DATA (Real)'!M48*M$4/$H$4","v":2820.8305138304449},{"$f":"'DATA (Real)'!N48*N$4/$H$4","v":2882.8887851347154},{"$f":"'DATA (Real)'!O48*O$4/$H$4","v":2946.3123384076785},{"$f":"'DATA (Real)'!P48*P$4/$H$4","v":3011.1312098526478},{"$f":"'DATA (Real)'!Q48*Q$4/$H$4","v":3077.3760964694061},{"$f":"'DATA (Real)'!R48*R$4/$H$4","v":3145.0783705917329},{"$f":"'DATA (Real)'!S48*S$4/$H$4","v":3214.2700947447511},{"$f":"'DATA (Real)'!T48*T$4/$H$4","v":3284.9840368291352},{"$f":"'DATA (Real)'!U48*U$4/$H$4","v":3357.2536856393763},{"$f":"'DATA (Real)'!V48*V$4/$H$4","v":3431.1132667234428},{"$f":"'DATA (Real)'!W48*W$4/$H$4","v":3506.5977585913583},{"$f":"'DATA (Real)'!X48*X$4/$H$4","v":3583.7429092803686},{"$f":"'DATA (Real)'!Y48*Y$4/$H$4","v":3662.585253284537},{"$f":"'DATA (Real)'!Z48*Z$4/$H$4","v":3743.1621288567967},{"$f":"'DATA (Real)'!AA48*AA$4/$H$4","v":3825.5116956916459},{"$f":"'DATA (Real)'!AB48*AB$4/$H$4","v":3909.6729529968625},{"$f":"'DATA (Real)'!AC48*AC$4/$H$4","v":3995.6857579627931},{"$f":"'DATA (Real)'!AD48*AD$4/$H$4","v":4083.5908446379744},{"$f":"'DATA (Real)'!AE48*AE$4/$H$4","v":4173.4298432200103},{"$f":"'DATA (Real)'!AF48*AF$4/$H$4","v":4265.2452997708506},{"$f":"'DATA (Real)'!AG48*AG$4/$H$4","v":4359.0806963658088},{"$f":"'DATA (Real)'!AH48*AH$4/$H$4","v":4454.9804716858571},{"$f":"'DATA (Real)'!AI48*AI$4/$H$4","v":4552.9900420629456},{"$f":"'DATA (Real)'!AJ48*AJ$4/$H$4","v":4653.1558229883303}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C49","v":"Internal"},{"$f":"'DATA (Real)'!D49","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E49","v":"Liquid Air"},null,null,{"$f":"'DATA (Real)'!H49","v":1610},{"$f":"'DATA (Real)'!I49*I$4/$H$4","v":1661.0692000000001},{"$f":"'DATA (Real)'!J49*J$4/$H$4","v":1700.1423923691666},{"$f":"'DATA (Real)'!K49*K$4/$H$4","v":1738.112239132078},{"$f":"'DATA (Real)'!L49*L$4/$H$4","v":1776.9300791393609},{"$f":"'DATA (Real)'!M49*M$4/$H$4","v":1816.6148509068066},{"$f":"'DATA (Real)'!N49*N$4/$H$4","v":1856.5803776267564},{"$f":"'DATA (Real)'!O49*O$4/$H$4","v":1897.4251459345451},{"$f":"'DATA (Real)'!P49*P$4/$H$4","v":1939.1684991451052},{"$f":"'DATA (Real)'!Q49*Q$4/$H$4","v":1981.8302061262973},{"$f":"'DATA (Real)'!R49*R$4/$H$4","v":2025.430470661076},{"$f":"'DATA (Real)'!S49*S$4/$H$4","v":2069.9899410156199},{"$f":"'DATA (Real)'!T49*T$4/$H$4","v":2115.5297197179634},{"$f":"'DATA (Real)'!U49*U$4/$H$4","v":2162.0713735517584},{"$f":"'DATA (Real)'!V49*V$4/$H$4","v":2209.6369437698968},{"$f":"'DATA (Real)'!W49*W$4/$H$4","v":2258.2489565328347},{"$f":"'DATA (Real)'!X49*X$4/$H$4","v":2307.9304335765573},{"$f":"'DATA (Real)'!Y49*Y$4/$H$4","v":2358.7049031152414},{"$f":"'DATA (Real)'!Z49*Z$4/$H$4","v":2410.5964109837769},{"$f":"'DATA (Real)'!AA49*AA$4/$H$4","v":2463.6295320254198},{"$f":"'DATA (Real)'!AB49*AB$4/$H$4","v":2517.8293817299791},{"$f":"'DATA (Real)'!AC49*AC$4/$H$4","v":2573.2216281280389},{"$f":"'DATA (Real)'!AD49*AD$4/$H$4","v":2629.8325039468555},{"$f":"'DATA (Real)'!AE49*AE$4/$H$4","v":2687.6888190336867},{"$f":"'DATA (Real)'!AF49*AF$4/$H$4","v":2746.8179730524275},{"$f":"'DATA (Real)'!AG49*AG$4/$H$4","v":2807.247968459581},{"$f":"'DATA (Real)'!AH49*AH$4/$H$4","v":2869.0074237656918},{"$f":"'DATA (Real)'!AI49*AI$4/$H$4","v":2932.125587088537},{"$f":"'DATA (Real)'!AJ49*AJ$4/$H$4","v":2996.632350004485}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C50","v":"NREL Pumped Storage Hydropower - National Class 10"},{"$f":"'DATA (Real)'!D50","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E50","v":"Pumped Hydro (8.5 hr/ 400 MW share)"},{"$f":"'DATA (Real)'!F50","v":3754.52},{"$f":"'DATA (Real)'!G50*G$4/100","v":3848.3829999999994},{"$f":"'DATA (Real)'!H50*H$4/100","v":4125.1248480013655},{"$f":"'DATA (Real)'!I50*I$4/100","v":4255.9738081799687},{"$f":"'DATA (Real)'!J50*J$4/100","v":4356.0867254053019},{"$f":"'DATA (Real)'!K50*K$4/100","v":4453.3726622726863},{"$f":"'DATA (Real)'!L50*L$4/100","v":4552.8313183967766},{"$f":"'DATA (Real)'!M50*M$4/100","v":4654.5112178409709},{"$f":"'DATA (Real)'!N50*N$4/100","v":4756.9104646334727},{"$f":"'DATA (Real)'!O50*O$4/100","v":4861.5624948554087},{"$f":"'DATA (Real)'!P50*P$4/100","v":4968.5168697422287},{"$f":"'DATA (Real)'!Q50*Q$4/100","v":5077.8242408765573},{"$f":"'DATA (Real)'!R50*R$4/100","v":5189.536374175842},{"$f":"'DATA (Real)'!S50*S$4/100","v":5303.7061744077109},{"$f":"'DATA (Real)'!T50*T$4/100","v":5420.3877102446804},{"$f":"'DATA (Real)'!U50*U$4/100","v":5539.6362398700621},{"$f":"'DATA (Real)'!V50*V$4/100","v":5661.5082371472045},{"$f":"'DATA (Real)'!W50*W$4/100","v":5786.0614183644429},{"$f":"'DATA (Real)'!X50*X$4/100","v":5913.3547695684611},{"$f":"'DATA (Real)'!Y50*Y$4/100","v":6043.4485744989661},{"$f":"'DATA (Real)'!Z50*Z$4/100","v":6176.4044431379434},{"$f":"'DATA (Real)'!AA50*AA$4/100","v":6312.2853408869787},{"$f":"'DATA (Real)'!AB50*AB$4/100","v":6451.1556183864923},{"$f":"'DATA (Real)'!AC50*AC$4/100","v":6593.0810419909949},{"$f":"'DATA (Real)'!AD50*AD$4/100","v":6738.1288249147965},{"$f":"'DATA (Real)'!AE50*AE$4/100","v":6886.367659062922},{"$f":"'DATA (Real)'!AF50*AF$4/100","v":7037.8677475623062},{"$f":"'DATA (Real)'!AG50*AG$4/100","v":7192.7008380086781},{"$f":"'DATA (Real)'!AH50*AH$4/100","v":7350.9402564448692},{"$f":"'DATA (Real)'!AI50*AI$4/100","v":7512.6609420866553},{"$f":"'DATA (Real)'!AJ50*AJ$4/100","v":7677.9394828125623}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C51","v":"NREL Pumped Storage Hydropower - National Class 7"},{"$f":"'DATA (Real)'!D51","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E51","v":"Pumped Hydro (16 hr/ 100 MW)"},{"$f":"'DATA (Real)'!F51","v":3256.39},{"$f":"'DATA (Real)'!G51*G$4/100","v":3337.7997499999992},{"$f":"'DATA (Real)'!H51*H$4/100","v":3577.8249426779366},{"$f":"'DATA (Real)'!I51*I$4/100","v":3691.3135498596803},{"$f":"'DATA (Real)'!J51*J$4/100","v":3778.1440108835673},{"$f":"'DATA (Real)'!K51*K$4/100","v":3862.5225604599668},{"$f":"'DATA (Real)'!L51*L$4/100","v":3948.7855643102394},{"$f":"'DATA (Real)'!M51*M$4/100","v":4036.9751085798343},{"$f":"'DATA (Real)'!N51*N$4/100","v":4125.7885609685909},{"$f":"'DATA (Real)'!O51*O$4/100","v":4216.5559093099},{"$f":"'DATA (Real)'!P51*P$4/100","v":4309.3201393147183},{"$f":"'DATA (Real)'!Q51*Q$4/100","v":4404.125182379641},{"$f":"'DATA (Real)'!R51*R$4/100","v":4501.0159363919938},{"$f":"'DATA (Real)'!S51*S$4/100","v":4600.0382869926179},{"$f":"'DATA (Real)'!T51*T$4/100","v":4701.2391293064547},{"$f":"'DATA (Real)'!U51*U$4/100","v":4804.6663901511965},{"$f":"'DATA (Real)'!V51*V$4/100","v":4910.3690507345236},{"$f":"'DATA (Real)'!W51*W$4/100","v":5018.397169850683},{"$f":"'DATA (Real)'!X51*X$4/100","v":5128.8019075873981},{"$f":"'DATA (Real)'!Y51*Y$4/100","v":5241.6355495543212},{"$f":"'DATA (Real)'!Z51*Z$4/100","v":5356.9515316445159},{"$f":"'DATA (Real)'!AA51*AA$4/100","v":5474.8044653406951},{"$f":"'DATA (Real)'!AB51*AB$4/100","v":5595.2501635781909},{"$f":"'DATA (Real)'!AC51*AC$4/100","v":5718.3456671769118},{"$f":"'DATA (Real)'!AD51*AD$4/100","v":5844.1492718548025},{"$f":"'DATA (Real)'!AE51*AE$4/100","v":5972.7205558356081},{"$f":"'DATA (Real)'!AF51*AF$4/100","v":6104.1204080639918},{"$f":"'DATA (Real)'!AG51*AG$4/100","v":6238.4110570414005},{"$f":"'DATA (Real)'!AH51*AH$4/100","v":6375.6561002963108},{"$f":"'DATA (Real)'!AI51*AI$4/100","v":6515.9205345028304},{"$f":"'DATA (Real)'!AJ51*AJ$4/100","v":6659.2707862618918}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C52","v":"NREL Pumped Storage Hydropower - National Class 5"},{"$f":"'DATA (Real)'!D52","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E52","v":"Pumped Hyrdo (24 hr/ 100 MW)"},{"$f":"'DATA (Real)'!F52","v":2923.32},{"$f":"'DATA (Real)'!G52*G$4/100","v":2996.4029999999998},{"$f":"'DATA (Real)'!H52*H$4/100","v":3211.8779419631146},{"$f":"'DATA (Real)'!I52*I$4/100","v":3313.758710282184},{"$f":"'DATA (Real)'!J52*J$4/100","v":3391.7079802775929},{"$f":"'DATA (Real)'!K52*K$4/100","v":3467.4561251704586},{"$f":"'DATA (Real)'!L52*L$4/100","v":3544.8959786325991},{"$f":"'DATA (Real)'!M52*M$4/100","v":3624.0653221553935},{"$f":"'DATA (Real)'!N52*N$4/100","v":3703.7947592428127},{"$f":"'DATA (Real)'!O52*O$4/100","v":3785.2782439461544},{"$f":"'DATA (Real)'!P52*P$4/100","v":3868.5543653129698},{"$f":"'DATA (Real)'!Q52*Q$4/100","v":3953.662561349855},{"$f":"'DATA (Real)'!R52*R$4/100","v":4040.6431376995524},{"$f":"'DATA (Real)'!S52*S$4/100","v":4129.5372867289425},{"$f":"'DATA (Real)'!T52*T$4/100","v":4220.3871070369796},{"$f":"'DATA (Real)'!U52*U$4/100","v":4313.2356233917926},{"$f":"'DATA (Real)'!V52*V$4/100","v":4408.1268071064123},{"$f":"'DATA (Real)'!W52*W$4/100","v":4505.1055968627525},{"$f":"'DATA (Real)'!X52*X$4/100","v":4604.2179199937336},{"$f":"'DATA (Real)'!Y52*Y$4/100","v":4705.5107142335955},{"$f":"'DATA (Real)'!Z52*Z$4/100","v":4809.031949946735},{"$f":"'DATA (Real)'!AA52*AA$4/100","v":4914.8306528455632},{"$f":"'DATA (Real)'!AB52*AB$4/100","v":5022.9569272081662},{"$f":"'DATA (Real)'!AC52*AC$4/100","v":5133.4619796067454},{"$f":"'DATA (Real)'!AD52*AD$4/100","v":5246.3981431580942},{"$f":"'DATA (Real)'!AE52*AE$4/100","v":5361.818902307572},{"$f":"'DATA (Real)'!AF52*AF$4/100","v":5479.7789181583385},{"$f":"'DATA (Real)'!AG52*AG$4/100","v":5600.3340543578215},{"$f":"'DATA (Real)'!AH52*AH$4/100","v":5723.5414035536942},{"$f":"'DATA (Real)'!AI52*AI$4/100","v":5849.4593144318751},{"$f":"'DATA (Real)'!AJ52*AJ$4/100","v":5978.1474193493768}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C53","v":"Internal"},{"$f":"'DATA (Real)'!D53","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E53","v":"Wood Biomass"},null,null,{"$f":"'DATA (Real)'!H53","v":4756.0590277777774},{"$f":"'DATA (Real)'!I53*I$4/$H$4","v":4906.9212201388891},{"$f":"'DATA (Real)'!J53*J$4/$H$4","v":5022.3463190901139},{"$f":"'DATA (Real)'!K53*K$4/$H$4","v":5134.5120535497917},{"$f":"'DATA (Real)'!L53*L$4/$H$4","v":5249.1828227457372},{"$f":"'DATA (Real)'!M53*M$4/$H$4","v":5366.4145724537257},{"$f":"'DATA (Real)'!N53*N$4/$H$4","v":5484.4756930477079},{"$f":"'DATA (Real)'!O53*O$4/$H$4","v":5605.1341582947571},{"$f":"'DATA (Real)'!P53*P$4/$H$4","v":5728.4471097772421},{"$f":"'DATA (Real)'!Q53*Q$4/$H$4","v":5854.4729461923416},{"$f":"'DATA (Real)'!R53*R$4/$H$4","v":5983.2713510085732},{"$f":"'DATA (Real)'!S53*S$4/$H$4","v":6114.9033207307621},{"$f":"'DATA (Real)'!T53*T$4/$H$4","v":6249.4311937868388},{"$f":"'DATA (Real)'!U53*U$4/$H$4","v":6386.9186800501484},{"$f":"'DATA (Real)'!V53*V$4/$H$4","v":6527.4308910112522},{"$f":"'DATA (Real)'!W53*W$4/$H$4","v":6671.034370613499},{"$f":"'DATA (Real)'!X53*X$4/$H$4","v":6817.7971267669964},{"$f":"'DATA (Real)'!Y53*Y$4/$H$4","v":6967.7886635558716},{"$f":"'DATA (Real)'!Z53*Z$4/$H$4","v":7121.0800141541004},{"$f":"'DATA (Real)'!AA53*AA$4/$H$4","v":7277.7437744654899},{"$f":"'DATA (Real)'!AB53*AB$4/$H$4","v":7437.8541375037312},{"$f":"'DATA (Real)'!AC53*AC$4/$H$4","v":7601.4869285288132},{"$f":"'DATA (Real)'!AD53*AD$4/$H$4","v":7768.7196409564476},{"$f":"'DATA (Real)'!AE53*AE$4/$H$4","v":7939.6314730574895},{"$f":"'DATA (Real)'!AF53*AF$4/$H$4","v":8114.3033654647534},{"$f":"'DATA (Real)'!AG53*AG$4/$H$4","v":8292.8180395049785},{"$f":"'DATA (Real)'!AH53*AH$4/$H$4","v":8475.2600363740876},{"$f":"'DATA (Real)'!AI53*AI$4/$H$4","v":8661.7157571743192},{"$f":"'DATA (Real)'!AJ53*AJ$4/$H$4","v":8852.2735038321534}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C54","v":"Internal"},{"$f":"'DATA (Real)'!D54","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E54","v":"Rathdrum CT 2055 Uprates two unit operation"},null,null,{"$f":"'DATA (Real)'!H54","v":829.14999999999986},{"$f":"'DATA (Real)'!I54*I$4/$H$4","v":855.45063799999991},{"$f":"'DATA (Real)'!J54*J$4/$H$4","v":875.57333207012061},{"$f":"'DATA (Real)'!K54*K$4/$H$4","v":895.12780315301984},{"$f":"'DATA (Real)'!L54*L$4/$H$4","v":915.1189907567707},{"$f":"'DATA (Real)'!M54*M$4/$H$4","v":935.5566482170052},{"$f":"'DATA (Real)'!N54*N$4/$H$4","v":956.13889447777933},{"$f":"'DATA (Real)'!O54*O$4/$H$4","v":977.17395015629052},{"$f":"'DATA (Real)'!P54*P$4/$H$4","v":998.67177705972892},{"$f":"'DATA (Real)'!Q54*Q$4/$H$4","v":1020.6425561550429},{"$f":"'DATA (Real)'!R54*R$4/$H$4","v":1043.0966923904541},{"$f":"'DATA (Real)'!S54*S$4/$H$4","v":1066.0448196230441},{"$f":"'DATA (Real)'!T54*T$4/$H$4","v":1089.4978056547509},{"$f":"'DATA (Real)'!U54*U$4/$H$4","v":1113.4667573791553},{"$f":"'DATA (Real)'!V54*V$4/$H$4","v":1137.9630260414967},{"$f":"'DATA (Real)'!W54*W$4/$H$4","v":1162.9982126144096},{"$f":"'DATA (Real)'!X54*X$4/$H$4","v":1188.5841732919268},{"$f":"'DATA (Real)'!Y54*Y$4/$H$4","v":1214.7330251043493},{"$f":"'DATA (Real)'!Z54*Z$4/$H$4","v":1241.457151656645},{"$f":"'DATA (Real)'!AA54*AA$4/$H$4","v":1268.7692089930911},{"$f":"'DATA (Real)'!AB54*AB$4/$H$4","v":1296.6821315909392},{"$f":"'DATA (Real)'!AC54*AC$4/$H$4","v":1325.2091384859398},{"$f":"'DATA (Real)'!AD54*AD$4/$H$4","v":1354.3637395326302},{"$f":"'DATA (Real)'!AE54*AE$4/$H$4","v":1384.1597418023484},{"$f":"'DATA (Real)'!AF54*AF$4/$H$4","v":1414.611256122},{"$f":"'DATA (Real)'!AG54*AG$4/$H$4","v":1445.7327037566838},{"$f":"'DATA (Real)'!AH54*AH$4/$H$4","v":1477.5388232393311},{"$f":"'DATA (Real)'!AI54*AI$4/$H$4","v":1510.0446773505964},{"$f":"'DATA (Real)'!AJ54*AJ$4/$H$4","v":1543.2656602523095}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C55","v":"Internal"},{"$f":"'DATA (Real)'!D55","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E55","v":"Rathdrum CT: Inlet Evaporation 2 unit operation"},null,null,{"$f":"'DATA (Real)'!H55","v":150},{"$f":"'DATA (Real)'!I55*I$4/$H$4","v":154.75799999999998},{"$f":"'DATA (Real)'!J55*J$4/$H$4","v":158.3983595375},{"$f":"'DATA (Real)'!K55*K$4/$H$4","v":161.93592290050415},{"$f":"'DATA (Real)'!L55*L$4/$H$4","v":165.55249184528205},{"$f":"'DATA (Real)'!M55*M$4/$H$4","v":169.24983082982669},{"$f":"'DATA (Real)'!N55*N$4/$H$4","v":172.97332710808288},{"$f":"'DATA (Real)'!O55*O$4/$H$4","v":176.77874030446074},{"$f":"'DATA (Real)'!P55*P$4/$H$4","v":180.66787259115884},{"$f":"'DATA (Real)'!Q55*Q$4/$H$4","v":184.64256578816435},{"$f":"'DATA (Real)'!R55*R$4/$H$4","v":188.70470223550399},{"$f":"'DATA (Real)'!S55*S$4/$H$4","v":192.85620568468508},{"$f":"'DATA (Real)'!T55*T$4/$H$4","v":197.09904220974812},{"$f":"'DATA (Real)'!U55*U$4/$H$4","v":201.43522113836261},{"$f":"'DATA (Real)'!V55*V$4/$H$4","v":205.86679600340656},{"$f":"'DATA (Real)'!W55*W$4/$H$4","v":210.39586551548149},{"$f":"'DATA (Real)'!X55*X$4/$H$4","v":215.0245745568221},{"$f":"'DATA (Real)'!Y55*Y$4/$H$4","v":219.7551151970722},{"$f":"'DATA (Real)'!Z55*Z$4/$H$4","v":224.58972773140781},{"$f":"'DATA (Real)'!AA55*AA$4/$H$4","v":229.53070174149875},{"$f":"'DATA (Real)'!AB55*AB$4/$H$4","v":234.58037717981173},{"$f":"'DATA (Real)'!AC55*AC$4/$H$4","v":239.74114547776759},{"$f":"'DATA (Real)'!AD55*AD$4/$H$4","v":245.01545067827846},{"$f":"'DATA (Real)'!AE55*AE$4/$H$4","v":250.40579059320063},{"$f":"'DATA (Real)'!AF55*AF$4/$H$4","v":255.91471798625102},{"$f":"'DATA (Real)'!AG55*AG$4/$H$4","v":261.54484178194855},{"$f":"'DATA (Real)'!AH55*AH$4/$H$4","v":267.29882830115139},{"$f":"'DATA (Real)'!AI55*AI$4/$H$4","v":273.17940252377673},{"$f":"'DATA (Real)'!AJ55*AJ$4/$H$4","v":279.18934937929981}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C56","v":"Internal"},{"$f":"'DATA (Real)'!D56","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E56","v":"Kettle Falls Turbine Generator Upgrade"}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C57","v":"Internal"},{"$f":"'DATA (Real)'!D57","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E57","v":"New Residential Solar"},null,null,{"$f":"'DATA (Real)'!H57","v":3587.9999999999995},{"$f":"'DATA (Real)'!I57*I$4/$H$4","v":3701.8113599999997},{"$f":"'DATA (Real)'!J57*J$4/$H$4","v":3788.8887601369993},{"$f":"'DATA (Real)'!K57*K$4/$H$4","v":3873.5072757800585},{"$f":"'DATA (Real)'!L57*L$4/$H$4","v":3960.0156049391462},{"$f":"'DATA (Real)'!M57*M$4/$H$4","v":4048.4559534494542},{"$f":"'DATA (Real)'!N57*N$4/$H$4","v":4137.5219844253425},{"$f":"'DATA (Real)'!O57*O$4/$H$4","v":4228.5474680827001},{"$f":"'DATA (Real)'!P57*P$4/$H$4","v":4321.5755123805193},{"$f":"'DATA (Real)'!Q57*Q$4/$H$4","v":4416.6501736528908},{"$f":"'DATA (Real)'!R57*R$4/$H$4","v":4513.816477473255},{"$f":"'DATA (Real)'!S57*S$4/$H$4","v":4613.1204399776661},{"$f":"'DATA (Real)'!T57*T$4/$H$4","v":4714.609089657175},{"$f":"'DATA (Real)'!U57*U$4/$H$4","v":4818.3304896296322},{"$f":"'DATA (Real)'!V57*V$4/$H$4","v":4924.3337604014851},{"$f":"'DATA (Real)'!W57*W$4/$H$4","v":5032.6691031303171},{"$f":"'DATA (Real)'!X57*X$4/$H$4","v":5143.3878233991836},{"$f":"'DATA (Real)'!Y57*Y$4/$H$4","v":5256.5423555139669},{"$f":"'DATA (Real)'!Z57*Z$4/$H$4","v":5372.1862873352738},{"$f":"'DATA (Real)'!AA57*AA$4/$H$4","v":5490.3743856566489},{"$f":"'DATA (Real)'!AB57*AB$4/$H$4","v":5611.1626221410952},{"$f":"'DATA (Real)'!AC57*AC$4/$H$4","v":5734.6081998281998},{"$f":"'DATA (Real)'!AD57*AD$4/$H$4","v":5860.7695802244198},{"$f":"'DATA (Real)'!AE57*AE$4/$H$4","v":5989.7065109893583},{"$f":"'DATA (Real)'!AF57*AF$4/$H$4","v":6121.4800542311232},{"$f":"'DATA (Real)'!AG57*AG$4/$H$4","v":6256.1526154242083},{"$f":"'DATA (Real)'!AH57*AH$4/$H$4","v":6393.7879729635406},{"$f":"'DATA (Real)'!AI57*AI$4/$H$4","v":6534.4513083687389},{"$f":"'DATA (Real)'!AJ57*AJ$4/$H$4","v":6678.2092371528506}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C58","v":"Internal"},{"$f":"'DATA (Real)'!D58","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E58","v":"New Residential Solar + Storage (Solar Only)"},null,null,{"$f":"'DATA (Real)'!H58","v":3587.9999999999995},{"$f":"'DATA (Real)'!I58*I$4/$H$4","v":3701.8113599999997},{"$f":"'DATA (Real)'!J58*J$4/$H$4","v":3788.8887601369993},{"$f":"'DATA (Real)'!K58*K$4/$H$4","v":3873.5072757800585},{"$f":"'DATA (Real)'!L58*L$4/$H$4","v":3960.0156049391462},{"$f":"'DATA (Real)'!M58*M$4/$H$4","v":4048.4559534494542},{"$f":"'DATA (Real)'!N58*N$4/$H$4","v":4137.5219844253425},{"$f":"'DATA (Real)'!O58*O$4/$H$4","v":4228.5474680827001},{"$f":"'DATA (Real)'!P58*P$4/$H$4","v":4321.5755123805193},{"$f":"'DATA (Real)'!Q58*Q$4/$H$4","v":4416.6501736528908},{"$f":"'DATA (Real)'!R58*R$4/$H$4","v":4513.816477473255},{"$f":"'DATA (Real)'!S58*S$4/$H$4","v":4613.1204399776661},{"$f":"'DATA (Real)'!T58*T$4/$H$4","v":4714.609089657175},{"$f":"'DATA (Real)'!U58*U$4/$H$4","v":4818.3304896296322},{"$f":"'DATA (Real)'!V58*V$4/$H$4","v":4924.3337604014851},{"$f":"'DATA (Real)'!W58*W$4/$H$4","v":5032.6691031303171},{"$f":"'DATA (Real)'!X58*X$4/$H$4","v":5143.3878233991836},{"$f":"'DATA (Real)'!Y58*Y$4/$H$4","v":5256.5423555139669},{"$f":"'DATA (Real)'!Z58*Z$4/$H$4","v":5372.1862873352738},{"$f":"'DATA (Real)'!AA58*AA$4/$H$4","v":5490.3743856566489},{"$f":"'DATA (Real)'!AB58*AB$4/$H$4","v":5611.1626221410952},{"$f":"'DATA (Real)'!AC58*AC$4/$H$4","v":5734.6081998281998},{"$f":"'DATA (Real)'!AD58*AD$4/$H$4","v":5860.7695802244198},{"$f":"'DATA (Real)'!AE58*AE$4/$H$4","v":5989.7065109893583},{"$f":"'DATA (Real)'!AF58*AF$4/$H$4","v":6121.4800542311232},{"$f":"'DATA (Real)'!AG58*AG$4/$H$4","v":6256.1526154242083},{"$f":"'DATA (Real)'!AH58*AH$4/$H$4","v":6393.7879729635406},{"$f":"'DATA (Real)'!AI58*AI$4/$H$4","v":6534.4513083687389},{"$f":"'DATA (Real)'!AJ58*AJ$4/$H$4","v":6678.2092371528506}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C59","v":"Internal"},{"$f":"'DATA (Real)'!D59","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E59","v":"New Residential Solar + Storage (Battery Only)"},null,null,{"$f":"'DATA (Real)'!H59","v":2989.9999999999995},{"$f":"'DATA (Real)'!I59*I$4/$H$4","v":3084.8427999999999},{"$f":"'DATA (Real)'!J59*J$4/$H$4","v":3157.407300114166},{"$f":"'DATA (Real)'!K59*K$4/$H$4","v":3227.9227298167157},{"$f":"'DATA (Real)'!L59*L$4/$H$4","v":3300.0130041159555},{"$f":"'DATA (Real)'!M59*M$4/$H$4","v":3373.7132945412118},{"$f":"'DATA (Real)'!N59*N$4/$H$4","v":3447.9349870211186},{"$f":"'DATA (Real)'!O59*O$4/$H$4","v":3523.7895567355831},{"$f":"'DATA (Real)'!P59*P$4/$H$4","v":3601.3129269837659},{"$f":"'DATA (Real)'!Q59*Q$4/$H$4","v":3680.541811377409},{"$f":"'DATA (Real)'!R59*R$4/$H$4","v":3761.513731227712},{"$f":"'DATA (Real)'!S59*S$4/$H$4","v":3844.2670333147221},{"$f":"'DATA (Real)'!T59*T$4/$H$4","v":3928.8409080476454},{"$f":"'DATA (Real)'!U59*U$4/$H$4","v":4015.2754080246937},{"$f":"'DATA (Real)'!V59*V$4/$H$4","v":4103.6114670012366},{"$f":"'DATA (Real)'!W59*W$4/$H$4","v":4193.8909192752635},{"$f":"'DATA (Real)'!X59*X$4/$H$4","v":4286.15651949932},{"$f":"'DATA (Real)'!Y59*Y$4/$H$4","v":4380.451962928305},{"$f":"'DATA (Real)'!Z59*Z$4/$H$4","v":4476.8219061127284},{"$f":"'DATA (Real)'!AA59*AA$4/$H$4","v":4575.3119880472077},{"$f":"'DATA (Real)'!AB59*AB$4/$H$4","v":4675.968851784246},{"$f":"'DATA (Real)'!AC59*AC$4/$H$4","v":4778.8401665234996},{"$f":"'DATA (Real)'!AD59*AD$4/$H$4","v":4883.9746501870159},{"$f":"'DATA (Real)'!AE59*AE$4/$H$4","v":4991.4220924911315},{"$f":"'DATA (Real)'!AF59*AF$4/$H$4","v":5101.2333785259361},{"$f":"'DATA (Real)'!AG59*AG$4/$H$4","v":5213.4605128535068},{"$f":"'DATA (Real)'!AH59*AH$4/$H$4","v":5328.1566441362838},{"$f":"'DATA (Real)'!AI59*AI$4/$H$4","v":5445.3760903072816},{"$f":"'DATA (Real)'!AJ59*AJ$4/$H$4","v":5565.1743642940419}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C60","v":"Internal"},{"$f":"'DATA (Real)'!D60","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E60","v":"Existing Residential Solar"},null,null,{"$f":"'DATA (Real)'!H60","v":3909.9999999999995},{"$f":"'DATA (Real)'!I60*I$4/$H$4","v":4034.0251999999996},{"$f":"'DATA (Real)'!J60*J$4/$H$4","v":4128.917238610833},{"$f":"'DATA (Real)'!K60*K$4/$H$4","v":4221.1297236064738},{"$f":"'DATA (Real)'!L60*L$4/$H$4","v":4315.4016207670193},{"$f":"'DATA (Real)'!M60*M$4/$H$4","v":4411.7789236308154},{"$f":"'DATA (Real)'!N60*N$4/$H$4","v":4508.8380599506936},{"$f":"'DATA (Real)'!O60*O$4/$H$4","v":4608.0324972696089},{"$f":"'DATA (Real)'!P60*P$4/$H$4","v":4709.4092122095399},{"$f":"'DATA (Real)'!Q60*Q$4/$H$4","v":4813.0162148781501},{"$f":"'DATA (Real)'!R60*R$4/$H$4","v":4918.9025716054703},{"$f":"'DATA (Real)'!S60*S$4/$H$4","v":5027.11842818079},{"$f":"'DATA (Real)'!T60*T$4/$H$4","v":5137.7150336007671},{"$f":"'DATA (Real)'!U60*U$4/$H$4","v":5250.7447643399846},{"$f":"'DATA (Real)'!V60*V$4/$H$4","v":5366.2611491554644},{"$f":"'DATA (Real)'!W60*W$4/$H$4","v":5484.318894436884},{"$f":"'DATA (Real)'!X60*X$4/$H$4","v":5604.973910114496},{"$f":"'DATA (Real)'!Y60*Y$4/$H$4","v":5728.2833361370149},{"$f":"'DATA (Real)'!Z60*Z$4/$H$4","v":5854.305569532029},{"$f":"'DATA (Real)'!AA60*AA$4/$H$4","v":5983.1002920617329},{"$f":"'DATA (Real)'!AB60*AB$4/$H$4","v":6114.7284984870912},{"$f":"'DATA (Real)'!AC60*AC$4/$H$4","v":6249.2525254538077},{"$f":"'DATA (Real)'!AD60*AD$4/$H$4","v":6386.7360810137916},{"$f":"'DATA (Real)'!AE60*AE$4/$H$4","v":6527.2442747960949},{"$f":"'DATA (Real)'!AF60*AF$4/$H$4","v":6670.8436488416091},{"$f":"'DATA (Real)'!AG60*AG$4/$H$4","v":6817.602209116124},{"$f":"'DATA (Real)'!AH60*AH$4/$H$4","v":6967.5894577166791},{"$f":"'DATA (Real)'!AI60*AI$4/$H$4","v":7120.8764257864468},{"$f":"'DATA (Real)'!AJ60*AJ$4/$H$4","v":7277.5357071537483}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C61","v":"Internal"},{"$f":"'DATA (Real)'!D61","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E61","v":"Existing Residential Solar + Storage (Solar Only)"},null,null,{"$f":"'DATA (Real)'!H61","v":3909.9999999999995},{"$f":"'DATA (Real)'!I61*I$4/$H$4","v":4034.0251999999996},{"$f":"'DATA (Real)'!J61*J$4/$H$4","v":4128.917238610833},{"$f":"'DATA (Real)'!K61*K$4/$H$4","v":4221.1297236064738},{"$f":"'DATA (Real)'!L61*L$4/$H$4","v":4315.4016207670193},{"$f":"'DATA (Real)'!M61*M$4/$H$4","v":4411.7789236308154},{"$f":"'DATA (Real)'!N61*N$4/$H$4","v":4508.8380599506936},{"$f":"'DATA (Real)'!O61*O$4/$H$4","v":4608.0324972696089},{"$f":"'DATA (Real)'!P61*P$4/$H$4","v":4709.4092122095399},{"$f":"'DATA (Real)'!Q61*Q$4/$H$4","v":4813.0162148781501},{"$f":"'DATA (Real)'!R61*R$4/$H$4","v":4918.9025716054703},{"$f":"'DATA (Real)'!S61*S$4/$H$4","v":5027.11842818079},{"$f":"'DATA (Real)'!T61*T$4/$H$4","v":5137.7150336007671},{"$f":"'DATA (Real)'!U61*U$4/$H$4","v":5250.7447643399846},{"$f":"'DATA (Real)'!V61*V$4/$H$4","v":5366.2611491554644},{"$f":"'DATA (Real)'!W61*W$4/$H$4","v":5484.318894436884},{"$f":"'DATA (Real)'!X61*X$4/$H$4","v":5604.973910114496},{"$f":"'DATA (Real)'!Y61*Y$4/$H$4","v":5728.2833361370149},{"$f":"'DATA (Real)'!Z61*Z$4/$H$4","v":5854.305569532029},{"$f":"'DATA (Real)'!AA61*AA$4/$H$4","v":5983.1002920617329},{"$f":"'DATA (Real)'!AB61*AB$4/$H$4","v":6114.7284984870912},{"$f":"'DATA (Real)'!AC61*AC$4/$H$4","v":6249.2525254538077},{"$f":"'DATA (Real)'!AD61*AD$4/$H$4","v":6386.7360810137916},{"$f":"'DATA (Real)'!AE61*AE$4/$H$4","v":6527.2442747960949},{"$f":"'DATA (Real)'!AF61*AF$4/$H$4","v":6670.8436488416091},{"$f":"'DATA (Real)'!AG61*AG$4/$H$4","v":6817.602209116124},{"$f":"'DATA (Real)'!AH61*AH$4/$H$4","v":6967.5894577166791},{"$f":"'DATA (Real)'!AI61*AI$4/$H$4","v":7120.8764257864468},{"$f":"'DATA (Real)'!AJ61*AJ$4/$H$4","v":7277.5357071537483}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C62","v":"Internal"},{"$f":"'DATA (Real)'!D62","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E62","v":"Existing Residential Solar + Storage (Battery Only)"},null,null,{"$f":"'DATA (Real)'!H62","v":3219.9999999999995},{"$f":"'DATA (Real)'!I62*I$4/$H$4","v":3322.1383999999998},{"$f":"'DATA (Real)'!J62*J$4/$H$4","v":3400.2847847383327},{"$f":"'DATA (Real)'!K62*K$4/$H$4","v":3476.2244782641551},{"$f":"'DATA (Real)'!L62*L$4/$H$4","v":3553.860158278721},{"$f":"'DATA (Real)'!M62*M$4/$H$4","v":3633.2297018136128},{"$f":"'DATA (Real)'!N62*N$4/$H$4","v":3713.160755253512},{"$f":"'DATA (Real)'!O62*O$4/$H$4","v":3794.8502918690897},{"$f":"'DATA (Real)'!P62*P$4/$H$4","v":3878.33699829021},{"$f":"'DATA (Real)'!Q62*Q$4/$H$4","v":3963.6604122525941},{"$f":"'DATA (Real)'!R62*R$4/$H$4","v":4050.8609413221516},{"$f":"'DATA (Real)'!S62*S$4/$H$4","v":4139.979882031239},{"$f":"'DATA (Real)'!T62*T$4/$H$4","v":4231.0594394359259},{"$f":"'DATA (Real)'!U62*U$4/$H$4","v":4324.1427471035158},{"$f":"'DATA (Real)'!V62*V$4/$H$4","v":4419.2738875397936},{"$f":"'DATA (Real)'!W62*W$4/$H$4","v":4516.4979130656684},{"$f":"'DATA (Real)'!X62*X$4/$H$4","v":4615.8608671531138},{"$f":"'DATA (Real)'!Y62*Y$4/$H$4","v":4717.4098062304829},{"$f":"'DATA (Real)'!Z62*Z$4/$H$4","v":4821.1928219675528},{"$f":"'DATA (Real)'!AA62*AA$4/$H$4","v":4927.2590640508397},{"$f":"'DATA (Real)'!AB62*AB$4/$H$4","v":5035.6587634599573},{"$f":"'DATA (Real)'!AC62*AC$4/$H$4","v":5146.4432562560769},{"$f":"'DATA (Real)'!AD62*AD$4/$H$4","v":5259.6650078937109},{"$f":"'DATA (Real)'!AE62*AE$4/$H$4","v":5375.3776380673717},{"$f":"'DATA (Real)'!AF62*AF$4/$H$4","v":5493.6359461048551},{"$f":"'DATA (Real)'!AG62*AG$4/$H$4","v":5614.4959369191611},{"$f":"'DATA (Real)'!AH62*AH$4/$H$4","v":5738.0148475313827},{"$f":"'DATA (Real)'!AI62*AI$4/$H$4","v":5864.2511741770741},{"$f":"'DATA (Real)'!AJ62*AJ$4/$H$4","v":5993.2647000089692}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C63","v":"Internal"},{"$f":"'DATA (Real)'!D63","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E63","v":"Commercial Solar"},null,null,{"$f":"'DATA (Real)'!H63","v":2654.2},{"$f":"'DATA (Real)'!I63*I$4/$H$4","v":2738.391224},{"$f":"'DATA (Real)'!J63*J$4/$H$4","v":2802.8061725628827},{"$f":"'DATA (Real)'!K63*K$4/$H$4","v":2865.4021770834538},{"$f":"'DATA (Real)'!L63*L$4/$H$4","v":2929.3961590383174},{"$f":"'DATA (Real)'!M63*M$4/$H$4","v":2994.8193399235065},{"$f":"'DATA (Real)'!N63*N$4/$H$4","v":3060.7053654018241},{"$f":"'DATA (Real)'!O63*O$4/$H$4","v":3128.0408834406644},{"$f":"'DATA (Real)'!P63*P$4/$H$4","v":3196.8577828763587},{"$f":"'DATA (Real)'!Q63*Q$4/$H$4","v":3267.1886540996384},{"$f":"'DATA (Real)'!R63*R$4/$H$4","v":3339.0668044898307},{"$f":"'DATA (Real)'!S63*S$4/$H$4","v":3412.5262741886067},{"$f":"'DATA (Real)'!T63*T$4/$H$4","v":3487.6018522207564},{"$f":"'DATA (Real)'!U63*U$4/$H$4","v":3564.3290929696132},{"$f":"'DATA (Real)'!V63*V$4/$H$4","v":3642.7443330149445},{"$f":"'DATA (Real)'!W63*W$4/$H$4","v":3722.8847083412725},{"$f":"'DATA (Real)'!X63*X$4/$H$4","v":3804.7881719247812},{"$f":"'DATA (Real)'!Y63*Y$4/$H$4","v":3888.4935117071263},{"$f":"'DATA (Real)'!Z63*Z$4/$H$4","v":3974.0403689646832},{"$f":"'DATA (Real)'!AA63*AA$4/$H$4","v":4061.4692570819066},{"$f":"'DATA (Real)'!AB63*AB$4/$H$4","v":4150.8215807377082},{"$f":"'DATA (Real)'!AC63*AC$4/$H$4","v":4242.1396555139381},{"$f":"'DATA (Real)'!AD63*AD$4/$H$4","v":4335.4667279352443},{"$f":"'DATA (Real)'!AE63*AE$4/$H$4","v":4430.8469959498198},{"$f":"'DATA (Real)'!AF63*AF$4/$H$4","v":4528.3256298607157},{"$f":"'DATA (Real)'!AG63*AG$4/$H$4","v":4627.9487937176518},{"$f":"'DATA (Real)'!AH63*AH$4/$H$4","v":4729.7636671794398},{"$f":"'DATA (Real)'!AI63*AI$4/$H$4","v":4833.818467857388},{"$f":"'DATA (Real)'!AJ63*AJ$4/$H$4","v":4940.1624741502501}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C64","v":"Internal"},{"$f":"'DATA (Real)'!D64","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E64","v":"Commercial Solar + Storage (Solar Only)"},null,null,{"$f":"'DATA (Real)'!H64","v":2654.2},{"$f":"'DATA (Real)'!I64*I$4/$H$4","v":2738.391224},{"$f":"'DATA (Real)'!J64*J$4/$H$4","v":2802.8061725628827},{"$f":"'DATA (Real)'!K64*K$4/$H$4","v":2865.4021770834538},{"$f":"'DATA (Real)'!L64*L$4/$H$4","v":2929.3961590383174},{"$f":"'DATA (Real)'!M64*M$4/$H$4","v":2994.8193399235065},{"$f":"'DATA (Real)'!N64*N$4/$H$4","v":3060.7053654018241},{"$f":"'DATA (Real)'!O64*O$4/$H$4","v":3128.0408834406644},{"$f":"'DATA (Real)'!P64*P$4/$H$4","v":3196.8577828763587},{"$f":"'DATA (Real)'!Q64*Q$4/$H$4","v":3267.1886540996384},{"$f":"'DATA (Real)'!R64*R$4/$H$4","v":3339.0668044898307},{"$f":"'DATA (Real)'!S64*S$4/$H$4","v":3412.5262741886067},{"$f":"'DATA (Real)'!T64*T$4/$H$4","v":3487.6018522207564},{"$f":"'DATA (Real)'!U64*U$4/$H$4","v":3564.3290929696132},{"$f":"'DATA (Real)'!V64*V$4/$H$4","v":3642.7443330149445},{"$f":"'DATA (Real)'!W64*W$4/$H$4","v":3722.8847083412725},{"$f":"'DATA (Real)'!X64*X$4/$H$4","v":3804.7881719247812},{"$f":"'DATA (Real)'!Y64*Y$4/$H$4","v":3888.4935117071263},{"$f":"'DATA (Real)'!Z64*Z$4/$H$4","v":3974.0403689646832},{"$f":"'DATA (Real)'!AA64*AA$4/$H$4","v":4061.4692570819066},{"$f":"'DATA (Real)'!AB64*AB$4/$H$4","v":4150.8215807377082},{"$f":"'DATA (Real)'!AC64*AC$4/$H$4","v":4242.1396555139381},{"$f":"'DATA (Real)'!AD64*AD$4/$H$4","v":4335.4667279352443},{"$f":"'DATA (Real)'!AE64*AE$4/$H$4","v":4430.8469959498198},{"$f":"'DATA (Real)'!AF64*AF$4/$H$4","v":4528.3256298607157},{"$f":"'DATA (Real)'!AG64*AG$4/$H$4","v":4627.9487937176518},{"$f":"'DATA (Real)'!AH64*AH$4/$H$4","v":4729.7636671794398},{"$f":"'DATA (Real)'!AI64*AI$4/$H$4","v":4833.818467857388},{"$f":"'DATA (Real)'!AJ64*AJ$4/$H$4","v":4940.1624741502501}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C65","v":"Internal"},{"$f":"'DATA (Real)'!D65","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E65","v":"Commercial Solar + Storage (Battery Only)"},null,null,{"$f":"'DATA (Real)'!H65","v":2576},{"$f":"'DATA (Real)'!I65*I$4/$H$4","v":2657.71072},{"$f":"'DATA (Real)'!J65*J$4/$H$4","v":2720.2278277906667},{"$f":"'DATA (Real)'!K65*K$4/$H$4","v":2780.9795826113245},{"$f":"'DATA (Real)'!L65*L$4/$H$4","v":2843.0881266229771},{"$f":"'DATA (Real)'!M65*M$4/$H$4","v":2906.5837614508905},{"$f":"'DATA (Real)'!N65*N$4/$H$4","v":2970.5286042028106},{"$f":"'DATA (Real)'!O65*O$4/$H$4","v":3035.880233495272},{"$f":"'DATA (Real)'!P65*P$4/$H$4","v":3102.6695986321679},{"$f":"'DATA (Real)'!Q65*Q$4/$H$4","v":3170.9283298020755},{"$f":"'DATA (Real)'!R65*R$4/$H$4","v":3240.6887530577214},{"$f":"'DATA (Real)'!S65*S$4/$H$4","v":3311.9839056249916},{"$f":"'DATA (Real)'!T65*T$4/$H$4","v":3384.8475515487416},{"$f":"'DATA (Real)'!U65*U$4/$H$4","v":3459.3141976828133},{"$f":"'DATA (Real)'!V65*V$4/$H$4","v":3535.4191100318353},{"$f":"'DATA (Real)'!W65*W$4/$H$4","v":3613.1983304525356},{"$f":"'DATA (Real)'!X65*X$4/$H$4","v":3692.6886937224917},{"$f":"'DATA (Real)'!Y65*Y$4/$H$4","v":3773.9278449843864},{"$f":"'DATA (Real)'!Z65*Z$4/$H$4","v":3856.9542575740429},{"$f":"'DATA (Real)'!AA65*AA$4/$H$4","v":3941.807251240672},{"$f":"'DATA (Real)'!AB65*AB$4/$H$4","v":4028.5270107679667},{"$f":"'DATA (Real)'!AC65*AC$4/$H$4","v":4117.1546050048619},{"$f":"'DATA (Real)'!AD65*AD$4/$H$4","v":4207.7320063149691},{"$f":"'DATA (Real)'!AE65*AE$4/$H$4","v":4300.3021104538984},{"$f":"'DATA (Real)'!AF65*AF$4/$H$4","v":4394.9087568838841},{"$f":"'DATA (Real)'!AG65*AG$4/$H$4","v":4491.5967495353298},{"$f":"'DATA (Real)'!AH65*AH$4/$H$4","v":4590.4118780251065},{"$f":"'DATA (Real)'!AI65*AI$4/$H$4","v":4691.40093934166},{"$f":"'DATA (Real)'!AJ65*AJ$4/$H$4","v":4794.6117600071757}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C66","v":"NREL Utility PV - Class 4/LAZARD’S LEVELIZED COST OF ENERGY ANALYSIS—VERSION 15.0"},{"$f":"'DATA (Real)'!D66","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E66","v":"Solar Photovoltaic Fixed Array (5 MW AC)"},{"$f":"'DATA (Real)'!F66","v":1972.7715238618898},{"$f":"'DATA (Real)'!G66*G$4/100","v":1768.2011428571429},{"$f":"'DATA (Real)'!H66*H$4/100","v":1820.5096362422532},{"$f":"'DATA (Real)'!I66*I$4/100","v":1801.0371427451103},{"$f":"'DATA (Real)'!J66*J$4/100","v":1764.3673127150585},{"$f":"'DATA (Real)'!K66*K$4/100","v":1722.9709137347077},{"$f":"'DATA (Real)'!L66*L$4/100","v":1678.8454483924816},{"$f":"'DATA (Real)'!M66*M$4/100","v":1631.8896659947745},{"$f":"'DATA (Real)'!N66*N$4/100","v":1581.4833412917935},{"$f":"'DATA (Real)'!O66*O$4/100","v":1528.0693037035403},{"$f":"'DATA (Real)'!P66*P$4/100","v":1471.5396105242189},{"$f":"'DATA (Real)'!Q66*Q$4/100","v":1490.5123252369012},{"$f":"'DATA (Real)'!R66*R$4/100","v":1509.6076142254483},{"$f":"'DATA (Real)'!S66*S$4/100","v":1528.8216879640768},{"$f":"'DATA (Real)'!T66*T$4/100","v":1548.1505308619194},{"$f":"'DATA (Real)'!U66*U$4/100","v":1567.5898931502923},{"$f":"'DATA (Real)'!V66*V$4/100","v":1587.1352825224167},{"$f":"'DATA (Real)'!W66*W$4/100","v":1606.78195551863},{"$f":"'DATA (Real)'!X66*X$4/100","v":1626.5249086499362},{"$f":"'DATA (Real)'!Y66*Y$4/100","v":1646.3588692525484},{"$f":"'DATA (Real)'!Z66*Z$4/100","v":1666.2782860658888},{"$f":"'DATA (Real)'!AA66*AA$4/100","v":1686.2773195262978},{"$f":"'DATA (Real)'!AB66*AB$4/100","v":1706.3498317685094},{"$f":"'DATA (Real)'!AC66*AC$4/100","v":1726.4893763267276},{"$f":"'DATA (Real)'!AD66*AD$4/100","v":1746.6891875269312},{"$f":"'DATA (Real)'!AE66*AE$4/100","v":1766.9421695618016},{"$f":"'DATA (Real)'!AF66*AF$4/100","v":1787.2408852394431},{"$f":"'DATA (Real)'!AG66*AG$4/100","v":1807.5775443968334},{"$f":"'DATA (Real)'!AH66*AH$4/100","v":1827.9439919686927},{"$f":"'DATA (Real)'!AI66*AI$4/100","v":1848.3316957022255},{"$f":"'DATA (Real)'!AJ66*AJ$4/100","v":1868.7317335079215}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C67","v":"NREL Utility PV - Class 4/LAZARD’S LEVELIZED COST OF ENERGY ANALYSIS—VERSION 15.0"},{"$f":"'DATA (Real)'!D67","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E67","v":"Solar Photovoltaic Fixed Array (5 MW AC) + Storage (Solar Only)"},{"$f":"'DATA (Real)'!F67","v":1972.7715238618898},{"$f":"'DATA (Real)'!G67*G$4/100","v":1768.2011428571429},{"$f":"'DATA (Real)'!H67*H$4/100","v":1820.5096362422532},{"$f":"'DATA (Real)'!I67*I$4/100","v":1801.0371427451103},{"$f":"'DATA (Real)'!J67*J$4/100","v":1764.3673127150585},{"$f":"'DATA (Real)'!K67*K$4/100","v":1722.9709137347077},{"$f":"'DATA (Real)'!L67*L$4/100","v":1678.8454483924816},{"$f":"'DATA (Real)'!M67*M$4/100","v":1631.8896659947745},{"$f":"'DATA (Real)'!N67*N$4/100","v":1581.4833412917935},{"$f":"'DATA (Real)'!O67*O$4/100","v":1528.0693037035403},{"$f":"'DATA (Real)'!P67*P$4/100","v":1471.5396105242189},{"$f":"'DATA (Real)'!Q67*Q$4/100","v":1490.5123252369012},{"$f":"'DATA (Real)'!R67*R$4/100","v":1509.6076142254483},{"$f":"'DATA (Real)'!S67*S$4/100","v":1528.8216879640768},{"$f":"'DATA (Real)'!T67*T$4/100","v":1548.1505308619194},{"$f":"'DATA (Real)'!U67*U$4/100","v":1567.5898931502923},{"$f":"'DATA (Real)'!V67*V$4/100","v":1587.1352825224167},{"$f":"'DATA (Real)'!W67*W$4/100","v":1606.78195551863},{"$f":"'DATA (Real)'!X67*X$4/100","v":1626.5249086499362},{"$f":"'DATA (Real)'!Y67*Y$4/100","v":1646.3588692525484},{"$f":"'DATA (Real)'!Z67*Z$4/100","v":1666.2782860658888},{"$f":"'DATA (Real)'!AA67*AA$4/100","v":1686.2773195262978},{"$f":"'DATA (Real)'!AB67*AB$4/100","v":1706.3498317685094},{"$f":"'DATA (Real)'!AC67*AC$4/100","v":1726.4893763267276},{"$f":"'DATA (Real)'!AD67*AD$4/100","v":1746.6891875269312},{"$f":"'DATA (Real)'!AE67*AE$4/100","v":1766.9421695618016},{"$f":"'DATA (Real)'!AF67*AF$4/100","v":1787.2408852394431},{"$f":"'DATA (Real)'!AG67*AG$4/100","v":1807.5775443968334},{"$f":"'DATA (Real)'!AH67*AH$4/100","v":1827.9439919686927},{"$f":"'DATA (Real)'!AI67*AI$4/100","v":1848.3316957022255},{"$f":"'DATA (Real)'!AJ67*AJ$4/100","v":1868.7317335079215}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C68","v":"NREL Utility-Scale Battery Storage - 4Hr/LAZARD’S LEVELIZED COST O F STORAGE ANALYSIS—VERSION 7 . 0"},{"$f":"'DATA (Real)'!D68","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E68","v":"Solar Photovoltaic Fixed Array (5 MW AC) + Storage (Battery Only)"},{"$f":"'DATA (Real)'!F68","v":2280.5476435797282},{"$f":"'DATA (Real)'!G68*G$4/100","v":1996.8173127040825},{"$f":"'DATA (Real)'!H68*H$4/100","v":1988.6086585318494},{"$f":"'DATA (Real)'!I68*I$4/100","v":1879.4082368065467},{"$f":"'DATA (Real)'!J68*J$4/100","v":1787.3611676334219},{"$f":"'DATA (Real)'!K68*K$4/100","v":1728.9499909398955},{"$f":"'DATA (Real)'!L68*L$4/100","v":1692.169516093139},{"$f":"'DATA (Real)'!M68*M$4/100","v":1661.447983063342},{"$f":"'DATA (Real)'!N68*N$4/100","v":1619.2266502978671},{"$f":"'DATA (Real)'!O68*O$4/100","v":1592.2337044085768},{"$f":"'DATA (Real)'!P68*P$4/100","v":1563.2693632014143},{"$f":"'DATA (Real)'!Q68*Q$4/100","v":1578.4846821973072},{"$f":"'DATA (Real)'!R68*R$4/100","v":1592.8012222362192},{"$f":"'DATA (Real)'!S68*S$4/100","v":1606.9837034506654},{"$f":"'DATA (Real)'!T68*T$4/100","v":1621.0192980469847},{"$f":"'DATA (Real)'!U68*U$4/100","v":1634.8946786930662},{"$f":"'DATA (Real)'!V68*V$4/100","v":1648.5960027473245},{"$f":"'DATA (Real)'!W68*W$4/100","v":1662.1088960354789},{"$f":"'DATA (Real)'!X68*X$4/100","v":1675.4184361629887},{"$f":"'DATA (Real)'!Y68*Y$4/100","v":1688.5091353504276},{"$f":"'DATA (Real)'!Z68*Z$4/100","v":1701.3649227790042},{"$f":"'DATA (Real)'!AA68*AA$4/100","v":1713.9691264329335},{"$f":"'DATA (Real)'!AB68*AB$4/100","v":1726.304454425006},{"$f":"'DATA (Real)'!AC68*AC$4/100","v":1738.3529757915426},{"$f":"'DATA (Real)'!AD68*AD$4/100","v":1750.0961007422654},{"$f":"'DATA (Real)'!AE68*AE$4/100","v":1761.51456035053},{"$f":"'DATA (Real)'!AF68*AF$4/100","v":1772.5883856688035},{"$f":"'DATA (Real)'!AG68*AG$4/100","v":1783.2968862538669},{"$f":"'DATA (Real)'!AH68*AH$4/100","v":1793.6186280860163},{"$f":"'DATA (Real)'!AI68*AI$4/100","v":1803.5314108658338},{"$f":"'DATA (Real)'!AJ68*AJ$4/100","v":1813.0122446719615}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C69","v":"NREL Utility PV - Class 4"},{"$f":"'DATA (Real)'!D69","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E69","v":"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)"},{"$f":"'DATA (Real)'!F69","v":1302.7736478333236},{"$f":"'DATA (Real)'!G69*G$4/100","v":1167.6799999999998},{"$f":"'DATA (Real)'!H69*H$4/100","v":1202.2233446882801},{"$f":"'DATA (Real)'!I69*I$4/100","v":1189.3641508694125},{"$f":"'DATA (Real)'!J69*J$4/100","v":1165.1482253778688},{"$f":"'DATA (Real)'!K69*K$4/100","v":1137.8109807682031},{"$f":"'DATA (Real)'!L69*L$4/100","v":1108.671522523337},{"$f":"'DATA (Real)'!M69*M$4/100","v":1077.6629869776812},{"$f":"'DATA (Real)'!N69*N$4/100","v":1044.3757914191092},{"$f":"'DATA (Real)'!O69*O$4/100","v":1009.1023703702626},{"$f":"'DATA (Real)'!P69*P$4/100","v":971.77144091221999},{"$f":"'DATA (Real)'!Q69*Q$4/100","v":984.30059213757636},{"$f":"'DATA (Real)'!R69*R$4/100","v":996.91068863944702},{"$f":"'DATA (Real)'!S69*S$4/100","v":1009.5992279008053},{"$f":"'DATA (Real)'!T69*T$4/100","v":1022.3635581163618},{"$f":"'DATA (Real)'!U69*U$4/100","v":1035.2008728350988},{"$f":"'DATA (Real)'!V69*V$4/100","v":1048.1082054393319},{"$f":"'DATA (Real)'!W69*W$4/100","v":1061.082423455699},{"$f":"'DATA (Real)'!X69*X$4/100","v":1074.1202226933538},{"$f":"'DATA (Real)'!Y69*Y$4/100","v":1087.218121204513},{"$f":"'DATA (Real)'!Z69*Z$4/100","v":1100.3724530623795},{"$f":"'DATA (Real)'!AA69*AA$4/100","v":1113.5793619513288},{"$f":"'DATA (Real)'!AB69*AB$4/100","v":1126.8347945641101},{"$f":"'DATA (Real)'!AC69*AC$4/100","v":1140.1344938006689},{"$f":"'DATA (Real)'!AD69*AD$4/100","v":1153.4739917630677},{"$f":"'DATA (Real)'!AE69*AE$4/100","v":1166.8486025408124},{"$f":"'DATA (Real)'!AF69*AF$4/100","v":1180.2534147807644},{"$f":"'DATA (Real)'!AG69*AG$4/100","v":1193.6832840356446},{"$f":"'DATA (Real)'!AH69*AH$4/100","v":1207.1328248849857},{"$f":"'DATA (Real)'!AI69*AI$4/100","v":1220.5964028222245},{"$f":"'DATA (Real)'!AJ69*AJ$4/100","v":1234.0681259014577}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C70","v":"NREL Utility PV - Class 5/Off System Adjustment"},{"$f":"'DATA (Real)'!D70","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E70","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},{"$f":"'DATA (Real)'!F70","v":1452.7736478333236},{"$f":"'DATA (Real)'!G70*G$4/100","v":1321.43},{"$f":"'DATA (Real)'!H70*H$4/100","v":1367.0296920243459},{"$f":"'DATA (Real)'!I70*I$4/100","v":1359.398155542978},{"$f":"'DATA (Real)'!J70*J$4/100","v":1339.1819257738703},{"$f":"'DATA (Real)'!K70*K$4/100","v":1315.731433806382},{"$f":"'DATA (Real)'!L70*L$4/100","v":1290.5655323460348},{"$f":"'DATA (Real)'!M70*M$4/100","v":1263.6192963530862},{"$f":"'DATA (Real)'!N70*N$4/100","v":1234.4231396007731},{"$f":"'DATA (Real)'!O70*O$4/100","v":1203.3307602119232},{"$f":"'DATA (Real)'!P70*P$4/100","v":1170.2728553303971},{"$f":"'DATA (Real)'!Q70*Q$4/100","v":1187.1690376729534},{"$f":"'DATA (Real)'!R70*R$4/100","v":1204.2422399766024},{"$f":"'DATA (Real)'!S70*S$4/100","v":1221.492073367378},{"$f":"'DATA (Real)'!T70*T$4/100","v":1238.9180461831993},{"$f":"'DATA (Real)'!U70*U$4/100","v":1256.5195596394065},{"$f":"'DATA (Real)'!V70*V$4/100","v":1274.2959033533343},{"$f":"'DATA (Real)'!W70*W$4/100","v":1292.2462507238097},{"$f":"'DATA (Real)'!X70*X$4/100","v":1310.3696541613629},{"$f":"'DATA (Real)'!Y70*Y$4/100","v":1328.665040164818},{"$f":"'DATA (Real)'!Z70*Z$4/100","v":1347.1312042398113},{"$f":"'DATA (Real)'!AA70*AA$4/100","v":1365.7668056546643},{"$f":"'DATA (Real)'!AB70*AB$4/100","v":1384.5703620289187},{"$f":"'DATA (Real)'!AC70*AC$4/100","v":1403.5402437497034},{"$f":"'DATA (Real)'!AD70*AD$4/100","v":1422.6746682109808},{"$f":"'DATA (Real)'!AE70*AE$4/100","v":1441.9716938705797},{"$f":"'DATA (Real)'!AF70*AF$4/100","v":1461.4292141197866},{"$f":"'DATA (Real)'!AG70*AG$4/100","v":1481.0449509601253},{"$f":"'DATA (Real)'!AH70*AH$4/100","v":1500.8164484818051},{"$f":"'DATA (Real)'!AI70*AI$4/100","v":1520.7410661381739},{"$f":"'DATA (Real)'!AJ70*AJ$4/100","v":1540.815971810358}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C71","v":"NREL Utility PV - Class 4"},{"$f":"'DATA (Real)'!D71","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E71","v":"100 MW/400 MWh Lithium-ion w/Solar (Solar Only)"},{"$f":"'DATA (Real)'!F71","v":1302.7736478333236},{"$f":"'DATA (Real)'!G71*G$4/100","v":1167.6799999999998},{"$f":"'DATA (Real)'!H71*H$4/100","v":1202.2233446882801},{"$f":"'DATA (Real)'!I71*I$4/100","v":1189.3641508694125},{"$f":"'DATA (Real)'!J71*J$4/100","v":1165.1482253778688},{"$f":"'DATA (Real)'!K71*K$4/100","v":1137.8109807682031},{"$f":"'DATA (Real)'!L71*L$4/100","v":1108.671522523337},{"$f":"'DATA (Real)'!M71*M$4/100","v":1077.6629869776812},{"$f":"'DATA (Real)'!N71*N$4/100","v":1044.3757914191092},{"$f":"'DATA (Real)'!O71*O$4/100","v":1009.1023703702626},{"$f":"'DATA (Real)'!P71*P$4/100","v":971.77144091221999},{"$f":"'DATA (Real)'!Q71*Q$4/100","v":984.30059213757636},{"$f":"'DATA (Real)'!R71*R$4/100","v":996.91068863944702},{"$f":"'DATA (Real)'!S71*S$4/100","v":1009.5992279008053},{"$f":"'DATA (Real)'!T71*T$4/100","v":1022.3635581163618},{"$f":"'DATA (Real)'!U71*U$4/100","v":1035.2008728350988},{"$f":"'DATA (Real)'!V71*V$4/100","v":1048.1082054393319},{"$f":"'DATA (Real)'!W71*W$4/100","v":1061.082423455699},{"$f":"'DATA (Real)'!X71*X$4/100","v":1074.1202226933538},{"$f":"'DATA (Real)'!Y71*Y$4/100","v":1087.218121204513},{"$f":"'DATA (Real)'!Z71*Z$4/100","v":1100.3724530623795},{"$f":"'DATA (Real)'!AA71*AA$4/100","v":1113.5793619513288},{"$f":"'DATA (Real)'!AB71*AB$4/100","v":1126.8347945641101},{"$f":"'DATA (Real)'!AC71*AC$4/100","v":1140.1344938006689},{"$f":"'DATA (Real)'!AD71*AD$4/100","v":1153.4739917630677},{"$f":"'DATA (Real)'!AE71*AE$4/100","v":1166.8486025408124},{"$f":"'DATA (Real)'!AF71*AF$4/100","v":1180.2534147807644},{"$f":"'DATA (Real)'!AG71*AG$4/100","v":1193.6832840356446},{"$f":"'DATA (Real)'!AH71*AH$4/100","v":1207.1328248849857},{"$f":"'DATA (Real)'!AI71*AI$4/100","v":1220.5964028222245},{"$f":"'DATA (Real)'!AJ71*AJ$4/100","v":1234.0681259014577}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C72","v":"NREL Utility-Scale Battery Storage - 4Hr"},{"$f":"'DATA (Real)'!D72","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E72","v":"100 MW/400 MWh Lithium-ion w/Solar (Battery Only)"},{"$f":"'DATA (Real)'!F72","v":1727.2344448095646},{"$f":"'DATA (Real)'!G72*G$4/100","v":1512.3436040480101},{"$f":"'DATA (Real)'!H72*H$4/100","v":1506.1265577733022},{"$f":"'DATA (Real)'!I72*I$4/100","v":1423.4206645977451},{"$f":"'DATA (Real)'!J72*J$4/100","v":1353.7063269617065},{"$f":"'DATA (Real)'!K72*K$4/100","v":1309.4670423184125},{"$f":"'DATA (Real)'!L72*L$4/100","v":1281.610354811525},{"$f":"'DATA (Real)'!M72*M$4/100","v":1258.3425707791216},{"$f":"'DATA (Real)'!N72*N$4/100","v":1226.365102356745},{"$f":"'DATA (Real)'!O72*O$4/100","v":1205.9212646504304},{"$f":"'DATA (Real)'!P72*P$4/100","v":1183.9843373754975},{"$f":"'DATA (Real)'!Q72*Q$4/100","v":1195.5080707789439},{"$f":"'DATA (Real)'!R72*R$4/100","v":1206.3510896280873},{"$f":"'DATA (Real)'!S72*S$4/100","v":1217.0925754003399},{"$f":"'DATA (Real)'!T72*T$4/100","v":1227.7228126191919},{"$f":"'DATA (Real)'!U72*U$4/100","v":1238.2317074691748},{"$f":"'DATA (Real)'!V72*V$4/100","v":1248.6087758512526},{"$f":"'DATA (Real)'!W72*W$4/100","v":1258.8431310957233},{"$f":"'DATA (Real)'!X72*X$4/100","v":1268.9234713234439},{"$f":"'DATA (Real)'!Y72*Y$4/100","v":1278.8380664457336},{"$f":"'DATA (Real)'!Z72*Z$4/100","v":1288.5747447932788},{"$f":"'DATA (Real)'!AA72*AA$4/100","v":1298.1208793639594},{"$f":"'DATA (Real)'!AB72*AB$4/100","v":1307.4633736792669},{"$f":"'DATA (Real)'!AC72*AC$4/100","v":1316.5886472388406},{"$f":"'DATA (Real)'!AD72*AD$4/100","v":1325.4826205621748},{"$f":"'DATA (Real)'!AE72*AE$4/100","v":1334.130699806467},{"$f":"'DATA (Real)'!AF72*AF$4/100","v":1342.5177609491593},{"$f":"'DATA (Real)'!AG72*AG$4/100","v":1350.6281335234203},{"$f":"'DATA (Real)'!AH72*AH$4/100","v":1358.4455838946551},{"$f":"'DATA (Real)'!AI72*AI$4/100","v":1365.9532980655986},{"$f":"'DATA (Real)'!AJ72*AJ$4/100","v":1373.1338639974526}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C73","v":"NREL Utility PV - Class 4"},{"$f":"'DATA (Real)'!D73","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E73","v":"100 MW/200 MWh Lithium-ion w/Solar (Solar Only)"},{"$f":"'DATA (Real)'!F73","v":1302.7736478333236},{"$f":"'DATA (Real)'!G73*G$4/100","v":1167.6799999999998},{"$f":"'DATA (Real)'!H73*H$4/100","v":1202.2233446882801},{"$f":"'DATA (Real)'!I73*I$4/100","v":1189.3641508694125},{"$f":"'DATA (Real)'!J73*J$4/100","v":1165.1482253778688},{"$f":"'DATA (Real)'!K73*K$4/100","v":1137.8109807682031},{"$f":"'DATA (Real)'!L73*L$4/100","v":1108.671522523337},{"$f":"'DATA (Real)'!M73*M$4/100","v":1077.6629869776812},{"$f":"'DATA (Real)'!N73*N$4/100","v":1044.3757914191092},{"$f":"'DATA (Real)'!O73*O$4/100","v":1009.1023703702626},{"$f":"'DATA (Real)'!P73*P$4/100","v":971.77144091221999},{"$f":"'DATA (Real)'!Q73*Q$4/100","v":984.30059213757636},{"$f":"'DATA (Real)'!R73*R$4/100","v":996.91068863944702},{"$f":"'DATA (Real)'!S73*S$4/100","v":1009.5992279008053},{"$f":"'DATA (Real)'!T73*T$4/100","v":1022.3635581163618},{"$f":"'DATA (Real)'!U73*U$4/100","v":1035.2008728350988},{"$f":"'DATA (Real)'!V73*V$4/100","v":1048.1082054393319},{"$f":"'DATA (Real)'!W73*W$4/100","v":1061.082423455699},{"$f":"'DATA (Real)'!X73*X$4/100","v":1074.1202226933538},{"$f":"'DATA (Real)'!Y73*Y$4/100","v":1087.218121204513},{"$f":"'DATA (Real)'!Z73*Z$4/100","v":1100.3724530623795},{"$f":"'DATA (Real)'!AA73*AA$4/100","v":1113.5793619513288},{"$f":"'DATA (Real)'!AB73*AB$4/100","v":1126.8347945641101},{"$f":"'DATA (Real)'!AC73*AC$4/100","v":1140.1344938006689},{"$f":"'DATA (Real)'!AD73*AD$4/100","v":1153.4739917630677},{"$f":"'DATA (Real)'!AE73*AE$4/100","v":1166.8486025408124},{"$f":"'DATA (Real)'!AF73*AF$4/100","v":1180.2534147807644},{"$f":"'DATA (Real)'!AG73*AG$4/100","v":1193.6832840356446},{"$f":"'DATA (Real)'!AH73*AH$4/100","v":1207.1328248849857},{"$f":"'DATA (Real)'!AI73*AI$4/100","v":1220.5964028222245},{"$f":"'DATA (Real)'!AJ73*AJ$4/100","v":1234.0681259014577}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C74","v":"NREL Utility-Scale Battery Storage - 2Hr"},{"$f":"'DATA (Real)'!D74","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E74","v":"100 MW/200 MWh Lithium-ion w/Solar (Battery Only)"},{"$f":"'DATA (Real)'!F74","v":988.32170015695567},{"$f":"'DATA (Real)'!G74*G$4/100","v":878.26937943294865},{"$f":"'DATA (Real)'!H74*H$4/100","v":886.30056195309817},{"$f":"'DATA (Real)'!I74*I$4/100","v":845.67734867085994},{"$f":"'DATA (Real)'!J74*J$4/100","v":821.05475590327524},{"$f":"'DATA (Real)'!K74*K$4/100","v":797.22324882570319},{"$f":"'DATA (Real)'!L74*L$4/100","v":790.9515610494152},{"$f":"'DATA (Real)'!M74*M$4/100","v":785.66516370892202},{"$f":"'DATA (Real)'!N74*N$4/100","v":772.86489294482226},{"$f":"'DATA (Real)'!O74*O$4/100","v":772.67082545877031},{"$f":"'DATA (Real)'!P74*P$4/100","v":766.94552508289257},{"$f":"'DATA (Real)'!Q74*Q$4/100","v":774.4905280151105},{"$f":"'DATA (Real)'!R74*R$4/100","v":781.51604050868366},{"$f":"'DATA (Real)'!S74*S$4/100","v":788.47582213641635},{"$f":"'DATA (Real)'!T74*T$4/100","v":795.36358039216316},{"$f":"'DATA (Real)'!U74*U$4/100","v":802.17277771324723},{"$f":"'DATA (Real)'!V74*V$4/100","v":808.89662374354918},{"$f":"'DATA (Real)'!W74*W$4/100","v":815.5280673747709},{"$f":"'DATA (Real)'!X74*X$4/100","v":822.05978855987678},{"$f":"'DATA (Real)'!Y74*Y$4/100","v":828.48418989251775},{"$f":"'DATA (Real)'!Z74*Z$4/100","v":834.79338794612977},{"$f":"'DATA (Real)'!AA74*AA$4/100","v":840.97920436619313},{"$f":"'DATA (Real)'!AB74*AB$4/100","v":847.03315670897337},{"$f":"'DATA (Real)'!AC74*AC$4/100","v":852.94644901992433},{"$f":"'DATA (Real)'!AD74*AD$4/100","v":858.70996214471018},{"$f":"'DATA (Real)'!AE74*AE$4/100","v":864.31424376565872},{"$f":"'DATA (Real)'!AF74*AF$4/100","v":869.74949815625155},{"$f":"'DATA (Real)'!AG74*AG$4/100","v":875.00557564604719},{"$f":"'DATA (Real)'!AH74*AH$4/100","v":880.07196178828895},{"$f":"'DATA (Real)'!AI74*AI$4/100","v":884.93776622217626},{"$f":"'DATA (Real)'!AJ74*AJ$4/100","v":889.79061790728144}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C75","v":"NREL Utility PV - Class 4"},{"$f":"'DATA (Real)'!D75","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E75","v":"50 MW/200 MWh Lithium-ion w/Solar (Solar Only)"},{"$f":"'DATA (Real)'!F75","v":1302.7736478333236},{"$f":"'DATA (Real)'!G75*G$4/100","v":1167.6799999999998},{"$f":"'DATA (Real)'!H75*H$4/100","v":1202.2233446882801},{"$f":"'DATA (Real)'!I75*I$4/100","v":1189.3641508694125},{"$f":"'DATA (Real)'!J75*J$4/100","v":1165.1482253778688},{"$f":"'DATA (Real)'!K75*K$4/100","v":1137.8109807682031},{"$f":"'DATA (Real)'!L75*L$4/100","v":1108.671522523337},{"$f":"'DATA (Real)'!M75*M$4/100","v":1077.6629869776812},{"$f":"'DATA (Real)'!N75*N$4/100","v":1044.3757914191092},{"$f":"'DATA (Real)'!O75*O$4/100","v":1009.1023703702626},{"$f":"'DATA (Real)'!P75*P$4/100","v":971.77144091221999},{"$f":"'DATA (Real)'!Q75*Q$4/100","v":984.30059213757636},{"$f":"'DATA (Real)'!R75*R$4/100","v":996.91068863944702},{"$f":"'DATA (Real)'!S75*S$4/100","v":1009.5992279008053},{"$f":"'DATA (Real)'!T75*T$4/100","v":1022.3635581163618},{"$f":"'DATA (Real)'!U75*U$4/100","v":1035.2008728350988},{"$f":"'DATA (Real)'!V75*V$4/100","v":1048.1082054393319},{"$f":"'DATA (Real)'!W75*W$4/100","v":1061.082423455699},{"$f":"'DATA (Real)'!X75*X$4/100","v":1074.1202226933538},{"$f":"'DATA (Real)'!Y75*Y$4/100","v":1087.218121204513},{"$f":"'DATA (Real)'!Z75*Z$4/100","v":1100.3724530623795},{"$f":"'DATA (Real)'!AA75*AA$4/100","v":1113.5793619513288},{"$f":"'DATA (Real)'!AB75*AB$4/100","v":1126.8347945641101},{"$f":"'DATA (Real)'!AC75*AC$4/100","v":1140.1344938006689},{"$f":"'DATA (Real)'!AD75*AD$4/100","v":1153.4739917630677},{"$f":"'DATA (Real)'!AE75*AE$4/100","v":1166.8486025408124},{"$f":"'DATA (Real)'!AF75*AF$4/100","v":1180.2534147807644},{"$f":"'DATA (Real)'!AG75*AG$4/100","v":1193.6832840356446},{"$f":"'DATA (Real)'!AH75*AH$4/100","v":1207.1328248849857},{"$f":"'DATA (Real)'!AI75*AI$4/100","v":1220.5964028222245},{"$f":"'DATA (Real)'!AJ75*AJ$4/100","v":1234.0681259014577}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C76","v":"NREL Utility-Scale Battery Storage - 2Hr"},{"$f":"'DATA (Real)'!D76","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E76","v":"50 MW/200 MWh Lithium-ion w/Solar (Battery Only)"},{"$f":"'DATA (Real)'!F76","v":988.32170015695567},{"$f":"'DATA (Real)'!G76*G$4/100","v":878.26937943294865},{"$f":"'DATA (Real)'!H76*H$4/100","v":886.30056195309817},{"$f":"'DATA (Real)'!I76*I$4/100","v":845.67734867085994},{"$f":"'DATA (Real)'!J76*J$4/100","v":821.05475590327524},{"$f":"'DATA (Real)'!K76*K$4/100","v":797.22324882570319},{"$f":"'DATA (Real)'!L76*L$4/100","v":790.9515610494152},{"$f":"'DATA (Real)'!M76*M$4/100","v":785.66516370892202},{"$f":"'DATA (Real)'!N76*N$4/100","v":772.86489294482226},{"$f":"'DATA (Real)'!O76*O$4/100","v":772.67082545877031},{"$f":"'DATA (Real)'!P76*P$4/100","v":766.94552508289257},{"$f":"'DATA (Real)'!Q76*Q$4/100","v":774.4905280151105},{"$f":"'DATA (Real)'!R76*R$4/100","v":781.51604050868366},{"$f":"'DATA (Real)'!S76*S$4/100","v":788.47582213641635},{"$f":"'DATA (Real)'!T76*T$4/100","v":795.36358039216316},{"$f":"'DATA (Real)'!U76*U$4/100","v":802.17277771324723},{"$f":"'DATA (Real)'!V76*V$4/100","v":808.89662374354918},{"$f":"'DATA (Real)'!W76*W$4/100","v":815.5280673747709},{"$f":"'DATA (Real)'!X76*X$4/100","v":822.05978855987678},{"$f":"'DATA (Real)'!Y76*Y$4/100","v":828.48418989251775},{"$f":"'DATA (Real)'!Z76*Z$4/100","v":834.79338794612977},{"$f":"'DATA (Real)'!AA76*AA$4/100","v":840.97920436619313},{"$f":"'DATA (Real)'!AB76*AB$4/100","v":847.03315670897337},{"$f":"'DATA (Real)'!AC76*AC$4/100","v":852.94644901992433},{"$f":"'DATA (Real)'!AD76*AD$4/100","v":858.70996214471018},{"$f":"'DATA (Real)'!AE76*AE$4/100","v":864.31424376565872},{"$f":"'DATA (Real)'!AF76*AF$4/100","v":869.74949815625155},{"$f":"'DATA (Real)'!AG76*AG$4/100","v":875.00557564604719},{"$f":"'DATA (Real)'!AH76*AH$4/100","v":880.07196178828895},{"$f":"'DATA (Real)'!AI76*AI$4/100","v":884.93776622217626},{"$f":"'DATA (Real)'!AJ76*AJ$4/100","v":889.79061790728144}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C77","v":"NREL Land-Based Wind - Class 8"},{"$f":"'DATA (Real)'!D77","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E77","v":"NW Wind On System (Share)"},{"$f":"'DATA (Real)'!F77","v":1405.1658156023161},{"$f":"'DATA (Real)'!G77*G$4/100","v":1389.8550827414779},{"$f":"'DATA (Real)'!H77*H$4/100","v":1435.734162071429},{"$f":"'DATA (Real)'!I77*I$4/100","v":1425.4935716809728},{"$f":"'DATA (Real)'!J77*J$4/100","v":1401.9311029925768},{"$f":"'DATA (Real)'!K77*K$4/100","v":1374.871557856387},{"$f":"'DATA (Real)'!L77*L$4/100","v":1345.9041009572986},{"$f":"'DATA (Real)'!M77*M$4/100","v":1314.957008936361},{"$f":"'DATA (Real)'!N77*N$4/100","v":1281.5383226179126},{"$f":"'DATA (Real)'!O77*O$4/100","v":1246.0127749091268},{"$f":"'DATA (Real)'!P77*P$4/100","v":1208.3038385530076},{"$f":"'DATA (Real)'!Q77*Q$4/100","v":1222.537657771162},{"$f":"'DATA (Real)'!R77*R$4/100","v":1236.8129459770557},{"$f":"'DATA (Real)'!S77*S$4/100","v":1251.1246386376474},{"$f":"'DATA (Real)'!T77*T$4/100","v":1265.4674283094521},{"$f":"'DATA (Real)'!U77*U$4/100","v":1279.8357564017156},{"$f":"'DATA (Real)'!V77*V$4/100","v":1294.2238046947373},{"$f":"'DATA (Real)'!W77*W$4/100","v":1308.6254866065528},{"$f":"'DATA (Real)'!X77*X$4/100","v":1323.0344382010167},{"$f":"'DATA (Real)'!Y77*Y$4/100","v":1337.4440089301188},{"$f":"'DATA (Real)'!Z77*Z$4/100","v":1351.8472521032124},{"$f":"'DATA (Real)'!AA77*AA$4/100","v":1366.2369150756003},{"$f":"'DATA (Real)'!AB77*AB$4/100","v":1380.6054291487546},{"$f":"'DATA (Real)'!AC77*AC$4/100","v":1394.9448991742318},{"$f":"'DATA (Real)'!AD77*AD$4/100","v":1409.2470928531213},{"$f":"'DATA (Real)'!AE77*AE$4/100","v":1423.5034297226821},{"$f":"'DATA (Real)'!AF77*AF$4/100","v":1437.7049698215624},{"$f":"'DATA (Real)'!AG77*AG$4/100","v":1451.8424020248078},{"$f":"'DATA (Real)'!AH77*AH$4/100","v":1465.9060320396022},{"$f":"'DATA (Real)'!AI77*AI$4/100","v":1479.8857700524677},{"$f":"'DATA (Real)'!AJ77*AJ$4/100","v":1493.7711180183924}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C78","v":"NREL Land-Based Wind - Class 8/Off System Adjustment"},{"$f":"'DATA (Real)'!D78","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E78","v":"NW Wind Off System"},{"$f":"'DATA (Real)'!F78","v":1520.8934786364061},{"$f":"'DATA (Real)'!G78*G$4/100","v":1509.7061782843689},{"$f":"'DATA (Real)'!H78*H$4/100","v":1565.5226030155086},{"$f":"'DATA (Real)'!I78*I$4/100","v":1560.7594404598806},{"$f":"'DATA (Real)'!J78*J$4/100","v":1541.7713618521741},{"$f":"'DATA (Real)'!K78*K$4/100","v":1519.2585582639222},{"$f":"'DATA (Real)'!L78*L$4/100","v":1494.9711814883556},{"$f":"'DATA (Real)'!M78*M$4/100","v":1468.8411961425868},{"$f":"'DATA (Real)'!N78*N$4/100","v":1440.3286385406029},{"$f":"'DATA (Real)'!O78*O$4/100","v":1409.8506092651994},{"$f":"'DATA (Real)'!P78*P$4/100","v":1377.3344276406235},{"$f":"'DATA (Real)'!Q78*Q$4/100","v":1395.5881116535841},{"$f":"'DATA (Real)'!R78*R$4/100","v":1413.9783279001367},{"$f":"'DATA (Real)'!S78*S$4/100","v":1432.5022490154972},{"$f":"'DATA (Real)'!T78*T$4/100","v":1451.1568571492298},{"$f":"'DATA (Real)'!U78*U$4/100","v":1469.938936952323},{"$f":"'DATA (Real)'!V78*V$4/100","v":1488.8450683478923},{"$f":"'DATA (Real)'!W78*W$4/100","v":1507.8716190793816},{"$f":"'DATA (Real)'!X78*X$4/100","v":1527.0147370299765},{"$f":"'DATA (Real)'!Y78*Y$4/100","v":1546.2703423067628},{"$f":"'DATA (Real)'!Z78*Z$4/100","v":1565.6341190830053},{"$f":"'DATA (Real)'!AA78*AA$4/100","v":1585.1015071917259},{"$f":"'DATA (Real)'!AB78*AB$4/100","v":1604.6676934635939},{"$f":"'DATA (Real)'!AC78*AC$4/100","v":1624.3276028019434},{"$f":"'DATA (Real)'!AD78*AD$4/100","v":1644.075888987544},{"$f":"'DATA (Real)'!AE78*AE$4/100","v":1663.9069252055551},{"$f":"'DATA (Real)'!AF78*AF$4/100","v":1683.8147942868884},{"$f":"'DATA (Real)'!AG78*AG$4/100","v":1703.7932786560009},{"$f":"'DATA (Real)'!AH78*AH$4/100","v":1723.8358499769195},{"$f":"'DATA (Real)'!AI78*AI$4/100","v":1743.9356584890888},{"$f":"'DATA (Real)'!AJ78*AJ$4/100","v":1764.085522024405}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C79","v":"NREL Land-Based Wind - Class 3/Off System Adjustment"},{"$f":"'DATA (Real)'!D79","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E79","v":"Wind Montana"},{"$f":"'DATA (Real)'!F79","v":1555.1658156023161},{"$f":"'DATA (Real)'!G79*G$4/100","v":1543.6050827414779},{"$f":"'DATA (Real)'!H79*H$4/100","v":1600.5405094074945},{"$f":"'DATA (Real)'!I79*I$4/100","v":1595.5275763545383},{"$f":"'DATA (Real)'!J79*J$4/100","v":1575.9648033885783},{"$f":"'DATA (Real)'!K79*K$4/100","v":1552.7920108945657},{"$f":"'DATA (Real)'!L79*L$4/100","v":1527.7981107799967},{"$f":"'DATA (Real)'!M79*M$4/100","v":1500.9133183117658},{"$f":"'DATA (Real)'!N79*N$4/100","v":1471.5856707995765},{"$f":"'DATA (Real)'!O79*O$4/100","v":1440.2411647507874},{"$f":"'DATA (Real)'!P79*P$4/100","v":1406.8052529711847},{"$f":"'DATA (Real)'!Q79*Q$4/100","v":1425.4061033065391},{"$f":"'DATA (Real)'!R79*R$4/100","v":1444.1444973142111},{"$f":"'DATA (Real)'!S79*S$4/100","v":1463.0174841042201},{"$f":"'DATA (Real)'!T79*T$4/100","v":1482.0219163762895},{"$f":"'DATA (Real)'!U79*U$4/100","v":1501.1544432060234},{"$f":"'DATA (Real)'!V79*V$4/100","v":1520.4115026087395},{"$f":"'DATA (Real)'!W79*W$4/100","v":1539.7893138746635},{"$f":"'DATA (Real)'!X79*X$4/100","v":1559.2838696690255},{"$f":"'DATA (Real)'!Y79*Y$4/100","v":1578.8909278904241},{"$f":"'DATA (Real)'!Z79*Z$4/100","v":1598.6060032806447},{"$f":"'DATA (Real)'!AA79*AA$4/100","v":1618.4243587789356},{"$f":"'DATA (Real)'!AB79*AB$4/100","v":1638.3409966135637},{"$f":"'DATA (Real)'!AC79*AC$4/100","v":1658.3506491232663},{"$f":"'DATA (Real)'!AD79*AD$4/100","v":1678.4477693010347},{"$f":"'DATA (Real)'!AE79*AE$4/100","v":1698.6265210524496},{"$f":"'DATA (Real)'!AF79*AF$4/100","v":1718.8807691605848},{"$f":"'DATA (Real)'!AG79*AG$4/100","v":1739.2040689492887},{"$f":"'DATA (Real)'!AH79*AH$4/100","v":1759.5896556364219},{"$f":"'DATA (Real)'!AI79*AI$4/100","v":1780.0304333684171},{"$f":"'DATA (Real)'!AJ79*AJ$4/100","v":1800.5189639272926}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C80","v":"NREL Wind Speed Class 12"},{"$f":"'DATA (Real)'!D80","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E80","v":"Off Shore Wind (Share)"},{"$f":"'DATA (Real)'!F80","v":5291.9935008687917},{"$f":"'DATA (Real)'!G80*G$4/100","v":4970.0351548618146},{"$f":"'DATA (Real)'!H80*H$4/100","v":5085.1714233888415},{"$f":"'DATA (Real)'!I80*I$4/100","v":5069.1310130204683},{"$f":"'DATA (Real)'!J80*J$4/100","v":5047.5788342309834},{"$f":"'DATA (Real)'!K80*K$4/100","v":5042.7027571538119},{"$f":"'DATA (Real)'!L80*L$4/100","v":5053.6685321493651},{"$f":"'DATA (Real)'!M80*M$4/100","v":5076.5099768171103},{"$f":"'DATA (Real)'!N80*N$4/100","v":5107.039614161692},{"$f":"'DATA (Real)'!O80*O$4/100","v":5145.2030569552562},{"$f":"'DATA (Real)'!P80*P$4/100","v":5189.8066984043726},{"$f":"'DATA (Real)'!Q80*Q$4/100","v":5239.9863204548419},{"$f":"'DATA (Real)'!R80*R$4/100","v":5295.100134982381},{"$f":"'DATA (Real)'!S80*S$4/100","v":5354.6619216214212},{"$f":"'DATA (Real)'!T80*T$4/100","v":5418.2975133987775},{"$f":"'DATA (Real)'!U80*U$4/100","v":5485.7155057504287},{"$f":"'DATA (Real)'!V80*V$4/100","v":5556.6869661931714},{"$f":"'DATA (Real)'!W80*W$4/100","v":5631.0310276941291},{"$f":"'DATA (Real)'!X80*X$4/100","v":5708.6044377270164},{"$f":"'DATA (Real)'!Y80*Y$4/100","v":5789.2938328389337},{"$f":"'DATA (Real)'!Z80*Z$4/100","v":5873.0099321789503},{"$f":"'DATA (Real)'!AA80*AA$4/100","v":5959.6831083325806},{"$f":"'DATA (Real)'!AB80*AB$4/100","v":6049.2599638410402},{"$f":"'DATA (Real)'!AC80*AC$4/100","v":6141.700653510974},{"$f":"'DATA (Real)'!AD80*AD$4/100","v":6236.976767591218},{"$f":"'DATA (Real)'!AE80*AE$4/100","v":6335.069642162257},{"$f":"'DATA (Real)'!AF80*AF$4/100","v":6435.968998753091},{"$f":"'DATA (Real)'!AG80*AG$4/100","v":6539.6718404082803},{"$f":"'DATA (Real)'!AH80*AH$4/100","v":6646.1815495005567},{"$f":"'DATA (Real)'!AI80*AI$4/100","v":6755.5071457138065},{"$f":"'DATA (Real)'!AJ80*AJ$4/100","v":6867.662672276193}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C81","v":"NREL Nuclear - Small Modular Reactor"},{"$f":"'DATA (Real)'!D81","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E81","v":"Small Modular Reactor (share)"},{"$f":"'DATA (Real)'!F81","v":6809.4209964769625},{"$f":"'DATA (Real)'!G81*G$4/100","v":6936.0365268439873},{"$f":"'DATA (Real)'!H81*H$4/100","v":7388.058491101945},{"$f":"'DATA (Real)'!I81*I$4/100","v":7574.1678211954168},{"$f":"'DATA (Real)'!J81*J$4/100","v":7702.9519030762731},{"$f":"'DATA (Real)'!K81*K$4/100","v":7824.5049203706158},{"$f":"'DATA (Real)'!L81*L$4/100","v":7947.6473695162185},{"$f":"'DATA (Real)'!M81*M$4/100","v":8072.3832603257142},{"$f":"'DATA (Real)'!N81*N$4/100","v":8196.0565076216935},{"$f":"'DATA (Real)'!O81*O$4/100","v":8321.2614714012543},{"$f":"'DATA (Real)'!P81*P$4/100","v":8448.0080550302991},{"$f":"'DATA (Real)'!Q81*Q$4/100","v":8576.3018056886685},{"$f":"'DATA (Real)'!R81*R$4/100","v":8706.1541803840755},{"$f":"'DATA (Real)'!S81*S$4/100","v":8837.574046105743},{"$f":"'DATA (Real)'!T81*T$4/100","v":8970.5508861157887},{"$f":"'DATA (Real)'!U81*U$4/100","v":9105.1103278930459},{"$f":"'DATA (Real)'!V81*V$4/100","v":9241.2464167336584},{"$f":"'DATA (Real)'!W81*W$4/100","v":9378.9709968108946},{"$f":"'DATA (Real)'!X81*X$4/100","v":9518.2768432092835},{"$f":"'DATA (Real)'!Y81*Y$4/100","v":9659.1743454627467},{"$f":"'DATA (Real)'!Z81*Z$4/100","v":9801.6669402460539},{"$f":"'DATA (Real)'!AA81*AA$4/100","v":9945.7436036587296},{"$f":"'DATA (Real)'!AB81*AB$4/100","v":10091.42345066358},{"$f":"'DATA (Real)'!AC81*AC$4/100","v":10238.699075920456},{"$f":"'DATA (Real)'!AD81*AD$4/100","v":10387.570531861184},{"$f":"'DATA (Real)'!AE81*AE$4/100","v":10538.046599021247},{"$f":"'DATA (Real)'!AF81*AF$4/100","v":10690.104902703375},{"$f":"'DATA (Real)'!AG81*AG$4/100","v":10843.755026481091},{"$f":"'DATA (Real)'!AH81*AH$4/100","v":10998.9856329347},{"$f":"'DATA (Real)'!AI81*AI$4/100","v":11155.804310131318},{"$f":"'DATA (Real)'!AJ81*AJ$4/100","v":11314.199701836767}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C82","v":"NREL Geothermal - Hydro / Flash"},{"$f":"'DATA (Real)'!D82","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E82","v":"Geothermal (Off System)"},{"$f":"'DATA (Real)'!F82","v":4559.2782029260652},{"$f":"'DATA (Real)'!G82*G$4/100","v":4605.9441880333115},{"$f":"'DATA (Real)'!H82*H$4/100","v":4865.0064295029933},{"$f":"'DATA (Real)'!I82*I$4/100","v":4944.8788792888563},{"$f":"'DATA (Real)'!J82*J$4/100","v":4985.0001223684931},{"$f":"'DATA (Real)'!K82*K$4/100","v":5018.4333340572384},{"$f":"'DATA (Real)'!L82*L$4/100","v":5050.8734885848235},{"$f":"'DATA (Real)'!M82*M$4/100","v":5082.2595536550207},{"$f":"'DATA (Real)'!N82*N$4/100","v":5110.8613185847207},{"$f":"'DATA (Real)'!O82*O$4/100","v":5138.261747547358},{"$f":"'DATA (Real)'!P82*P$4/100","v":5164.3941385061598},{"$f":"'DATA (Real)'!Q82*Q$4/100","v":5251.620755505528},{"$f":"'DATA (Real)'!R82*R$4/100","v":5340.3206300660177},{"$f":"'DATA (Real)'!S82*S$4/100","v":5430.5186455078319},{"$f":"'DATA (Real)'!T82*T$4/100","v":5522.2401054304592},{"$f":"'DATA (Real)'!U82*U$4/100","v":5615.5107408111799},{"$f":"'DATA (Real)'!V82*V$4/100","v":5710.3567172234807},{"$f":"'DATA (Real)'!W82*W$4/100","v":5806.8046421773852},{"$f":"'DATA (Real)'!X82*X$4/100","v":5904.8815725837612},{"$f":"'DATA (Real)'!Y82*Y$4/100","v":6004.6150223447012},{"$f":"'DATA (Real)'!Z82*Z$4/100","v":6106.0329700721031},{"$f":"'DATA (Real)'!AA82*AA$4/100","v":6209.1638669366212},{"$f":"'DATA (Real)'!AB82*AB$4/100","v":6314.0366446491807},{"$f":"'DATA (Real)'!AC82*AC$4/100","v":6420.6807235773058},{"$f":"'DATA (Real)'!AD82*AD$4/100","v":6529.1260209985267},{"$f":"'DATA (Real)'!AE82*AE$4/100","v":6639.4029594931917},{"$f":"'DATA (Real)'!AF82*AF$4/100","v":6751.5424754790311},{"$f":"'DATA (Real)'!AG82*AG$4/100","v":6865.5760278898724},{"$f":"'DATA (Real)'!AH82*AH$4/100","v":6981.535607000932},{"$f":"'DATA (Real)'!AI82*AI$4/100","v":7099.4537434031781},{"$f":"'DATA (Real)'!AJ82*AJ$4/100","v":7219.3635171292581}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C83","v":"Internal"},{"$f":"'DATA (Real)'!D83","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E83","v":"7F.04 CT Frame Greenfield"},null,null,{"$f":"'DATA (Real)'!H83","v":744.45829524363558},{"$f":"'DATA (Real)'!I83*I$4/$H$4","v":768.07251236876368},{"$f":"'DATA (Real)'!J83*J$4/$H$4","v":786.13981807117136},{"$f":"'DATA (Real)'!K83*K$4/$H$4","v":803.69694067476075},{"$f":"'DATA (Real)'!L83*L$4/$H$4","v":821.64617234983041},{"$f":"'DATA (Real)'!M83*M$4/$H$4","v":839.99627019897673},{"$f":"'DATA (Real)'!N83*N$4/$H$4","v":858.47618814335431},{"$f":"'DATA (Real)'!O83*O$4/$H$4","v":877.36266428250804},{"$f":"'DATA (Real)'!P83*P$4/$H$4","v":896.66464289672308},{"$f":"'DATA (Real)'!Q83*Q$4/$H$4","v":916.391265040451},{"$f":"'DATA (Real)'!R83*R$4/$H$4","v":936.55187287134106},{"$f":"'DATA (Real)'!S83*S$4/$H$4","v":957.15601407451049},{"$f":"'DATA (Real)'!T83*T$4/$H$4","v":978.21344638414985},{"$f":"'DATA (Real)'!U83*U$4/$H$4","v":999.73414220460108},{"$f":"'DATA (Real)'!V83*V$4/$H$4","v":1021.7282933331022},{"$f":"'DATA (Real)'!W83*W$4/$H$4","v":1044.2063157864304},{"$f":"'DATA (Real)'!X83*X$4/$H$4","v":1067.1788547337319},{"$f":"'DATA (Real)'!Y83*Y$4/$H$4","v":1090.6567895378741},{"$f":"'DATA (Real)'!Z83*Z$4/$H$4","v":1114.6512389077072},{"$f":"'DATA (Real)'!AA83*AA$4/$H$4","v":1139.1735661636769},{"$f":"'DATA (Real)'!AB83*AB$4/$H$4","v":1164.235384619278},{"$f":"'DATA (Real)'!AC83*AC$4/$H$4","v":1189.8485630809018},{"$f":"'DATA (Real)'!AD83*AD$4/$H$4","v":1216.0252314686818},{"$f":"'DATA (Real)'!AE83*AE$4/$H$4","v":1242.7777865609928},{"$f":"'DATA (Real)'!AF83*AF$4/$H$4","v":1270.1188978653345},{"$f":"'DATA (Real)'!AG83*AG$4/$H$4","v":1298.0615136183719},{"$f":"'DATA (Real)'!AH83*AH$4/$H$4","v":1326.6188669179762},{"$f":"'DATA (Real)'!AI83*AI$4/$H$4","v":1355.8044819901718},{"$f":"'DATA (Real)'!AJ83*AJ$4/$H$4","v":1385.6321805939556}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C84","v":"Internal"},{"$f":"'DATA (Real)'!D84","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E84","v":"Reciprocating Engine (ICE) Machine"},null,null,{"$f":"'DATA (Real)'!H84","v":1139.3241946095191},{"$f":"'DATA (Real)'!I84*I$4/$H$4","v":1175.4635580625331},{"$f":"'DATA (Real)'!J84*J$4/$H$4","v":1203.1138893835414},{"$f":"'DATA (Real)'!K84*K$4/$H$4","v":1229.9834329131072},{"$f":"'DATA (Real)'!L84*L$4/$H$4","v":1257.4530629148333},{"$f":"'DATA (Real)'!M84*M$4/$H$4","v":1285.5361813199308},{"$f":"'DATA (Real)'!N84*N$4/$H$4","v":1313.8179773089696},{"$f":"'DATA (Real)'!O84*O$4/$H$4","v":1342.7219728097671},{"$f":"'DATA (Real)'!P84*P$4/$H$4","v":1372.2618562115817},{"$f":"'DATA (Real)'!Q84*Q$4/$H$4","v":1402.4516170482366},{"$f":"'DATA (Real)'!R84*R$4/$H$4","v":1433.3055526232979},{"$f":"'DATA (Real)'!S84*S$4/$H$4","v":1464.8382747810103},{"$f":"'DATA (Real)'!T84*T$4/$H$4","v":1497.0647168261926},{"$f":"'DATA (Real)'!U84*U$4/$H$4","v":1530.0001405963687},{"$f":"'DATA (Real)'!V84*V$4/$H$4","v":1563.6601436894889},{"$f":"'DATA (Real)'!W84*W$4/$H$4","v":1598.0606668506575},{"$f":"'DATA (Real)'!X84*X$4/$H$4","v":1633.2180015213723},{"$f":"'DATA (Real)'!Y84*Y$4/$H$4","v":1669.1487975548423},{"$f":"'DATA (Real)'!Z84*Z$4/$H$4","v":1705.870071101049},{"$f":"'DATA (Real)'!AA84*AA$4/$H$4","v":1743.399212665272},{"$f":"'DATA (Real)'!AB84*AB$4/$H$4","v":1781.7539953439082},{"$f":"'DATA (Real)'!AC84*AC$4/$H$4","v":1820.952583241474},{"$f":"'DATA (Real)'!AD84*AD$4/$H$4","v":1861.0135400727863},{"$f":"'DATA (Real)'!AE84*AE$4/$H$4","v":1901.9558379543878},{"$f":"'DATA (Real)'!AF84*AF$4/$H$4","v":1943.7988663893841},{"$f":"'DATA (Real)'!AG84*AG$4/$H$4","v":1986.5624414499509},{"$f":"'DATA (Real)'!AH84*AH$4/$H$4","v":2030.2668151618495},{"$f":"'DATA (Real)'!AI84*AI$4/$H$4","v":2074.9326850954103},{"$f":"'DATA (Real)'!AJ84*AJ$4/$H$4","v":2120.5812041675094}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C85","v":"Internal"},{"$f":"'DATA (Real)'!D85","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E85","v":"NG CCCT (1x1 w/DF)"},null,null,{"$f":"'DATA (Real)'!H85","v":1139.1139386780339},{"$f":"'DATA (Real)'!I85*I$4/$H$4","v":1175.2466328129012},{"$f":"'DATA (Real)'!J85*J$4/$H$4","v":1202.8918614193396},{"$f":"'DATA (Real)'!K85*K$4/$H$4","v":1229.7564463243714},{"$f":"'DATA (Real)'!L85*L$4/$H$4","v":1257.2210069589489},{"$f":"'DATA (Real)'!M85*M$4/$H$4","v":1285.2989427810321},{"$f":"'DATA (Real)'!N85*N$4/$H$4","v":1313.575519522215},{"$f":"'DATA (Real)'!O85*O$4/$H$4","v":1342.4741809517036},{"$f":"'DATA (Real)'!P85*P$4/$H$4","v":1372.0086129326412},{"$f":"'DATA (Real)'!Q85*Q$4/$H$4","v":1402.1928024171593},{"$f":"'DATA (Real)'!R85*R$4/$H$4","v":1433.041044070337},{"$f":"'DATA (Real)'!S85*S$4/$H$4","v":1464.5679470398843},{"$f":"'DATA (Real)'!T85*T$4/$H$4","v":1496.7884418747617},{"$f":"'DATA (Real)'!U85*U$4/$H$4","v":1529.7177875960065},{"$f":"'DATA (Real)'!V85*V$4/$H$4","v":1563.3715789231185},{"$f":"'DATA (Real)'!W85*W$4/$H$4","v":1597.765753659427},{"$f":"'DATA (Real)'!X85*X$4/$H$4","v":1632.9166002399347},{"$f":"'DATA (Real)'!Y85*Y$4/$H$4","v":1668.8407654452133},{"$f":"'DATA (Real)'!Z85*Z$4/$H$4","v":1705.555262285008},{"$f":"'DATA (Real)'!AA85*AA$4/$H$4","v":1743.0774780552781},{"$f":"'DATA (Real)'!AB85*AB$4/$H$4","v":1781.4251825724944},{"$f":"'DATA (Real)'!AC85*AC$4/$H$4","v":1820.616536589089},{"$f":"'DATA (Real)'!AD85*AD$4/$H$4","v":1860.6701003940491},{"$f":"'DATA (Real)'!AE85*AE$4/$H$4","v":1901.6048426027182},{"$f":"'DATA (Real)'!AF85*AF$4/$H$4","v":1943.4401491399778},{"$f":"'DATA (Real)'!AG85*AG$4/$H$4","v":1986.1958324210573},{"$f":"'DATA (Real)'!AH85*AH$4/$H$4","v":2029.8921407343207},{"$f":"'DATA (Real)'!AI85*AI$4/$H$4","v":2074.549767830476},{"$f":"'DATA (Real)'!AJ85*AJ$4/$H$4","v":2120.1898627227461}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C86","v":"Internal"},{"$f":"'DATA (Real)'!D86","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E86","v":"Hydrogen Fuel Cell with 40 hrs Storage "},{"$f":"'DATA (Real)'!F86","v":5356},{"$f":"'DATA (Real)'!G86*G$4/100","v":5489.8999999999987},{"$f":"'DATA (Real)'!H86*H$4/100","v":5884.6853088797807},{"$f":"'DATA (Real)'!I86*I$4/100","v":6071.3475268774464},{"$f":"'DATA (Real)'!J86*J$4/100","v":6214.1633288065577},{"$f":"'DATA (Real)'!K86*K$4/100","v":6352.9463098165706},{"$f":"'DATA (Real)'!L86*L$4/100","v":6494.8287774024739},{"$f":"'DATA (Real)'!M86*M$4/100","v":6639.8799534311283},{"$f":"'DATA (Real)'!N86*N$4/100","v":6785.9573124066146},{"$f":"'DATA (Real)'!O86*O$4/100","v":6935.2483732795599},{"$f":"'DATA (Real)'!P86*P$4/100","v":7087.82383749171},{"$f":"'DATA (Real)'!Q86*Q$4/100","v":7243.7559619165268},{"$f":"'DATA (Real)'!R86*R$4/100","v":7403.1185930786914},{"$f":"'DATA (Real)'!S86*S$4/100","v":7565.9872021264237},{"$f":"'DATA (Real)'!T86*T$4/100","v":7732.4389205732041},{"$f":"'DATA (Real)'!U86*U$4/100","v":7902.552576825814},{"$f":"'DATA (Real)'!V86*V$4/100","v":8076.408733515982},{"$f":"'DATA (Real)'!W86*W$4/100","v":8254.0897256533335},{"$f":"'DATA (Real)'!X86*X$4/100","v":8435.6796996177072},{"$f":"'DATA (Real)'!Y86*Y$4/100","v":8621.264653009297},{"$f":"'DATA (Real)'!Z86*Z$4/100","v":8810.9324753755009},{"$f":"'DATA (Real)'!AA86*AA$4/100","v":9004.772989833762},{"$f":"'DATA (Real)'!AB86*AB$4/100","v":9202.8779956101062},{"$f":"'DATA (Real)'!AC86*AC$4/100","v":9405.3413115135281},{"$f":"'DATA (Real)'!AD86*AD$4/100","v":9612.2588203668238},{"$f":"'DATA (Real)'!AE86*AE$4/100","v":9823.7285144148955},{"$f":"'DATA (Real)'!AF86*AF$4/100","v":10039.850541732023},{"$f":"'DATA (Real)'!AG86*AG$4/100","v":10260.727253650128},{"$f":"'DATA (Real)'!AH86*AH$4/100","v":10486.463253230431},{"$f":"'DATA (Real)'!AI86*AI$4/100","v":10717.165444801502},{"$f":"'DATA (Real)'!AJ86*AJ$4/100","v":10952.943084587134}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C87","v":"Internal"},{"$f":"'DATA (Real)'!D87","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E87","v":"7F.04 CT Frame Greenfield + amonia + storage"},null,null,{"$f":"'DATA (Real)'!H87*H$4/100","v":939.68699574746392},{"$f":"'DATA (Real)'!I87*I$4/$H$4","v":882.39368470040711},{"$f":"'DATA (Real)'!J87*J$4/$H$4","v":903.15015781280783},{"$f":"'DATA (Real)'!K87*K$4/$H$4","v":923.32051133729374},{"$f":"'DATA (Real)'!L87*L$4/$H$4","v":943.94133609049334},{"$f":"'DATA (Real)'!M87*M$4/$H$4","v":965.02269259651439},{"$f":"'DATA (Real)'!N87*N$4/$H$4","v":986.25319183363774},{"$f":"'DATA (Real)'!O87*O$4/$H$4","v":1007.9507620539778},{"$f":"'DATA (Real)'!P87*P$4/$H$4","v":1030.1256788191652},{"$f":"'DATA (Real)'!Q87*Q$4/$H$4","v":1052.7884437531868},{"$f":"'DATA (Real)'!R87*R$4/$H$4","v":1075.9497895157572},{"$f":"'DATA (Real)'!S87*S$4/$H$4","v":1099.6206848851036},{"$f":"'DATA (Real)'!T87*T$4/$H$4","v":1123.8123399525759},{"$f":"'DATA (Real)'!U87*U$4/$H$4","v":1148.5362114315326},{"$f":"'DATA (Real)'!V87*V$4/$H$4","v":1173.8040080830262},{"$f":"'DATA (Real)'!W87*W$4/$H$4","v":1199.6276962608526},{"$f":"'DATA (Real)'!X87*X$4/$H$4","v":1226.0195055785916},{"$f":"'DATA (Real)'!Y87*Y$4/$H$4","v":1252.9919347013206},{"$f":"'DATA (Real)'!Z87*Z$4/$H$4","v":1280.5577572647499},{"$f":"'DATA (Real)'!AA87*AA$4/$H$4","v":1308.7300279245742},{"$f":"'DATA (Real)'!AB87*AB$4/$H$4","v":1337.5220885389149},{"$f":"'DATA (Real)'!AC87*AC$4/$H$4","v":1366.9475744867711},{"$f":"'DATA (Real)'!AD87*AD$4/$H$4","v":1397.0204211254797},{"$f":"'DATA (Real)'!AE87*AE$4/$H$4","v":1427.7548703902407},{"$f":"'DATA (Real)'!AF87*AF$4/$H$4","v":1459.1654775388258},{"$f":"'DATA (Real)'!AG87*AG$4/$H$4","v":1491.26711804468},{"$f":"'DATA (Real)'!AH87*AH$4/$H$4","v":1524.0749946416629},{"$f":"'DATA (Real)'!AI87*AI$4/$H$4","v":1557.6046445237796},{"$f":"'DATA (Real)'!AJ87*AJ$4/$H$4","v":1591.8719467033027}]
[]
[null,null,null,{"$f":"'DATA (Real)'!D89","v":"Variable Operation and Maintenance Expenses ($/MWh)"}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C90","v":"NREL Utility-Scale Battery Storage - 4Hr"},{"$f":"'DATA (Real)'!D90","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E90","v":"Distribution Scale 4hr Lithium-Ion"},{"$f":"'DATA (Real)'!F90","v":0},{"$f":"'DATA (Real)'!G90*G$4/100","v":0},{"$f":"'DATA (Real)'!H90*H$4/100","v":0},{"$f":"'DATA (Real)'!I90*I$4/100","v":0},{"$f":"'DATA (Real)'!J90*J$4/100","v":0},{"$f":"'DATA (Real)'!K90*K$4/100","v":0},{"$f":"'DATA (Real)'!L90*L$4/100","v":0},{"$f":"'DATA (Real)'!M90*M$4/100","v":0},{"$f":"'DATA (Real)'!N90*N$4/100","v":0},{"$f":"'DATA (Real)'!O90*O$4/100","v":0},{"$f":"'DATA (Real)'!P90*P$4/100","v":0},{"$f":"'DATA (Real)'!Q90*Q$4/100","v":0},{"$f":"'DATA (Real)'!R90*R$4/100","v":0},{"$f":"'DATA (Real)'!S90*S$4/100","v":0},{"$f":"'DATA (Real)'!T90*T$4/100","v":0},{"$f":"'DATA (Real)'!U90*U$4/100","v":0},{"$f":"'DATA (Real)'!V90*V$4/100","v":0},{"$f":"'DATA (Real)'!W90*W$4/100","v":0},{"$f":"'DATA (Real)'!X90*X$4/100","v":0},{"$f":"'DATA (Real)'!Y90*Y$4/100","v":0},{"$f":"'DATA (Real)'!Z90*Z$4/100","v":0},{"$f":"'DATA (Real)'!AA90*AA$4/100","v":0},{"$f":"'DATA (Real)'!AB90*AB$4/100","v":0},{"$f":"'DATA (Real)'!AC90*AC$4/100","v":0},{"$f":"'DATA (Real)'!AD90*AD$4/100","v":0},{"$f":"'DATA (Real)'!AE90*AE$4/100","v":0},{"$f":"'DATA (Real)'!AF90*AF$4/100","v":0},{"$f":"'DATA (Real)'!AG90*AG$4/100","v":0},{"$f":"'DATA (Real)'!AH90*AH$4/100","v":0},{"$f":"'DATA (Real)'!AI90*AI$4/100","v":0},{"$f":"'DATA (Real)'!AJ90*AJ$4/100","v":0},{"$f":"'DATA (Real)'!AK90*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL90*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM90*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN90*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO90*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP90*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ90*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR90*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS90*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT90*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU90*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV90*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW90*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX90*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY90*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ90*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA90*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB90*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC90*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD90*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE90*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF90*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG90*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH90*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI90*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ90*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK90*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL90*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM90*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN90*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO90*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP90*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ90*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR90*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS90*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT90*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU90*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV90*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW90*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX90*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C91","v":"NREL Utility-Scale Battery Storage - 8Hr"},{"$f":"'DATA (Real)'!D91","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E91","v":"Distribution Scale 8hr Lithium-Ion"},{"$f":"'DATA (Real)'!F91","v":0},{"$f":"'DATA (Real)'!G91*G$4/100","v":0},{"$f":"'DATA (Real)'!H91*H$4/100","v":0},{"$f":"'DATA (Real)'!I91*I$4/100","v":0},{"$f":"'DATA (Real)'!J91*J$4/100","v":0},{"$f":"'DATA (Real)'!K91*K$4/100","v":0},{"$f":"'DATA (Real)'!L91*L$4/100","v":0},{"$f":"'DATA (Real)'!M91*M$4/100","v":0},{"$f":"'DATA (Real)'!N91*N$4/100","v":0},{"$f":"'DATA (Real)'!O91*O$4/100","v":0},{"$f":"'DATA (Real)'!P91*P$4/100","v":0},{"$f":"'DATA (Real)'!Q91*Q$4/100","v":0},{"$f":"'DATA (Real)'!R91*R$4/100","v":0},{"$f":"'DATA (Real)'!S91*S$4/100","v":0},{"$f":"'DATA (Real)'!T91*T$4/100","v":0},{"$f":"'DATA (Real)'!U91*U$4/100","v":0},{"$f":"'DATA (Real)'!V91*V$4/100","v":0},{"$f":"'DATA (Real)'!W91*W$4/100","v":0},{"$f":"'DATA (Real)'!X91*X$4/100","v":0},{"$f":"'DATA (Real)'!Y91*Y$4/100","v":0},{"$f":"'DATA (Real)'!Z91*Z$4/100","v":0},{"$f":"'DATA (Real)'!AA91*AA$4/100","v":0},{"$f":"'DATA (Real)'!AB91*AB$4/100","v":0},{"$f":"'DATA (Real)'!AC91*AC$4/100","v":0},{"$f":"'DATA (Real)'!AD91*AD$4/100","v":0},{"$f":"'DATA (Real)'!AE91*AE$4/100","v":0},{"$f":"'DATA (Real)'!AF91*AF$4/100","v":0},{"$f":"'DATA (Real)'!AG91*AG$4/100","v":0},{"$f":"'DATA (Real)'!AH91*AH$4/100","v":0},{"$f":"'DATA (Real)'!AI91*AI$4/100","v":0},{"$f":"'DATA (Real)'!AJ91*AJ$4/100","v":0},{"$f":"'DATA (Real)'!AK91*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL91*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM91*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN91*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO91*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP91*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ91*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR91*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS91*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT91*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU91*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV91*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW91*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX91*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY91*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ91*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA91*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB91*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC91*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD91*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE91*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF91*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG91*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH91*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI91*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ91*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK91*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL91*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM91*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN91*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO91*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP91*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ91*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR91*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS91*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT91*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU91*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV91*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW91*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX91*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C92","v":"NREL Utility-Scale Battery Storage - 4Hr"},{"$f":"'DATA (Real)'!D92","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E92","v":"4hr Lithium-Ion"},{"$f":"'DATA (Real)'!F92","v":0},{"$f":"'DATA (Real)'!G92*G$4/100","v":0},{"$f":"'DATA (Real)'!H92*H$4/100","v":0},{"$f":"'DATA (Real)'!I92*I$4/100","v":0},{"$f":"'DATA (Real)'!J92*J$4/100","v":0},{"$f":"'DATA (Real)'!K92*K$4/100","v":0},{"$f":"'DATA (Real)'!L92*L$4/100","v":0},{"$f":"'DATA (Real)'!M92*M$4/100","v":0},{"$f":"'DATA (Real)'!N92*N$4/100","v":0},{"$f":"'DATA (Real)'!O92*O$4/100","v":0},{"$f":"'DATA (Real)'!P92*P$4/100","v":0},{"$f":"'DATA (Real)'!Q92*Q$4/100","v":0},{"$f":"'DATA (Real)'!R92*R$4/100","v":0},{"$f":"'DATA (Real)'!S92*S$4/100","v":0},{"$f":"'DATA (Real)'!T92*T$4/100","v":0},{"$f":"'DATA (Real)'!U92*U$4/100","v":0},{"$f":"'DATA (Real)'!V92*V$4/100","v":0},{"$f":"'DATA (Real)'!W92*W$4/100","v":0},{"$f":"'DATA (Real)'!X92*X$4/100","v":0},{"$f":"'DATA (Real)'!Y92*Y$4/100","v":0},{"$f":"'DATA (Real)'!Z92*Z$4/100","v":0},{"$f":"'DATA (Real)'!AA92*AA$4/100","v":0},{"$f":"'DATA (Real)'!AB92*AB$4/100","v":0},{"$f":"'DATA (Real)'!AC92*AC$4/100","v":0},{"$f":"'DATA (Real)'!AD92*AD$4/100","v":0},{"$f":"'DATA (Real)'!AE92*AE$4/100","v":0},{"$f":"'DATA (Real)'!AF92*AF$4/100","v":0},{"$f":"'DATA (Real)'!AG92*AG$4/100","v":0},{"$f":"'DATA (Real)'!AH92*AH$4/100","v":0},{"$f":"'DATA (Real)'!AI92*AI$4/100","v":0},{"$f":"'DATA (Real)'!AJ92*AJ$4/100","v":0},{"$f":"'DATA (Real)'!AK92*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL92*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM92*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN92*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO92*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP92*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ92*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR92*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS92*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT92*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU92*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV92*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW92*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX92*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY92*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ92*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA92*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB92*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC92*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD92*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE92*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF92*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG92*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH92*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI92*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ92*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK92*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL92*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM92*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN92*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO92*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP92*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ92*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR92*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS92*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT92*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU92*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV92*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW92*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX92*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C93","v":"NREL Utility-Scale Battery Storage - 8Hr"},{"$f":"'DATA (Real)'!D93","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E93","v":"8hr Lithium-Ion"},{"$f":"'DATA (Real)'!F93","v":0},{"$f":"'DATA (Real)'!G93*G$4/100","v":0},{"$f":"'DATA (Real)'!H93*H$4/100","v":0},{"$f":"'DATA (Real)'!I93*I$4/100","v":0},{"$f":"'DATA (Real)'!J93*J$4/100","v":0},{"$f":"'DATA (Real)'!K93*K$4/100","v":0},{"$f":"'DATA (Real)'!L93*L$4/100","v":0},{"$f":"'DATA (Real)'!M93*M$4/100","v":0},{"$f":"'DATA (Real)'!N93*N$4/100","v":0},{"$f":"'DATA (Real)'!O93*O$4/100","v":0},{"$f":"'DATA (Real)'!P93*P$4/100","v":0},{"$f":"'DATA (Real)'!Q93*Q$4/100","v":0},{"$f":"'DATA (Real)'!R93*R$4/100","v":0},{"$f":"'DATA (Real)'!S93*S$4/100","v":0},{"$f":"'DATA (Real)'!T93*T$4/100","v":0},{"$f":"'DATA (Real)'!U93*U$4/100","v":0},{"$f":"'DATA (Real)'!V93*V$4/100","v":0},{"$f":"'DATA (Real)'!W93*W$4/100","v":0},{"$f":"'DATA (Real)'!X93*X$4/100","v":0},{"$f":"'DATA (Real)'!Y93*Y$4/100","v":0},{"$f":"'DATA (Real)'!Z93*Z$4/100","v":0},{"$f":"'DATA (Real)'!AA93*AA$4/100","v":0},{"$f":"'DATA (Real)'!AB93*AB$4/100","v":0},{"$f":"'DATA (Real)'!AC93*AC$4/100","v":0},{"$f":"'DATA (Real)'!AD93*AD$4/100","v":0},{"$f":"'DATA (Real)'!AE93*AE$4/100","v":0},{"$f":"'DATA (Real)'!AF93*AF$4/100","v":0},{"$f":"'DATA (Real)'!AG93*AG$4/100","v":0},{"$f":"'DATA (Real)'!AH93*AH$4/100","v":0},{"$f":"'DATA (Real)'!AI93*AI$4/100","v":0},{"$f":"'DATA (Real)'!AJ93*AJ$4/100","v":0},{"$f":"'DATA (Real)'!AK93*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL93*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM93*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN93*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO93*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP93*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ93*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR93*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS93*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT93*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU93*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV93*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW93*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX93*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY93*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ93*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA93*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB93*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC93*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD93*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE93*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF93*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG93*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH93*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI93*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ93*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK93*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL93*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM93*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN93*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO93*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP93*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ93*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR93*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS93*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT93*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU93*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV93*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW93*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX93*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C94","v":"NREL Utility-Scale Battery Storage - 16Hr"},{"$f":"'DATA (Real)'!D94","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E94","v":"16hr Lithium-Ion"},{"$f":"'DATA (Real)'!F94","v":0},{"$f":"'DATA (Real)'!G94*G$4/100","v":0},{"$f":"'DATA (Real)'!H94*H$4/100","v":0},{"$f":"'DATA (Real)'!I94*I$4/100","v":0},{"$f":"'DATA (Real)'!J94*J$4/100","v":0},{"$f":"'DATA (Real)'!K94*K$4/100","v":0},{"$f":"'DATA (Real)'!L94*L$4/100","v":0},{"$f":"'DATA (Real)'!M94*M$4/100","v":0},{"$f":"'DATA (Real)'!N94*N$4/100","v":0},{"$f":"'DATA (Real)'!O94*O$4/100","v":0},{"$f":"'DATA (Real)'!P94*P$4/100","v":0},{"$f":"'DATA (Real)'!Q94*Q$4/100","v":0},{"$f":"'DATA (Real)'!R94*R$4/100","v":0},{"$f":"'DATA (Real)'!S94*S$4/100","v":0},{"$f":"'DATA (Real)'!T94*T$4/100","v":0},{"$f":"'DATA (Real)'!U94*U$4/100","v":0},{"$f":"'DATA (Real)'!V94*V$4/100","v":0},{"$f":"'DATA (Real)'!W94*W$4/100","v":0},{"$f":"'DATA (Real)'!X94*X$4/100","v":0},{"$f":"'DATA (Real)'!Y94*Y$4/100","v":0},{"$f":"'DATA (Real)'!Z94*Z$4/100","v":0},{"$f":"'DATA (Real)'!AA94*AA$4/100","v":0},{"$f":"'DATA (Real)'!AB94*AB$4/100","v":0},{"$f":"'DATA (Real)'!AC94*AC$4/100","v":0},{"$f":"'DATA (Real)'!AD94*AD$4/100","v":0},{"$f":"'DATA (Real)'!AE94*AE$4/100","v":0},{"$f":"'DATA (Real)'!AF94*AF$4/100","v":0},{"$f":"'DATA (Real)'!AG94*AG$4/100","v":0},{"$f":"'DATA (Real)'!AH94*AH$4/100","v":0},{"$f":"'DATA (Real)'!AI94*AI$4/100","v":0},{"$f":"'DATA (Real)'!AJ94*AJ$4/100","v":0},{"$f":"'DATA (Real)'!AK94*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL94*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM94*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN94*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO94*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP94*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ94*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR94*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS94*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT94*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU94*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV94*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW94*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX94*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY94*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ94*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA94*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB94*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC94*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD94*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE94*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF94*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG94*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH94*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI94*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ94*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK94*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL94*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM94*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN94*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO94*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP94*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ94*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR94*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS94*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT94*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU94*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV94*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW94*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX94*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C95","v":"Internal"},{"$f":"'DATA (Real)'!D95","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E95","v":"4 hr Vanadium Flow Battery"},{"$f":"'DATA (Real)'!F95","v":0},{"$f":"'DATA (Real)'!G95*G$4/100","v":0},{"$f":"'DATA (Real)'!H95*H$4/100","v":0},{"$f":"'DATA (Real)'!I95*I$4/100","v":0},{"$f":"'DATA (Real)'!J95*J$4/100","v":0},{"$f":"'DATA (Real)'!K95*K$4/100","v":0},{"$f":"'DATA (Real)'!L95*L$4/100","v":0},{"$f":"'DATA (Real)'!M95*M$4/100","v":0},{"$f":"'DATA (Real)'!N95*N$4/100","v":0},{"$f":"'DATA (Real)'!O95*O$4/100","v":0},{"$f":"'DATA (Real)'!P95*P$4/100","v":0},{"$f":"'DATA (Real)'!Q95*Q$4/100","v":0},{"$f":"'DATA (Real)'!R95*R$4/100","v":0},{"$f":"'DATA (Real)'!S95*S$4/100","v":0},{"$f":"'DATA (Real)'!T95*T$4/100","v":0},{"$f":"'DATA (Real)'!U95*U$4/100","v":0},{"$f":"'DATA (Real)'!V95*V$4/100","v":0},{"$f":"'DATA (Real)'!W95*W$4/100","v":0},{"$f":"'DATA (Real)'!X95*X$4/100","v":0},{"$f":"'DATA (Real)'!Y95*Y$4/100","v":0},{"$f":"'DATA (Real)'!Z95*Z$4/100","v":0},{"$f":"'DATA (Real)'!AA95*AA$4/100","v":0},{"$f":"'DATA (Real)'!AB95*AB$4/100","v":0},{"$f":"'DATA (Real)'!AC95*AC$4/100","v":0},{"$f":"'DATA (Real)'!AD95*AD$4/100","v":0},{"$f":"'DATA (Real)'!AE95*AE$4/100","v":0},{"$f":"'DATA (Real)'!AF95*AF$4/100","v":0},{"$f":"'DATA (Real)'!AG95*AG$4/100","v":0},{"$f":"'DATA (Real)'!AH95*AH$4/100","v":0},{"$f":"'DATA (Real)'!AI95*AI$4/100","v":0},{"$f":"'DATA (Real)'!AJ95*AJ$4/100","v":0},{"$f":"'DATA (Real)'!AK95*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL95*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM95*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN95*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO95*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP95*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ95*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR95*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS95*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT95*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU95*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV95*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW95*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX95*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY95*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ95*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA95*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB95*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC95*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD95*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE95*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF95*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG95*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH95*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI95*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ95*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK95*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL95*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM95*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN95*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO95*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP95*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ95*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR95*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS95*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT95*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU95*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV95*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW95*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX95*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C96","v":"Internal"},{"$f":"'DATA (Real)'!D96","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E96","v":"4 hr Zinc Bromide Flow Battery"},{"$f":"'DATA (Real)'!F96","v":0},{"$f":"'DATA (Real)'!G96*G$4/100","v":0},{"$f":"'DATA (Real)'!H96*H$4/100","v":0},{"$f":"'DATA (Real)'!I96*I$4/100","v":0},{"$f":"'DATA (Real)'!J96*J$4/100","v":0},{"$f":"'DATA (Real)'!K96*K$4/100","v":0},{"$f":"'DATA (Real)'!L96*L$4/100","v":0},{"$f":"'DATA (Real)'!M96*M$4/100","v":0},{"$f":"'DATA (Real)'!N96*N$4/100","v":0},{"$f":"'DATA (Real)'!O96*O$4/100","v":0},{"$f":"'DATA (Real)'!P96*P$4/100","v":0},{"$f":"'DATA (Real)'!Q96*Q$4/100","v":0},{"$f":"'DATA (Real)'!R96*R$4/100","v":0},{"$f":"'DATA (Real)'!S96*S$4/100","v":0},{"$f":"'DATA (Real)'!T96*T$4/100","v":0},{"$f":"'DATA (Real)'!U96*U$4/100","v":0},{"$f":"'DATA (Real)'!V96*V$4/100","v":0},{"$f":"'DATA (Real)'!W96*W$4/100","v":0},{"$f":"'DATA (Real)'!X96*X$4/100","v":0},{"$f":"'DATA (Real)'!Y96*Y$4/100","v":0},{"$f":"'DATA (Real)'!Z96*Z$4/100","v":0},{"$f":"'DATA (Real)'!AA96*AA$4/100","v":0},{"$f":"'DATA (Real)'!AB96*AB$4/100","v":0},{"$f":"'DATA (Real)'!AC96*AC$4/100","v":0},{"$f":"'DATA (Real)'!AD96*AD$4/100","v":0},{"$f":"'DATA (Real)'!AE96*AE$4/100","v":0},{"$f":"'DATA (Real)'!AF96*AF$4/100","v":0},{"$f":"'DATA (Real)'!AG96*AG$4/100","v":0},{"$f":"'DATA (Real)'!AH96*AH$4/100","v":0},{"$f":"'DATA (Real)'!AI96*AI$4/100","v":0},{"$f":"'DATA (Real)'!AJ96*AJ$4/100","v":0},{"$f":"'DATA (Real)'!AK96*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL96*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM96*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN96*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO96*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP96*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ96*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR96*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS96*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT96*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU96*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV96*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW96*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX96*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY96*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ96*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA96*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB96*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC96*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD96*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE96*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF96*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG96*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH96*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI96*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ96*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK96*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL96*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM96*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN96*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO96*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP96*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ96*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR96*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS96*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT96*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU96*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV96*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW96*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX96*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C97","v":"Form Energy"},{"$f":"'DATA (Real)'!D97","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E97","v":"100hr Iron Oxide"},{"$f":"'DATA (Real)'!F97","v":0},{"$f":"'DATA (Real)'!G97*G$4/100","v":0},{"$f":"'DATA (Real)'!H97*H$4/100","v":0},{"$f":"'DATA (Real)'!I97*I$4/100","v":0},{"$f":"'DATA (Real)'!J97*J$4/100","v":0},{"$f":"'DATA (Real)'!K97*K$4/100","v":0},{"$f":"'DATA (Real)'!L97*L$4/100","v":0},{"$f":"'DATA (Real)'!M97*M$4/100","v":0},{"$f":"'DATA (Real)'!N97*N$4/100","v":0},{"$f":"'DATA (Real)'!O97*O$4/100","v":0},{"$f":"'DATA (Real)'!P97*P$4/100","v":0},{"$f":"'DATA (Real)'!Q97*Q$4/100","v":0},{"$f":"'DATA (Real)'!R97*R$4/100","v":0},{"$f":"'DATA (Real)'!S97*S$4/100","v":0},{"$f":"'DATA (Real)'!T97*T$4/100","v":0},{"$f":"'DATA (Real)'!U97*U$4/100","v":0},{"$f":"'DATA (Real)'!V97*V$4/100","v":0},{"$f":"'DATA (Real)'!W97*W$4/100","v":0},{"$f":"'DATA (Real)'!X97*X$4/100","v":0},{"$f":"'DATA (Real)'!Y97*Y$4/100","v":0},{"$f":"'DATA (Real)'!Z97*Z$4/100","v":0},{"$f":"'DATA (Real)'!AA97*AA$4/100","v":0},{"$f":"'DATA (Real)'!AB97*AB$4/100","v":0},{"$f":"'DATA (Real)'!AC97*AC$4/100","v":0},{"$f":"'DATA (Real)'!AD97*AD$4/100","v":0},{"$f":"'DATA (Real)'!AE97*AE$4/100","v":0},{"$f":"'DATA (Real)'!AF97*AF$4/100","v":0},{"$f":"'DATA (Real)'!AG97*AG$4/100","v":0},{"$f":"'DATA (Real)'!AH97*AH$4/100","v":0},{"$f":"'DATA (Real)'!AI97*AI$4/100","v":0},{"$f":"'DATA (Real)'!AJ97*AJ$4/100","v":0},{"$f":"'DATA (Real)'!AK97*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL97*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM97*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN97*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO97*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP97*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ97*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR97*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS97*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT97*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU97*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV97*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW97*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX97*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY97*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ97*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA97*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB97*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC97*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD97*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE97*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF97*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG97*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH97*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI97*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ97*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK97*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL97*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM97*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN97*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO97*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP97*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ97*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR97*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS97*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT97*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU97*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV97*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW97*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX97*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C98","v":"Internal"},{"$f":"'DATA (Real)'!D98","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E98","v":"Liquid Air"},null,null,{"$f":"'DATA (Real)'!H98","v":5.75},{"$f":"'DATA (Real)'!I98*I$4/$H$4","v":5.9323899999999998},{"$f":"'DATA (Real)'!J98*J$4/$H$4","v":6.0719371156041655},{"$f":"'DATA (Real)'!K98*K$4/$H$4","v":6.2075437111859921},{"$f":"'DATA (Real)'!L98*L$4/$H$4","v":6.3461788540691462},{"$f":"'DATA (Real)'!M98*M$4/$H$4","v":6.4879101818100242},{"$f":"'DATA (Real)'!N98*N$4/$H$4","v":6.630644205809844},{"$f":"'DATA (Real)'!O98*O$4/$H$4","v":6.776518378337661},{"$f":"'DATA (Real)'!P98*P$4/$H$4","v":6.9256017826610892},{"$f":"'DATA (Real)'!Q98*Q$4/$H$4","v":7.0779650218796331},{"$f":"'DATA (Real)'!R98*R$4/$H$4","v":7.233680252360986},{"$f":"'DATA (Real)'!S98*S$4/$H$4","v":7.3928212179129282},{"$f":"'DATA (Real)'!T98*T$4/$H$4","v":7.5554632847070122},{"$f":"'DATA (Real)'!U98*U$4/$H$4","v":7.7216834769705658},{"$f":"'DATA (Real)'!V98*V$4/$H$4","v":7.8915605134639186},{"$f":"'DATA (Real)'!W98*W$4/$H$4","v":8.0651748447601239},{"$f":"'DATA (Real)'!X98*X$4/$H$4","v":8.2426086913448469},{"$f":"'DATA (Real)'!Y98*Y$4/$H$4","v":8.4239460825544352},{"$f":"'DATA (Real)'!Z98*Z$4/$H$4","v":8.6092728963706318},{"$f":"'DATA (Real)'!AA98*AA$4/$H$4","v":8.7986769000907845},{"$f":"'DATA (Real)'!AB98*AB$4/$H$4","v":8.9922477918927832},{"$f":"'DATA (Real)'!AC98*AC$4/$H$4","v":9.1900772433144251},{"$f":"'DATA (Real)'!AD98*AD$4/$H$4","v":9.3922589426673415},{"$f":"'DATA (Real)'!AE98*AE$4/$H$4","v":9.5988886394060238},{"$f":"'DATA (Real)'!AF98*AF$4/$H$4","v":9.8100641894729552},{"$f":"'DATA (Real)'!AG98*AG$4/$H$4","v":10.02588560164136},{"$f":"'DATA (Real)'!AH98*AH$4/$H$4","v":10.24645508487747},{"$f":"'DATA (Real)'!AI98*AI$4/$H$4","v":10.471877096744775},{"$f":"'DATA (Real)'!AJ98*AJ$4/$H$4","v":10.70225839287316},{"$f":"'DATA (Real)'!AK98*AK$4/$H$4","v":10.937708077516367},{"$f":"'DATA (Real)'!AL98*AL$4/$H$4","v":11.17833765522173},{"$f":"'DATA (Real)'!AM98*AM$4/$H$4","v":11.424261083636608},{"$f":"'DATA (Real)'!AN98*AN$4/$H$4","v":11.675594827476612},{"$f":"'DATA (Real)'!AO98*AO$4/$H$4","v":11.932457913681098},{"$f":"'DATA (Real)'!AP98*AP$4/$H$4","v":12.194971987782084},{"$f":"'DATA (Real)'!AQ98*AQ$4/$H$4","v":12.46326137151329},{"$f":"'DATA (Real)'!AR98*AR$4/$H$4","v":12.737453121686581},{"$f":"'DATA (Real)'!AS98*AS$4/$H$4","v":13.017677090363685},{"$f":"'DATA (Real)'!AT98*AT$4/$H$4","v":13.304065986351686},{"$f":"'DATA (Real)'!AU98*AU$4/$H$4","v":13.596755438051424},{"$f":"'DATA (Real)'!AV98*AV$4/$H$4","v":13.895884057688555},{"$f":"'DATA (Real)'!AW98*AW$4/$H$4","v":14.201593506957705},{"$f":"'DATA (Real)'!AX98*AX$4/$H$4","v":14.514028564110776},{"$f":"'DATA (Real)'!AY98*AY$4/$H$4","v":14.833337192521213},{"$f":"'DATA (Real)'!AZ98*AZ$4/$H$4","v":15.159670610756679},{"$f":"'DATA (Real)'!BA98*BA$4/$H$4","v":15.493183364193328},{"$f":"'DATA (Real)'!BB98*BB$4/$H$4","v":15.83403339820558},{"$f":"'DATA (Real)'!BC98*BC$4/$H$4","v":16.182382132966104},{"$f":"'DATA (Real)'!BD98*BD$4/$H$4","v":16.538394539891357},{"$f":"'DATA (Real)'!BE98*BE$4/$H$4","v":16.902239219768965},{"$f":"'DATA (Real)'!BF98*BF$4/$H$4","v":17.274088482603883},{"$f":"'DATA (Real)'!BG98*BG$4/$H$4","v":17.654118429221167},{"$f":"'DATA (Real)'!BH98*BH$4/$H$4","v":18.042509034664036},{"$f":"'DATA (Real)'!BI98*BI$4/$H$4","v":18.439444233426642},{"$f":"'DATA (Real)'!BJ98*BJ$4/$H$4","v":18.845112006562033},{"$f":"'DATA (Real)'!BK98*BK$4/$H$4","v":19.259704470706396},{"$f":"'DATA (Real)'!BL98*BL$4/$H$4","v":19.683417969061939},{"$f":"'DATA (Real)'!BM98*BM$4/$H$4","v":20.116453164381298},{"$f":"'DATA (Real)'!BN98*BN$4/$H$4","v":20.559015133997686},{"$f":"'DATA (Real)'!BO98*BO$4/$H$4","v":21.011313466945641},{"$f":"'DATA (Real)'!BP98*BP$4/$H$4","v":21.473562363218441},{"$f":"'DATA (Real)'!BQ98*BQ$4/$H$4","v":21.945980735209247},{"$f":"'DATA (Real)'!BR98*BR$4/$H$4","v":22.428792311383855},{"$f":"'DATA (Real)'!BS98*BS$4/$H$4","v":22.9222257422343},{"$f":"'DATA (Real)'!BT98*BT$4/$H$4","v":23.426514708563456},{"$f":"'DATA (Real)'!BU98*BU$4/$H$4","v":23.941898032151851},{"$f":"'DATA (Real)'!BV98*BV$4/$H$4","v":24.468619788859193},{"$f":"'DATA (Real)'!BW98*BW$4/$H$4","v":25.0069294242141},{"$f":"'DATA (Real)'!BX98*BX$4/$H$4","v":25.55708187154681}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C99","v":"NREL Pumped Storage Hydropower - National Class 10"},{"$f":"'DATA (Real)'!D99","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E99","v":"Pumped Hydro (8.5 hr/ 400 MW share)"},{"$f":"'DATA (Real)'!F99","v":0.51249999999999996},{"$f":"'DATA (Real)'!G99*G$4/100","v":0.52531249999999985},{"$f":"'DATA (Real)'!H99*H$4/100","v":0.56308835339822394},{"$f":"'DATA (Real)'!I99*I$4/100","v":0.58094951596801558},{"$f":"'DATA (Real)'!J99*J$4/100","v":0.59461514301967144},{"$f":"'DATA (Real)'!K99*K$4/100","v":0.60789488121377744},{"$f":"'DATA (Real)'!L99*L$4/100","v":0.62147120022755187},{"$f":"'DATA (Real)'!M99*M$4/100","v":0.63535072369930046},{"$f":"'DATA (Real)'!N99*N$4/100","v":0.6493284396206852},{"$f":"'DATA (Real)'!O99*O$4/100","v":0.66361366529234023},{"$f":"'DATA (Real)'!P99*P$4/100","v":0.67821316592877168},{"$f":"'DATA (Real)'!Q99*Q$4/100","v":0.69313385557920459},{"$f":"'DATA (Real)'!R99*R$4/100","v":0.70838280040194723},{"$f":"'DATA (Real)'!S99*S$4/100","v":0.72396722201079},{"$f":"'DATA (Real)'!T99*T$4/100","v":0.7398945008950274},{"$f":"'DATA (Real)'!U99*U$4/100","v":0.75617217991471786},{"$f":"'DATA (Real)'!V99*V$4/100","v":0.77280796787284178},{"$f":"'DATA (Real)'!W99*W$4/100","v":0.78980974316604413},{"$f":"'DATA (Real)'!X99*X$4/100","v":0.80718555751569721},{"$f":"'DATA (Real)'!Y99*Y$4/100","v":0.82494363978104257},{"$f":"'DATA (Real)'!Z99*Z$4/100","v":0.84309239985622553},{"$f":"'DATA (Real)'!AA99*AA$4/100","v":0.86164043265306245},{"$f":"'DATA (Real)'!AB99*AB$4/100","v":0.88059652217142992},{"$f":"'DATA (Real)'!AC99*AC$4/100","v":0.89996964565920134},{"$f":"'DATA (Real)'!AD99*AD$4/100","v":0.91976897786370371},{"$f":"'DATA (Real)'!AE99*AE$4/100","v":0.94000389537670526},{"$f":"'DATA (Real)'!AF99*AF$4/100","v":0.96068398107499275},{"$f":"'DATA (Real)'!AG99*AG$4/100","v":0.98181902865864257},{"$f":"'DATA (Real)'!AH99*AH$4/100","v":1.0034190472891327},{"$f":"'DATA (Real)'!AI99*AI$4/100","v":1.0254942663294937},{"$f":"'DATA (Real)'!AJ99*AJ$4/100","v":1.0480551401887426},{"$f":"'DATA (Real)'!AK99*AK$4/100","v":1.071112353272895},{"$f":"'DATA (Real)'!AL99*AL$4/100","v":1.0946768250448986},{"$f":"'DATA (Real)'!AM99*AM$4/100","v":1.1187597151958864},{"$f":"'DATA (Real)'!AN99*AN$4/100","v":1.1433724289301959},{"$f":"'DATA (Real)'!AO99*AO$4/100","v":1.1685266223666602},{"$f":"'DATA (Real)'!AP99*AP$4/100","v":1.1942342080587267},{"$f":"'DATA (Real)'!AQ99*AQ$4/100","v":1.2205073606360188},{"$f":"'DATA (Real)'!AR99*AR$4/100","v":1.2473585225700112},{"$f":"'DATA (Real)'!AS99*AS$4/100","v":1.2748004100665513},{"$f":"'DATA (Real)'!AT99*AT$4/100","v":1.3028460190880153},{"$f":"'DATA (Real)'!AU99*AU$4/100","v":1.3315086315079518},{"$f":"'DATA (Real)'!AV99*AV$4/100","v":1.3608018214011266},{"$f":"'DATA (Real)'!AW99*AW$4/100","v":1.3907394614719515},{"$f":"'DATA (Real)'!AX99*AX$4/100","v":1.4213357296243347},{"$f":"'DATA (Real)'!AY99*AY$4/100","v":1.4526051156760702},{"$f":"'DATA (Real)'!AZ99*AZ$4/100","v":1.4845624282209438},{"$f":"'DATA (Real)'!BA99*BA$4/100","v":1.5172228016418046},{"$f":"'DATA (Real)'!BB99*BB$4/100","v":1.550601703277924},{"$f":"'DATA (Real)'!BC99*BC$4/100","v":1.5847149407500385},{"$f":"'DATA (Real)'!BD99*BD$4/100","v":1.6195786694465391},{"$f":"'DATA (Real)'!BE99*BE$4/100","v":1.6552094001743631},{"$f":"'DATA (Real)'!BF99*BF$4/100","v":1.6916240069781991},{"$f":"'DATA (Real)'!BG99*BG$4/100","v":1.7288397351317195},{"$f":"'DATA (Real)'!BH99*BH$4/100","v":1.7668742093046175},{"$f":"'DATA (Real)'!BI99*BI$4/100","v":1.8057454419093191},{"$f":"'DATA (Real)'!BJ99*BJ$4/100","v":1.8454718416313241},{"$f":"'DATA (Real)'!BK99*BK$4/100","v":1.8860722221472133},{"$f":"'DATA (Real)'!BL99*BL$4/100","v":1.927565811034452},{"$f":"'DATA (Real)'!BM99*BM$4/100","v":1.9699722588772099},{"$f":"'DATA (Real)'!BN99*BN$4/100","v":2.0133116485725084},{"$f":"'DATA (Real)'!BO99*BO$4/100","v":2.0576045048411036},{"$f":"'DATA (Real)'!BP99*BP$4/100","v":2.102871803947608},{"$f":"'DATA (Real)'!BQ99*BQ$4/100","v":2.1491349836344558},{"$f":"'DATA (Real)'!BR99*BR$4/100","v":2.1964159532744136},{"$f":"'DATA (Real)'!BS99*BS$4/100","v":2.2447371042464508},{"$f":"'DATA (Real)'!BT99*BT$4/100","v":2.2941213205398729},{"$f":"'DATA (Real)'!BU99*BU$4/100","v":2.3445919895917502},{"$f":"'DATA (Real)'!BV99*BV$4/100","v":2.3961730133627688},{"$f":"'DATA (Real)'!BW99*BW$4/100","v":2.4488888196567498},{"$f":"'DATA (Real)'!BX99*BX$4/100","v":2.5027643736891982}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C100","v":"NREL Pumped Storage Hydropower - National Class 7"},{"$f":"'DATA (Real)'!D100","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E100","v":"Pumped Hydro (16 hr/ 100 MW)"},{"$f":"'DATA (Real)'!F100","v":0.51249999999999996},{"$f":"'DATA (Real)'!G100*G$4/100","v":0.52531249999999985},{"$f":"'DATA (Real)'!H100*H$4/100","v":0.56308835339822394},{"$f":"'DATA (Real)'!I100*I$4/100","v":0.58094951596801558},{"$f":"'DATA (Real)'!J100*J$4/100","v":0.59461514301967144},{"$f":"'DATA (Real)'!K100*K$4/100","v":0.60789488121377744},{"$f":"'DATA (Real)'!L100*L$4/100","v":0.62147120022755187},{"$f":"'DATA (Real)'!M100*M$4/100","v":0.63535072369930046},{"$f":"'DATA (Real)'!N100*N$4/100","v":0.6493284396206852},{"$f":"'DATA (Real)'!O100*O$4/100","v":0.66361366529234023},{"$f":"'DATA (Real)'!P100*P$4/100","v":0.67821316592877168},{"$f":"'DATA (Real)'!Q100*Q$4/100","v":0.69313385557920459},{"$f":"'DATA (Real)'!R100*R$4/100","v":0.70838280040194723},{"$f":"'DATA (Real)'!S100*S$4/100","v":0.72396722201079},{"$f":"'DATA (Real)'!T100*T$4/100","v":0.7398945008950274},{"$f":"'DATA (Real)'!U100*U$4/100","v":0.75617217991471786},{"$f":"'DATA (Real)'!V100*V$4/100","v":0.77280796787284178},{"$f":"'DATA (Real)'!W100*W$4/100","v":0.78980974316604413},{"$f":"'DATA (Real)'!X100*X$4/100","v":0.80718555751569721},{"$f":"'DATA (Real)'!Y100*Y$4/100","v":0.82494363978104257},{"$f":"'DATA (Real)'!Z100*Z$4/100","v":0.84309239985622553},{"$f":"'DATA (Real)'!AA100*AA$4/100","v":0.86164043265306245},{"$f":"'DATA (Real)'!AB100*AB$4/100","v":0.88059652217142992},{"$f":"'DATA (Real)'!AC100*AC$4/100","v":0.89996964565920134},{"$f":"'DATA (Real)'!AD100*AD$4/100","v":0.91976897786370371},{"$f":"'DATA (Real)'!AE100*AE$4/100","v":0.94000389537670526},{"$f":"'DATA (Real)'!AF100*AF$4/100","v":0.96068398107499275},{"$f":"'DATA (Real)'!AG100*AG$4/100","v":0.98181902865864257},{"$f":"'DATA (Real)'!AH100*AH$4/100","v":1.0034190472891327},{"$f":"'DATA (Real)'!AI100*AI$4/100","v":1.0254942663294937},{"$f":"'DATA (Real)'!AJ100*AJ$4/100","v":1.0480551401887426},{"$f":"'DATA (Real)'!AK100*AK$4/100","v":1.071112353272895},{"$f":"'DATA (Real)'!AL100*AL$4/100","v":1.0946768250448986},{"$f":"'DATA (Real)'!AM100*AM$4/100","v":1.1187597151958864},{"$f":"'DATA (Real)'!AN100*AN$4/100","v":1.1433724289301959},{"$f":"'DATA (Real)'!AO100*AO$4/100","v":1.1685266223666602},{"$f":"'DATA (Real)'!AP100*AP$4/100","v":1.1942342080587267},{"$f":"'DATA (Real)'!AQ100*AQ$4/100","v":1.2205073606360188},{"$f":"'DATA (Real)'!AR100*AR$4/100","v":1.2473585225700112},{"$f":"'DATA (Real)'!AS100*AS$4/100","v":1.2748004100665513},{"$f":"'DATA (Real)'!AT100*AT$4/100","v":1.3028460190880153},{"$f":"'DATA (Real)'!AU100*AU$4/100","v":1.3315086315079518},{"$f":"'DATA (Real)'!AV100*AV$4/100","v":1.3608018214011266},{"$f":"'DATA (Real)'!AW100*AW$4/100","v":1.3907394614719515},{"$f":"'DATA (Real)'!AX100*AX$4/100","v":1.4213357296243347},{"$f":"'DATA (Real)'!AY100*AY$4/100","v":1.4526051156760702},{"$f":"'DATA (Real)'!AZ100*AZ$4/100","v":1.4845624282209438},{"$f":"'DATA (Real)'!BA100*BA$4/100","v":1.5172228016418046},{"$f":"'DATA (Real)'!BB100*BB$4/100","v":1.550601703277924},{"$f":"'DATA (Real)'!BC100*BC$4/100","v":1.5847149407500385},{"$f":"'DATA (Real)'!BD100*BD$4/100","v":1.6195786694465391},{"$f":"'DATA (Real)'!BE100*BE$4/100","v":1.6552094001743631},{"$f":"'DATA (Real)'!BF100*BF$4/100","v":1.6916240069781991},{"$f":"'DATA (Real)'!BG100*BG$4/100","v":1.7288397351317195},{"$f":"'DATA (Real)'!BH100*BH$4/100","v":1.7668742093046175},{"$f":"'DATA (Real)'!BI100*BI$4/100","v":1.8057454419093191},{"$f":"'DATA (Real)'!BJ100*BJ$4/100","v":1.8454718416313241},{"$f":"'DATA (Real)'!BK100*BK$4/100","v":1.8860722221472133},{"$f":"'DATA (Real)'!BL100*BL$4/100","v":1.927565811034452},{"$f":"'DATA (Real)'!BM100*BM$4/100","v":1.9699722588772099},{"$f":"'DATA (Real)'!BN100*BN$4/100","v":2.0133116485725084},{"$f":"'DATA (Real)'!BO100*BO$4/100","v":2.0576045048411036},{"$f":"'DATA (Real)'!BP100*BP$4/100","v":2.102871803947608},{"$f":"'DATA (Real)'!BQ100*BQ$4/100","v":2.1491349836344558},{"$f":"'DATA (Real)'!BR100*BR$4/100","v":2.1964159532744136},{"$f":"'DATA (Real)'!BS100*BS$4/100","v":2.2447371042464508},{"$f":"'DATA (Real)'!BT100*BT$4/100","v":2.2941213205398729},{"$f":"'DATA (Real)'!BU100*BU$4/100","v":2.3445919895917502},{"$f":"'DATA (Real)'!BV100*BV$4/100","v":2.3961730133627688},{"$f":"'DATA (Real)'!BW100*BW$4/100","v":2.4488888196567498},{"$f":"'DATA (Real)'!BX100*BX$4/100","v":2.5027643736891982}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C101","v":"NREL Pumped Storage Hydropower - National Class 5"},{"$f":"'DATA (Real)'!D101","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E101","v":"Pumped Hyrdo (24 hr/ 100 MW)"},{"$f":"'DATA (Real)'!F101","v":0.51249999999999996},{"$f":"'DATA (Real)'!G101*G$4/100","v":0.52531249999999985},{"$f":"'DATA (Real)'!H101*H$4/100","v":0.56308835339822394},{"$f":"'DATA (Real)'!I101*I$4/100","v":0.58094951596801558},{"$f":"'DATA (Real)'!J101*J$4/100","v":0.59461514301967144},{"$f":"'DATA (Real)'!K101*K$4/100","v":0.60789488121377744},{"$f":"'DATA (Real)'!L101*L$4/100","v":0.62147120022755187},{"$f":"'DATA (Real)'!M101*M$4/100","v":0.63535072369930046},{"$f":"'DATA (Real)'!N101*N$4/100","v":0.6493284396206852},{"$f":"'DATA (Real)'!O101*O$4/100","v":0.66361366529234023},{"$f":"'DATA (Real)'!P101*P$4/100","v":0.67821316592877168},{"$f":"'DATA (Real)'!Q101*Q$4/100","v":0.69313385557920459},{"$f":"'DATA (Real)'!R101*R$4/100","v":0.70838280040194723},{"$f":"'DATA (Real)'!S101*S$4/100","v":0.72396722201079},{"$f":"'DATA (Real)'!T101*T$4/100","v":0.7398945008950274},{"$f":"'DATA (Real)'!U101*U$4/100","v":0.75617217991471786},{"$f":"'DATA (Real)'!V101*V$4/100","v":0.77280796787284178},{"$f":"'DATA (Real)'!W101*W$4/100","v":0.78980974316604413},{"$f":"'DATA (Real)'!X101*X$4/100","v":0.80718555751569721},{"$f":"'DATA (Real)'!Y101*Y$4/100","v":0.82494363978104257},{"$f":"'DATA (Real)'!Z101*Z$4/100","v":0.84309239985622553},{"$f":"'DATA (Real)'!AA101*AA$4/100","v":0.86164043265306245},{"$f":"'DATA (Real)'!AB101*AB$4/100","v":0.88059652217142992},{"$f":"'DATA (Real)'!AC101*AC$4/100","v":0.89996964565920134},{"$f":"'DATA (Real)'!AD101*AD$4/100","v":0.91976897786370371},{"$f":"'DATA (Real)'!AE101*AE$4/100","v":0.94000389537670526},{"$f":"'DATA (Real)'!AF101*AF$4/100","v":0.96068398107499275},{"$f":"'DATA (Real)'!AG101*AG$4/100","v":0.98181902865864257},{"$f":"'DATA (Real)'!AH101*AH$4/100","v":1.0034190472891327},{"$f":"'DATA (Real)'!AI101*AI$4/100","v":1.0254942663294937},{"$f":"'DATA (Real)'!AJ101*AJ$4/100","v":1.0480551401887426},{"$f":"'DATA (Real)'!AK101*AK$4/100","v":1.071112353272895},{"$f":"'DATA (Real)'!AL101*AL$4/100","v":1.0946768250448986},{"$f":"'DATA (Real)'!AM101*AM$4/100","v":1.1187597151958864},{"$f":"'DATA (Real)'!AN101*AN$4/100","v":1.1433724289301959},{"$f":"'DATA (Real)'!AO101*AO$4/100","v":1.1685266223666602},{"$f":"'DATA (Real)'!AP101*AP$4/100","v":1.1942342080587267},{"$f":"'DATA (Real)'!AQ101*AQ$4/100","v":1.2205073606360188},{"$f":"'DATA (Real)'!AR101*AR$4/100","v":1.2473585225700112},{"$f":"'DATA (Real)'!AS101*AS$4/100","v":1.2748004100665513},{"$f":"'DATA (Real)'!AT101*AT$4/100","v":1.3028460190880153},{"$f":"'DATA (Real)'!AU101*AU$4/100","v":1.3315086315079518},{"$f":"'DATA (Real)'!AV101*AV$4/100","v":1.3608018214011266},{"$f":"'DATA (Real)'!AW101*AW$4/100","v":1.3907394614719515},{"$f":"'DATA (Real)'!AX101*AX$4/100","v":1.4213357296243347},{"$f":"'DATA (Real)'!AY101*AY$4/100","v":1.4526051156760702},{"$f":"'DATA (Real)'!AZ101*AZ$4/100","v":1.4845624282209438},{"$f":"'DATA (Real)'!BA101*BA$4/100","v":1.5172228016418046},{"$f":"'DATA (Real)'!BB101*BB$4/100","v":1.550601703277924},{"$f":"'DATA (Real)'!BC101*BC$4/100","v":1.5847149407500385},{"$f":"'DATA (Real)'!BD101*BD$4/100","v":1.6195786694465391},{"$f":"'DATA (Real)'!BE101*BE$4/100","v":1.6552094001743631},{"$f":"'DATA (Real)'!BF101*BF$4/100","v":1.6916240069781991},{"$f":"'DATA (Real)'!BG101*BG$4/100","v":1.7288397351317195},{"$f":"'DATA (Real)'!BH101*BH$4/100","v":1.7668742093046175},{"$f":"'DATA (Real)'!BI101*BI$4/100","v":1.8057454419093191},{"$f":"'DATA (Real)'!BJ101*BJ$4/100","v":1.8454718416313241},{"$f":"'DATA (Real)'!BK101*BK$4/100","v":1.8860722221472133},{"$f":"'DATA (Real)'!BL101*BL$4/100","v":1.927565811034452},{"$f":"'DATA (Real)'!BM101*BM$4/100","v":1.9699722588772099},{"$f":"'DATA (Real)'!BN101*BN$4/100","v":2.0133116485725084},{"$f":"'DATA (Real)'!BO101*BO$4/100","v":2.0576045048411036},{"$f":"'DATA (Real)'!BP101*BP$4/100","v":2.102871803947608},{"$f":"'DATA (Real)'!BQ101*BQ$4/100","v":2.1491349836344558},{"$f":"'DATA (Real)'!BR101*BR$4/100","v":2.1964159532744136},{"$f":"'DATA (Real)'!BS101*BS$4/100","v":2.2447371042464508},{"$f":"'DATA (Real)'!BT101*BT$4/100","v":2.2941213205398729},{"$f":"'DATA (Real)'!BU101*BU$4/100","v":2.3445919895917502},{"$f":"'DATA (Real)'!BV101*BV$4/100","v":2.3961730133627688},{"$f":"'DATA (Real)'!BW101*BW$4/100","v":2.4488888196567498},{"$f":"'DATA (Real)'!BX101*BX$4/100","v":2.5027643736891982}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C102","v":"Internal"},{"$f":"'DATA (Real)'!D102","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E102","v":"Wood Biomass"},null,null,{"$f":"'DATA (Real)'!H102","v":3.5074999999999994},{"$f":"'DATA (Real)'!I102*I$4/$H$4","v":3.6187578999999994},{"$f":"'DATA (Real)'!J102*J$4/$H$4","v":3.7038816405185409},{"$f":"'DATA (Real)'!K102*K$4/$H$4","v":3.7866016638234545},{"$f":"'DATA (Real)'!L102*L$4/$H$4","v":3.8711691009821783},{"$f":"'DATA (Real)'!M102*M$4/$H$4","v":3.9576252109041139},{"$f":"'DATA (Real)'!N102*N$4/$H$4","v":4.0446929655440043},{"$f":"'DATA (Real)'!O102*O$4/$H$4","v":4.1336762107859721},{"$f":"'DATA (Real)'!P102*P$4/$H$4","v":4.2246170874232636},{"$f":"'DATA (Real)'!Q102*Q$4/$H$4","v":4.3175586633465759},{"$f":"'DATA (Real)'!R102*R$4/$H$4","v":4.4125449539402002},{"$f":"'DATA (Real)'!S102*S$4/$H$4","v":4.509620942926885},{"$f":"'DATA (Real)'!T102*T$4/$H$4","v":4.6088326036712761},{"$f":"'DATA (Real)'!U102*U$4/$H$4","v":4.7102269209520449},{"$f":"'DATA (Real)'!V102*V$4/$H$4","v":4.8138519132129893},{"$f":"'DATA (Real)'!W102*W$4/$H$4","v":4.9197566553036749},{"$f":"'DATA (Real)'!X102*X$4/$H$4","v":5.0279913017203555},{"$f":"'DATA (Real)'!Y102*Y$4/$H$4","v":5.1386071103582038},{"$f":"'DATA (Real)'!Z102*Z$4/$H$4","v":5.2516564667860841},{"$f":"'DATA (Real)'!AA102*AA$4/$H$4","v":5.3671929090553778},{"$f":"'DATA (Real)'!AB102*AB$4/$H$4","v":5.4852711530545966},{"$f":"'DATA (Real)'!AC102*AC$4/$H$4","v":5.6059471184217973},{"$f":"'DATA (Real)'!AD102*AD$4/$H$4","v":5.7292779550270767},{"$f":"'DATA (Real)'!AE102*AE$4/$H$4","v":5.8553220700376727},{"$f":"'DATA (Real)'!AF102*AF$4/$H$4","v":5.984139155578502},{"$f":"'DATA (Real)'!AG102*AG$4/$H$4","v":6.1157902170012282},{"$f":"'DATA (Real)'!AH102*AH$4/$H$4","v":6.2503376017752563},{"$f":"'DATA (Real)'!AI102*AI$4/$H$4","v":6.3878450290143123},{"$f":"'DATA (Real)'!AJ102*AJ$4/$H$4","v":6.528377619652626},{"$f":"'DATA (Real)'!AK102*AK$4/$H$4","v":6.6720019272849838},{"$f":"'DATA (Real)'!AL102*AL$4/$H$4","v":6.818785969685254},{"$f":"'DATA (Real)'!AM102*AM$4/$H$4","v":6.9687992610183302},{"$f":"'DATA (Real)'!AN102*AN$4/$H$4","v":7.1221128447607329},{"$f":"'DATA (Real)'!AO102*AO$4/$H$4","v":7.2787993273454692},{"$f":"'DATA (Real)'!AP102*AP$4/$H$4","v":7.4389329125470693},{"$f":"'DATA (Real)'!AQ102*AQ$4/$H$4","v":7.6025894366231048},{"$f":"'DATA (Real)'!AR102*AR$4/$H$4","v":7.7698464042288133},{"$f":"'DATA (Real)'!AS102*AS$4/$H$4","v":7.9407830251218465},{"$f":"'DATA (Real)'!AT102*AT$4/$H$4","v":8.1154802516745281},{"$f":"'DATA (Real)'!AU102*AU$4/$H$4","v":8.2940208172113667},{"$f":"'DATA (Real)'!AV102*AV$4/$H$4","v":8.4764892751900174},{"$f":"'DATA (Real)'!AW102*AW$4/$H$4","v":8.6629720392441971},{"$f":"'DATA (Real)'!AX102*AX$4/$H$4","v":8.8535574241075707},{"$f":"'DATA (Real)'!AY102*AY$4/$H$4","v":9.0483356874379393},{"$f":"'DATA (Real)'!AZ102*AZ$4/$H$4","v":9.2473990725615725},{"$f":"'DATA (Real)'!BA102*BA$4/$H$4","v":9.4508418521579269},{"$f":"'DATA (Real)'!BB102*BB$4/$H$4","v":9.6587603729054017},{"$f":"'DATA (Real)'!BC102*BC$4/$H$4","v":9.8712531011093212},{"$f":"'DATA (Real)'!BD102*BD$4/$H$4","v":10.088420669333725},{"$f":"'DATA (Real)'!BE102*BE$4/$H$4","v":10.310365924059067},{"$f":"'DATA (Real)'!BF102*BF$4/$H$4","v":10.537193974388368},{"$f":"'DATA (Real)'!BG102*BG$4/$H$4","v":10.76901224182491},{"$f":"'DATA (Real)'!BH102*BH$4/$H$4","v":11.00593051114506},{"$f":"'DATA (Real)'!BI102*BI$4/$H$4","v":11.24806098239025},{"$f":"'DATA (Real)'!BJ102*BJ$4/$H$4","v":11.495518324002838},{"$f":"'DATA (Real)'!BK102*BK$4/$H$4","v":11.7484197271309},{"$f":"'DATA (Real)'!BL102*BL$4/$H$4","v":12.006884961127779},{"$f":"'DATA (Real)'!BM102*BM$4/$H$4","v":12.271036430272591},{"$f":"'DATA (Real)'!BN102*BN$4/$H$4","v":12.540999231738589},{"$f":"'DATA (Real)'!BO102*BO$4/$H$4","v":12.816901214836838},{"$f":"'DATA (Real)'!BP102*BP$4/$H$4","v":13.098873041563248},{"$f":"'DATA (Real)'!BQ102*BQ$4/$H$4","v":13.38704824847764},{"$f":"'DATA (Real)'!BR102*BR$4/$H$4","v":13.681563309944147},{"$f":"'DATA (Real)'!BS102*BS$4/$H$4","v":13.982557702762922},{"$f":"'DATA (Real)'!BT102*BT$4/$H$4","v":14.290173972223705},{"$f":"'DATA (Real)'!BU102*BU$4/$H$4","v":14.604557799612627},{"$f":"'DATA (Real)'!BV102*BV$4/$H$4","v":14.925858071204106},{"$f":"'DATA (Real)'!BW102*BW$4/$H$4","v":15.254226948770597},{"$f":"'DATA (Real)'!BX102*BX$4/$H$4","v":15.589819941643549}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C103","v":"Internal"},{"$f":"'DATA (Real)'!D103","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E103","v":"Rathdrum CT 2055 Uprates two unit operation"},null,null,{"$f":"'DATA (Real)'!H103","v":4.5999999999999996},{"$f":"'DATA (Real)'!I103*I$4/$H$4","v":4.7459119999999997},{"$f":"'DATA (Real)'!J103*J$4/$H$4","v":4.8575496924833317},{"$f":"'DATA (Real)'!K103*K$4/$H$4","v":4.9660349689487928},{"$f":"'DATA (Real)'!L103*L$4/$H$4","v":5.0769430832553155},{"$f":"'DATA (Real)'!M103*M$4/$H$4","v":5.190328145448019},{"$f":"'DATA (Real)'!N103*N$4/$H$4","v":5.3045153646478749},{"$f":"'DATA (Real)'!O103*O$4/$H$4","v":5.4212147026701283},{"$f":"'DATA (Real)'!P103*P$4/$H$4","v":5.5404814261288715},{"$f":"'DATA (Real)'!Q103*Q$4/$H$4","v":5.6623720175037064},{"$f":"'DATA (Real)'!R103*R$4/$H$4","v":5.7869442018887884},{"$f":"'DATA (Real)'!S103*S$4/$H$4","v":5.9142569743303417},{"$f":"'DATA (Real)'!T103*T$4/$H$4","v":6.0443706277656091},{"$f":"'DATA (Real)'!U103*U$4/$H$4","v":6.1773467815764525},{"$f":"'DATA (Real)'!V103*V$4/$H$4","v":6.3132484107711342},{"$f":"'DATA (Real)'!W103*W$4/$H$4","v":6.4521398758080979},{"$f":"'DATA (Real)'!X103*X$4/$H$4","v":6.5940869530758777},{"$f":"'DATA (Real)'!Y103*Y$4/$H$4","v":6.7391568660435475},{"$f":"'DATA (Real)'!Z103*Z$4/$H$4","v":6.8874183170965049},{"$f":"'DATA (Real)'!AA103*AA$4/$H$4","v":7.038941520072628},{"$f":"'DATA (Real)'!AB103*AB$4/$H$4","v":7.1937982335142259},{"$f":"'DATA (Real)'!AC103*AC$4/$H$4","v":7.3520617946515392},{"$f":"'DATA (Real)'!AD103*AD$4/$H$4","v":7.5138071541338727},{"$f":"'DATA (Real)'!AE103*AE$4/$H$4","v":7.679110911524818},{"$f":"'DATA (Real)'!AF103*AF$4/$H$4","v":7.8480513515783636},{"$f":"'DATA (Real)'!AG103*AG$4/$H$4","v":8.020708481313088},{"$f":"'DATA (Real)'!AH103*AH$4/$H$4","v":8.1971640679019764},{"$f":"'DATA (Real)'!AI103*AI$4/$H$4","v":8.37750167739582},{"$f":"'DATA (Real)'!AJ103*AJ$4/$H$4","v":8.5618067142985268},{"$f":"'DATA (Real)'!AK103*AK$4/$H$4","v":8.7501664620130946},{"$f":"'DATA (Real)'!AL103*AL$4/$H$4","v":8.9426701241773827},{"$f":"'DATA (Real)'!AM103*AM$4/$H$4","v":9.139408866909287},{"$f":"'DATA (Real)'!AN103*AN$4/$H$4","v":9.3404758619812895},{"$f":"'DATA (Real)'!AO103*AO$4/$H$4","v":9.5459663309448786},{"$f":"'DATA (Real)'!AP103*AP$4/$H$4","v":9.7559775902256671},{"$f":"'DATA (Real)'!AQ103*AQ$4/$H$4","v":9.970609097210632},{"$f":"'DATA (Real)'!AR103*AR$4/$H$4","v":10.189962497349265},{"$f":"'DATA (Real)'!AS103*AS$4/$H$4","v":10.414141672290949},{"$f":"'DATA (Real)'!AT103*AT$4/$H$4","v":10.643252789081348},{"$f":"'DATA (Real)'!AU103*AU$4/$H$4","v":10.877404350441138},{"$f":"'DATA (Real)'!AV103*AV$4/$H$4","v":11.116707246150844},{"$f":"'DATA (Real)'!AW103*AW$4/$H$4","v":11.361274805566163},{"$f":"'DATA (Real)'!AX103*AX$4/$H$4","v":11.61122285128862},{"$f":"'DATA (Real)'!AY103*AY$4/$H$4","v":11.86666975401697},{"$f":"'DATA (Real)'!AZ103*AZ$4/$H$4","v":12.127736488605342},{"$f":"'DATA (Real)'!BA103*BA$4/$H$4","v":12.394546691354661},{"$f":"'DATA (Real)'!BB103*BB$4/$H$4","v":12.667226718564462},{"$f":"'DATA (Real)'!BC103*BC$4/$H$4","v":12.945905706372882},{"$f":"'DATA (Real)'!BD103*BD$4/$H$4","v":13.230715631913085},{"$f":"'DATA (Real)'!BE103*BE$4/$H$4","v":13.521791375815171},{"$f":"'DATA (Real)'!BF103*BF$4/$H$4","v":13.819270786083106},{"$f":"'DATA (Real)'!BG103*BG$4/$H$4","v":14.123294743376935},{"$f":"'DATA (Real)'!BH103*BH$4/$H$4","v":14.434007227731227},{"$f":"'DATA (Real)'!BI103*BI$4/$H$4","v":14.751555386741313},{"$f":"'DATA (Real)'!BJ103*BJ$4/$H$4","v":15.076089605249622},{"$f":"'DATA (Real)'!BK103*BK$4/$H$4","v":15.407763576565117},{"$f":"'DATA (Real)'!BL103*BL$4/$H$4","v":15.746734375249549},{"$f":"'DATA (Real)'!BM103*BM$4/$H$4","v":16.09316253150504},{"$f":"'DATA (Real)'!BN103*BN$4/$H$4","v":16.447212107198151},{"$f":"'DATA (Real)'!BO103*BO$4/$H$4","v":16.80905077355651},{"$f":"'DATA (Real)'!BP103*BP$4/$H$4","v":17.178849890574753},{"$f":"'DATA (Real)'!BQ103*BQ$4/$H$4","v":17.5567845881674},{"$f":"'DATA (Real)'!BR103*BR$4/$H$4","v":17.943033849107081},{"$f":"'DATA (Real)'!BS103*BS$4/$H$4","v":18.337780593787436},{"$f":"'DATA (Real)'!BT103*BT$4/$H$4","v":18.741211766850764},{"$f":"'DATA (Real)'!BU103*BU$4/$H$4","v":19.153518425721479},{"$f":"'DATA (Real)'!BV103*BV$4/$H$4","v":19.574895831087353},{"$f":"'DATA (Real)'!BW103*BW$4/$H$4","v":20.005543539371278},{"$f":"'DATA (Real)'!BX103*BX$4/$H$4","v":20.445665497237442}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C104","v":"Internal"},{"$f":"'DATA (Real)'!D104","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E104","v":"Rathdrum CT: Inlet Evaporation 2 unit operation"},null,null,{"$f":"'DATA (Real)'!H104","v":5.75},{"$f":"'DATA (Real)'!I104*I$4/$H$4","v":5.9323899999999998},{"$f":"'DATA (Real)'!J104*J$4/$H$4","v":6.0719371156041655},{"$f":"'DATA (Real)'!K104*K$4/$H$4","v":6.2075437111859921},{"$f":"'DATA (Real)'!L104*L$4/$H$4","v":6.3461788540691462},{"$f":"'DATA (Real)'!M104*M$4/$H$4","v":6.4879101818100242},{"$f":"'DATA (Real)'!N104*N$4/$H$4","v":6.630644205809844},{"$f":"'DATA (Real)'!O104*O$4/$H$4","v":6.776518378337661},{"$f":"'DATA (Real)'!P104*P$4/$H$4","v":6.9256017826610892},{"$f":"'DATA (Real)'!Q104*Q$4/$H$4","v":7.0779650218796331},{"$f":"'DATA (Real)'!R104*R$4/$H$4","v":7.233680252360986},{"$f":"'DATA (Real)'!S104*S$4/$H$4","v":7.3928212179129282},{"$f":"'DATA (Real)'!T104*T$4/$H$4","v":7.5554632847070122},{"$f":"'DATA (Real)'!U104*U$4/$H$4","v":7.7216834769705658},{"$f":"'DATA (Real)'!V104*V$4/$H$4","v":7.8915605134639186},{"$f":"'DATA (Real)'!W104*W$4/$H$4","v":8.0651748447601239},{"$f":"'DATA (Real)'!X104*X$4/$H$4","v":8.2426086913448469},{"$f":"'DATA (Real)'!Y104*Y$4/$H$4","v":8.4239460825544352},{"$f":"'DATA (Real)'!Z104*Z$4/$H$4","v":8.6092728963706318},{"$f":"'DATA (Real)'!AA104*AA$4/$H$4","v":8.7986769000907845},{"$f":"'DATA (Real)'!AB104*AB$4/$H$4","v":8.9922477918927832},{"$f":"'DATA (Real)'!AC104*AC$4/$H$4","v":9.1900772433144251},{"$f":"'DATA (Real)'!AD104*AD$4/$H$4","v":9.3922589426673415},{"$f":"'DATA (Real)'!AE104*AE$4/$H$4","v":9.5988886394060238},{"$f":"'DATA (Real)'!AF104*AF$4/$H$4","v":9.8100641894729552},{"$f":"'DATA (Real)'!AG104*AG$4/$H$4","v":10.02588560164136},{"$f":"'DATA (Real)'!AH104*AH$4/$H$4","v":10.24645508487747},{"$f":"'DATA (Real)'!AI104*AI$4/$H$4","v":10.471877096744775},{"$f":"'DATA (Real)'!AJ104*AJ$4/$H$4","v":10.70225839287316},{"$f":"'DATA (Real)'!AK104*AK$4/$H$4","v":10.937708077516367},{"$f":"'DATA (Real)'!AL104*AL$4/$H$4","v":11.17833765522173},{"$f":"'DATA (Real)'!AM104*AM$4/$H$4","v":11.424261083636608},{"$f":"'DATA (Real)'!AN104*AN$4/$H$4","v":11.675594827476612},{"$f":"'DATA (Real)'!AO104*AO$4/$H$4","v":11.932457913681098},{"$f":"'DATA (Real)'!AP104*AP$4/$H$4","v":12.194971987782084},{"$f":"'DATA (Real)'!AQ104*AQ$4/$H$4","v":12.46326137151329},{"$f":"'DATA (Real)'!AR104*AR$4/$H$4","v":12.737453121686581},{"$f":"'DATA (Real)'!AS104*AS$4/$H$4","v":13.017677090363685},{"$f":"'DATA (Real)'!AT104*AT$4/$H$4","v":13.304065986351686},{"$f":"'DATA (Real)'!AU104*AU$4/$H$4","v":13.596755438051424},{"$f":"'DATA (Real)'!AV104*AV$4/$H$4","v":13.895884057688555},{"$f":"'DATA (Real)'!AW104*AW$4/$H$4","v":14.201593506957705},{"$f":"'DATA (Real)'!AX104*AX$4/$H$4","v":14.514028564110776},{"$f":"'DATA (Real)'!AY104*AY$4/$H$4","v":14.833337192521213},{"$f":"'DATA (Real)'!AZ104*AZ$4/$H$4","v":15.159670610756679},{"$f":"'DATA (Real)'!BA104*BA$4/$H$4","v":15.493183364193328},{"$f":"'DATA (Real)'!BB104*BB$4/$H$4","v":15.83403339820558},{"$f":"'DATA (Real)'!BC104*BC$4/$H$4","v":16.182382132966104},{"$f":"'DATA (Real)'!BD104*BD$4/$H$4","v":16.538394539891357},{"$f":"'DATA (Real)'!BE104*BE$4/$H$4","v":16.902239219768965},{"$f":"'DATA (Real)'!BF104*BF$4/$H$4","v":17.274088482603883},{"$f":"'DATA (Real)'!BG104*BG$4/$H$4","v":17.654118429221167},{"$f":"'DATA (Real)'!BH104*BH$4/$H$4","v":18.042509034664036},{"$f":"'DATA (Real)'!BI104*BI$4/$H$4","v":18.439444233426642},{"$f":"'DATA (Real)'!BJ104*BJ$4/$H$4","v":18.845112006562033},{"$f":"'DATA (Real)'!BK104*BK$4/$H$4","v":19.259704470706396},{"$f":"'DATA (Real)'!BL104*BL$4/$H$4","v":19.683417969061939},{"$f":"'DATA (Real)'!BM104*BM$4/$H$4","v":20.116453164381298},{"$f":"'DATA (Real)'!BN104*BN$4/$H$4","v":20.559015133997686},{"$f":"'DATA (Real)'!BO104*BO$4/$H$4","v":21.011313466945641},{"$f":"'DATA (Real)'!BP104*BP$4/$H$4","v":21.473562363218441},{"$f":"'DATA (Real)'!BQ104*BQ$4/$H$4","v":21.945980735209247},{"$f":"'DATA (Real)'!BR104*BR$4/$H$4","v":22.428792311383855},{"$f":"'DATA (Real)'!BS104*BS$4/$H$4","v":22.9222257422343},{"$f":"'DATA (Real)'!BT104*BT$4/$H$4","v":23.426514708563456},{"$f":"'DATA (Real)'!BU104*BU$4/$H$4","v":23.941898032151851},{"$f":"'DATA (Real)'!BV104*BV$4/$H$4","v":24.468619788859193},{"$f":"'DATA (Real)'!BW104*BW$4/$H$4","v":25.0069294242141},{"$f":"'DATA (Real)'!BX104*BX$4/$H$4","v":25.55708187154681}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C105","v":"Internal"},{"$f":"'DATA (Real)'!D105","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E105","v":"Kettle Falls Turbine Generator Upgrade"},null,null,{"$f":"'DATA (Real)'!H105","v":0},{"$f":"'DATA (Real)'!I105*I$4/$H$4","v":0},{"$f":"'DATA (Real)'!J105*J$4/$H$4","v":0},{"$f":"'DATA (Real)'!K105*K$4/$H$4","v":0},{"$f":"'DATA (Real)'!L105*L$4/$H$4","v":0},{"$f":"'DATA (Real)'!M105*M$4/$H$4","v":0},{"$f":"'DATA (Real)'!N105*N$4/$H$4","v":0},{"$f":"'DATA (Real)'!O105*O$4/$H$4","v":0},{"$f":"'DATA (Real)'!P105*P$4/$H$4","v":0},{"$f":"'DATA (Real)'!Q105*Q$4/$H$4","v":0},{"$f":"'DATA (Real)'!R105*R$4/$H$4","v":0},{"$f":"'DATA (Real)'!S105*S$4/$H$4","v":0},{"$f":"'DATA (Real)'!T105*T$4/$H$4","v":0},{"$f":"'DATA (Real)'!U105*U$4/$H$4","v":0},{"$f":"'DATA (Real)'!V105*V$4/$H$4","v":0},{"$f":"'DATA (Real)'!W105*W$4/$H$4","v":0},{"$f":"'DATA (Real)'!X105*X$4/$H$4","v":0},{"$f":"'DATA (Real)'!Y105*Y$4/$H$4","v":0},{"$f":"'DATA (Real)'!Z105*Z$4/$H$4","v":0},{"$f":"'DATA (Real)'!AA105*AA$4/$H$4","v":0},{"$f":"'DATA (Real)'!AB105*AB$4/$H$4","v":0},{"$f":"'DATA (Real)'!AC105*AC$4/$H$4","v":0},{"$f":"'DATA (Real)'!AD105*AD$4/$H$4","v":0},{"$f":"'DATA (Real)'!AE105*AE$4/$H$4","v":0},{"$f":"'DATA (Real)'!AF105*AF$4/$H$4","v":0},{"$f":"'DATA (Real)'!AG105*AG$4/$H$4","v":0},{"$f":"'DATA (Real)'!AH105*AH$4/$H$4","v":0},{"$f":"'DATA (Real)'!AI105*AI$4/$H$4","v":0},{"$f":"'DATA (Real)'!AJ105*AJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AK105*AK$4/$H$4","v":0},{"$f":"'DATA (Real)'!AL105*AL$4/$H$4","v":0},{"$f":"'DATA (Real)'!AM105*AM$4/$H$4","v":0},{"$f":"'DATA (Real)'!AN105*AN$4/$H$4","v":0},{"$f":"'DATA (Real)'!AO105*AO$4/$H$4","v":0},{"$f":"'DATA (Real)'!AP105*AP$4/$H$4","v":0},{"$f":"'DATA (Real)'!AQ105*AQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AR105*AR$4/$H$4","v":0},{"$f":"'DATA (Real)'!AS105*AS$4/$H$4","v":0},{"$f":"'DATA (Real)'!AT105*AT$4/$H$4","v":0},{"$f":"'DATA (Real)'!AU105*AU$4/$H$4","v":0},{"$f":"'DATA (Real)'!AV105*AV$4/$H$4","v":0},{"$f":"'DATA (Real)'!AW105*AW$4/$H$4","v":0},{"$f":"'DATA (Real)'!AX105*AX$4/$H$4","v":0},{"$f":"'DATA (Real)'!AY105*AY$4/$H$4","v":0},{"$f":"'DATA (Real)'!AZ105*AZ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BA105*BA$4/$H$4","v":0},{"$f":"'DATA (Real)'!BB105*BB$4/$H$4","v":0},{"$f":"'DATA (Real)'!BC105*BC$4/$H$4","v":0},{"$f":"'DATA (Real)'!BD105*BD$4/$H$4","v":0},{"$f":"'DATA (Real)'!BE105*BE$4/$H$4","v":0},{"$f":"'DATA (Real)'!BF105*BF$4/$H$4","v":0},{"$f":"'DATA (Real)'!BG105*BG$4/$H$4","v":0},{"$f":"'DATA (Real)'!BH105*BH$4/$H$4","v":0},{"$f":"'DATA (Real)'!BI105*BI$4/$H$4","v":0},{"$f":"'DATA (Real)'!BJ105*BJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BK105*BK$4/$H$4","v":0},{"$f":"'DATA (Real)'!BL105*BL$4/$H$4","v":0},{"$f":"'DATA (Real)'!BM105*BM$4/$H$4","v":0},{"$f":"'DATA (Real)'!BN105*BN$4/$H$4","v":0},{"$f":"'DATA (Real)'!BO105*BO$4/$H$4","v":0},{"$f":"'DATA (Real)'!BP105*BP$4/$H$4","v":0},{"$f":"'DATA (Real)'!BQ105*BQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BR105*BR$4/$H$4","v":0},{"$f":"'DATA (Real)'!BS105*BS$4/$H$4","v":0},{"$f":"'DATA (Real)'!BT105*BT$4/$H$4","v":0},{"$f":"'DATA (Real)'!BU105*BU$4/$H$4","v":0},{"$f":"'DATA (Real)'!BV105*BV$4/$H$4","v":0},{"$f":"'DATA (Real)'!BW105*BW$4/$H$4","v":0},{"$f":"'DATA (Real)'!BX105*BX$4/$H$4","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C106","v":"NREL Residential PV - Class 8"},{"$f":"'DATA (Real)'!D106","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E106","v":"New Residential Solar"},{"$f":"'DATA (Real)'!F106","v":0},{"$f":"'DATA (Real)'!G106*G$4/100","v":0},{"$f":"'DATA (Real)'!H106*H$4/100","v":0},{"$f":"'DATA (Real)'!I106*I$4/100","v":0},{"$f":"'DATA (Real)'!J106*J$4/100","v":0},{"$f":"'DATA (Real)'!K106*K$4/100","v":0},{"$f":"'DATA (Real)'!L106*L$4/100","v":0},{"$f":"'DATA (Real)'!M106*M$4/100","v":0},{"$f":"'DATA (Real)'!N106*N$4/100","v":0},{"$f":"'DATA (Real)'!O106*O$4/100","v":0},{"$f":"'DATA (Real)'!P106*P$4/100","v":0},{"$f":"'DATA (Real)'!Q106*Q$4/100","v":0},{"$f":"'DATA (Real)'!R106*R$4/100","v":0},{"$f":"'DATA (Real)'!S106*S$4/100","v":0},{"$f":"'DATA (Real)'!T106*T$4/100","v":0},{"$f":"'DATA (Real)'!U106*U$4/100","v":0},{"$f":"'DATA (Real)'!V106*V$4/100","v":0},{"$f":"'DATA (Real)'!W106*W$4/100","v":0},{"$f":"'DATA (Real)'!X106*X$4/100","v":0},{"$f":"'DATA (Real)'!Y106*Y$4/100","v":0},{"$f":"'DATA (Real)'!Z106*Z$4/100","v":0},{"$f":"'DATA (Real)'!AA106*AA$4/100","v":0},{"$f":"'DATA (Real)'!AB106*AB$4/100","v":0},{"$f":"'DATA (Real)'!AC106*AC$4/100","v":0},{"$f":"'DATA (Real)'!AD106*AD$4/100","v":0},{"$f":"'DATA (Real)'!AE106*AE$4/100","v":0},{"$f":"'DATA (Real)'!AF106*AF$4/100","v":0},{"$f":"'DATA (Real)'!AG106*AG$4/100","v":0},{"$f":"'DATA (Real)'!AH106*AH$4/100","v":0},{"$f":"'DATA (Real)'!AI106*AI$4/100","v":0},{"$f":"'DATA (Real)'!AJ106*AJ$4/100","v":0},{"$f":"'DATA (Real)'!AK106*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL106*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM106*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN106*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO106*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP106*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ106*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR106*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS106*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT106*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU106*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV106*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW106*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX106*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY106*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ106*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA106*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB106*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC106*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD106*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE106*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF106*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG106*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH106*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI106*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ106*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK106*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL106*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM106*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN106*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO106*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP106*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ106*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR106*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS106*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT106*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU106*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV106*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW106*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX106*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C107","v":"NREL Residential PV - Class 8"},{"$f":"'DATA (Real)'!D107","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E107","v":"New Residential Solar + Storage (Solar Only)"},{"$f":"'DATA (Real)'!F107","v":0},{"$f":"'DATA (Real)'!G107*G$4/100","v":0},{"$f":"'DATA (Real)'!H107*H$4/100","v":0},{"$f":"'DATA (Real)'!I107*I$4/100","v":0},{"$f":"'DATA (Real)'!J107*J$4/100","v":0},{"$f":"'DATA (Real)'!K107*K$4/100","v":0},{"$f":"'DATA (Real)'!L107*L$4/100","v":0},{"$f":"'DATA (Real)'!M107*M$4/100","v":0},{"$f":"'DATA (Real)'!N107*N$4/100","v":0},{"$f":"'DATA (Real)'!O107*O$4/100","v":0},{"$f":"'DATA (Real)'!P107*P$4/100","v":0},{"$f":"'DATA (Real)'!Q107*Q$4/100","v":0},{"$f":"'DATA (Real)'!R107*R$4/100","v":0},{"$f":"'DATA (Real)'!S107*S$4/100","v":0},{"$f":"'DATA (Real)'!T107*T$4/100","v":0},{"$f":"'DATA (Real)'!U107*U$4/100","v":0},{"$f":"'DATA (Real)'!V107*V$4/100","v":0},{"$f":"'DATA (Real)'!W107*W$4/100","v":0},{"$f":"'DATA (Real)'!X107*X$4/100","v":0},{"$f":"'DATA (Real)'!Y107*Y$4/100","v":0},{"$f":"'DATA (Real)'!Z107*Z$4/100","v":0},{"$f":"'DATA (Real)'!AA107*AA$4/100","v":0},{"$f":"'DATA (Real)'!AB107*AB$4/100","v":0},{"$f":"'DATA (Real)'!AC107*AC$4/100","v":0},{"$f":"'DATA (Real)'!AD107*AD$4/100","v":0},{"$f":"'DATA (Real)'!AE107*AE$4/100","v":0},{"$f":"'DATA (Real)'!AF107*AF$4/100","v":0},{"$f":"'DATA (Real)'!AG107*AG$4/100","v":0},{"$f":"'DATA (Real)'!AH107*AH$4/100","v":0},{"$f":"'DATA (Real)'!AI107*AI$4/100","v":0},{"$f":"'DATA (Real)'!AJ107*AJ$4/100","v":0},{"$f":"'DATA (Real)'!AK107*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL107*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM107*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN107*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO107*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP107*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ107*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR107*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS107*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT107*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU107*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV107*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW107*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX107*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY107*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ107*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA107*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB107*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC107*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD107*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE107*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF107*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG107*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH107*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI107*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ107*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK107*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL107*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM107*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN107*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO107*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP107*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ107*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR107*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS107*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT107*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU107*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV107*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW107*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX107*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C108","v":"NREL Residential PV - Class 8"},{"$f":"'DATA (Real)'!D108","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E108","v":"Existing Residential Solar"},{"$f":"'DATA (Real)'!F108","v":0},{"$f":"'DATA (Real)'!G108*G$4/100","v":0},{"$f":"'DATA (Real)'!H108*H$4/100","v":0},{"$f":"'DATA (Real)'!I108*I$4/100","v":0},{"$f":"'DATA (Real)'!J108*J$4/100","v":0},{"$f":"'DATA (Real)'!K108*K$4/100","v":0},{"$f":"'DATA (Real)'!L108*L$4/100","v":0},{"$f":"'DATA (Real)'!M108*M$4/100","v":0},{"$f":"'DATA (Real)'!N108*N$4/100","v":0},{"$f":"'DATA (Real)'!O108*O$4/100","v":0},{"$f":"'DATA (Real)'!P108*P$4/100","v":0},{"$f":"'DATA (Real)'!Q108*Q$4/100","v":0},{"$f":"'DATA (Real)'!R108*R$4/100","v":0},{"$f":"'DATA (Real)'!S108*S$4/100","v":0},{"$f":"'DATA (Real)'!T108*T$4/100","v":0},{"$f":"'DATA (Real)'!U108*U$4/100","v":0},{"$f":"'DATA (Real)'!V108*V$4/100","v":0},{"$f":"'DATA (Real)'!W108*W$4/100","v":0},{"$f":"'DATA (Real)'!X108*X$4/100","v":0},{"$f":"'DATA (Real)'!Y108*Y$4/100","v":0},{"$f":"'DATA (Real)'!Z108*Z$4/100","v":0},{"$f":"'DATA (Real)'!AA108*AA$4/100","v":0},{"$f":"'DATA (Real)'!AB108*AB$4/100","v":0},{"$f":"'DATA (Real)'!AC108*AC$4/100","v":0},{"$f":"'DATA (Real)'!AD108*AD$4/100","v":0},{"$f":"'DATA (Real)'!AE108*AE$4/100","v":0},{"$f":"'DATA (Real)'!AF108*AF$4/100","v":0},{"$f":"'DATA (Real)'!AG108*AG$4/100","v":0},{"$f":"'DATA (Real)'!AH108*AH$4/100","v":0},{"$f":"'DATA (Real)'!AI108*AI$4/100","v":0},{"$f":"'DATA (Real)'!AJ108*AJ$4/100","v":0},{"$f":"'DATA (Real)'!AK108*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL108*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM108*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN108*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO108*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP108*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ108*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR108*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS108*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT108*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU108*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV108*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW108*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX108*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY108*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ108*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA108*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB108*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC108*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD108*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE108*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF108*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG108*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH108*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI108*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ108*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK108*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL108*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM108*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN108*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO108*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP108*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ108*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR108*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS108*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT108*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU108*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV108*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW108*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX108*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C109","v":"NREL Residential PV - Class 8"},{"$f":"'DATA (Real)'!D109","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E109","v":"Existing Residential Solar + Storage (Solar Only)"},{"$f":"'DATA (Real)'!F109","v":0},{"$f":"'DATA (Real)'!G109*G$4/100","v":0},{"$f":"'DATA (Real)'!H109*H$4/100","v":0},{"$f":"'DATA (Real)'!I109*I$4/100","v":0},{"$f":"'DATA (Real)'!J109*J$4/100","v":0},{"$f":"'DATA (Real)'!K109*K$4/100","v":0},{"$f":"'DATA (Real)'!L109*L$4/100","v":0},{"$f":"'DATA (Real)'!M109*M$4/100","v":0},{"$f":"'DATA (Real)'!N109*N$4/100","v":0},{"$f":"'DATA (Real)'!O109*O$4/100","v":0},{"$f":"'DATA (Real)'!P109*P$4/100","v":0},{"$f":"'DATA (Real)'!Q109*Q$4/100","v":0},{"$f":"'DATA (Real)'!R109*R$4/100","v":0},{"$f":"'DATA (Real)'!S109*S$4/100","v":0},{"$f":"'DATA (Real)'!T109*T$4/100","v":0},{"$f":"'DATA (Real)'!U109*U$4/100","v":0},{"$f":"'DATA (Real)'!V109*V$4/100","v":0},{"$f":"'DATA (Real)'!W109*W$4/100","v":0},{"$f":"'DATA (Real)'!X109*X$4/100","v":0},{"$f":"'DATA (Real)'!Y109*Y$4/100","v":0},{"$f":"'DATA (Real)'!Z109*Z$4/100","v":0},{"$f":"'DATA (Real)'!AA109*AA$4/100","v":0},{"$f":"'DATA (Real)'!AB109*AB$4/100","v":0},{"$f":"'DATA (Real)'!AC109*AC$4/100","v":0},{"$f":"'DATA (Real)'!AD109*AD$4/100","v":0},{"$f":"'DATA (Real)'!AE109*AE$4/100","v":0},{"$f":"'DATA (Real)'!AF109*AF$4/100","v":0},{"$f":"'DATA (Real)'!AG109*AG$4/100","v":0},{"$f":"'DATA (Real)'!AH109*AH$4/100","v":0},{"$f":"'DATA (Real)'!AI109*AI$4/100","v":0},{"$f":"'DATA (Real)'!AJ109*AJ$4/100","v":0},{"$f":"'DATA (Real)'!AK109*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL109*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM109*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN109*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO109*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP109*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ109*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR109*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS109*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT109*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU109*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV109*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW109*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX109*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY109*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ109*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA109*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB109*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC109*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD109*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE109*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF109*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG109*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH109*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI109*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ109*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK109*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL109*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM109*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN109*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO109*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP109*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ109*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR109*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS109*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT109*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU109*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV109*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW109*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX109*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C110","v":"NREL Commercial PV - Class 8"},{"$f":"'DATA (Real)'!D110","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E110","v":"Commercial Solar"},{"$f":"'DATA (Real)'!F110","v":0},{"$f":"'DATA (Real)'!G110*G$4/100","v":0},{"$f":"'DATA (Real)'!H110*H$4/100","v":0},{"$f":"'DATA (Real)'!I110*I$4/100","v":0},{"$f":"'DATA (Real)'!J110*J$4/100","v":0},{"$f":"'DATA (Real)'!K110*K$4/100","v":0},{"$f":"'DATA (Real)'!L110*L$4/100","v":0},{"$f":"'DATA (Real)'!M110*M$4/100","v":0},{"$f":"'DATA (Real)'!N110*N$4/100","v":0},{"$f":"'DATA (Real)'!O110*O$4/100","v":0},{"$f":"'DATA (Real)'!P110*P$4/100","v":0},{"$f":"'DATA (Real)'!Q110*Q$4/100","v":0},{"$f":"'DATA (Real)'!R110*R$4/100","v":0},{"$f":"'DATA (Real)'!S110*S$4/100","v":0},{"$f":"'DATA (Real)'!T110*T$4/100","v":0},{"$f":"'DATA (Real)'!U110*U$4/100","v":0},{"$f":"'DATA (Real)'!V110*V$4/100","v":0},{"$f":"'DATA (Real)'!W110*W$4/100","v":0},{"$f":"'DATA (Real)'!X110*X$4/100","v":0},{"$f":"'DATA (Real)'!Y110*Y$4/100","v":0},{"$f":"'DATA (Real)'!Z110*Z$4/100","v":0},{"$f":"'DATA (Real)'!AA110*AA$4/100","v":0},{"$f":"'DATA (Real)'!AB110*AB$4/100","v":0},{"$f":"'DATA (Real)'!AC110*AC$4/100","v":0},{"$f":"'DATA (Real)'!AD110*AD$4/100","v":0},{"$f":"'DATA (Real)'!AE110*AE$4/100","v":0},{"$f":"'DATA (Real)'!AF110*AF$4/100","v":0},{"$f":"'DATA (Real)'!AG110*AG$4/100","v":0},{"$f":"'DATA (Real)'!AH110*AH$4/100","v":0},{"$f":"'DATA (Real)'!AI110*AI$4/100","v":0},{"$f":"'DATA (Real)'!AJ110*AJ$4/100","v":0},{"$f":"'DATA (Real)'!AK110*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL110*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM110*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN110*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO110*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP110*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ110*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR110*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS110*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT110*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU110*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV110*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW110*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX110*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY110*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ110*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA110*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB110*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC110*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD110*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE110*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF110*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG110*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH110*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI110*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ110*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK110*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL110*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM110*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN110*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO110*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP110*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ110*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR110*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS110*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT110*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU110*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV110*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW110*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX110*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C111","v":"NREL Commercial PV - Class 8"},{"$f":"'DATA (Real)'!D111","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E111","v":"Commercial Solar + Storage (Solar Only)"},{"$f":"'DATA (Real)'!F111","v":0},{"$f":"'DATA (Real)'!G111*G$4/100","v":0},{"$f":"'DATA (Real)'!H111*H$4/100","v":0},{"$f":"'DATA (Real)'!I111*I$4/100","v":0},{"$f":"'DATA (Real)'!J111*J$4/100","v":0},{"$f":"'DATA (Real)'!K111*K$4/100","v":0},{"$f":"'DATA (Real)'!L111*L$4/100","v":0},{"$f":"'DATA (Real)'!M111*M$4/100","v":0},{"$f":"'DATA (Real)'!N111*N$4/100","v":0},{"$f":"'DATA (Real)'!O111*O$4/100","v":0},{"$f":"'DATA (Real)'!P111*P$4/100","v":0},{"$f":"'DATA (Real)'!Q111*Q$4/100","v":0},{"$f":"'DATA (Real)'!R111*R$4/100","v":0},{"$f":"'DATA (Real)'!S111*S$4/100","v":0},{"$f":"'DATA (Real)'!T111*T$4/100","v":0},{"$f":"'DATA (Real)'!U111*U$4/100","v":0},{"$f":"'DATA (Real)'!V111*V$4/100","v":0},{"$f":"'DATA (Real)'!W111*W$4/100","v":0},{"$f":"'DATA (Real)'!X111*X$4/100","v":0},{"$f":"'DATA (Real)'!Y111*Y$4/100","v":0},{"$f":"'DATA (Real)'!Z111*Z$4/100","v":0},{"$f":"'DATA (Real)'!AA111*AA$4/100","v":0},{"$f":"'DATA (Real)'!AB111*AB$4/100","v":0},{"$f":"'DATA (Real)'!AC111*AC$4/100","v":0},{"$f":"'DATA (Real)'!AD111*AD$4/100","v":0},{"$f":"'DATA (Real)'!AE111*AE$4/100","v":0},{"$f":"'DATA (Real)'!AF111*AF$4/100","v":0},{"$f":"'DATA (Real)'!AG111*AG$4/100","v":0},{"$f":"'DATA (Real)'!AH111*AH$4/100","v":0},{"$f":"'DATA (Real)'!AI111*AI$4/100","v":0},{"$f":"'DATA (Real)'!AJ111*AJ$4/100","v":0},{"$f":"'DATA (Real)'!AK111*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL111*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM111*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN111*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO111*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP111*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ111*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR111*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS111*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT111*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU111*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV111*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW111*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX111*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY111*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ111*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA111*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB111*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC111*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD111*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE111*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF111*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG111*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH111*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI111*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ111*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK111*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL111*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM111*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN111*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO111*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP111*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ111*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR111*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS111*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT111*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU111*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV111*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW111*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX111*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C112","v":"NREL Utility PV - Class 4"},{"$f":"'DATA (Real)'!D112","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E112","v":"Solar Photovoltaic Fixed Array (5 MW AC)"},{"$f":"'DATA (Real)'!F112","v":0},{"$f":"'DATA (Real)'!G112*G$4/100","v":0},{"$f":"'DATA (Real)'!H112*H$4/100","v":0},{"$f":"'DATA (Real)'!I112*I$4/100","v":0},{"$f":"'DATA (Real)'!J112*J$4/100","v":0},{"$f":"'DATA (Real)'!K112*K$4/100","v":0},{"$f":"'DATA (Real)'!L112*L$4/100","v":0},{"$f":"'DATA (Real)'!M112*M$4/100","v":0},{"$f":"'DATA (Real)'!N112*N$4/100","v":0},{"$f":"'DATA (Real)'!O112*O$4/100","v":0},{"$f":"'DATA (Real)'!P112*P$4/100","v":0},{"$f":"'DATA (Real)'!Q112*Q$4/100","v":0},{"$f":"'DATA (Real)'!R112*R$4/100","v":0},{"$f":"'DATA (Real)'!S112*S$4/100","v":0},{"$f":"'DATA (Real)'!T112*T$4/100","v":0},{"$f":"'DATA (Real)'!U112*U$4/100","v":0},{"$f":"'DATA (Real)'!V112*V$4/100","v":0},{"$f":"'DATA (Real)'!W112*W$4/100","v":0},{"$f":"'DATA (Real)'!X112*X$4/100","v":0},{"$f":"'DATA (Real)'!Y112*Y$4/100","v":0},{"$f":"'DATA (Real)'!Z112*Z$4/100","v":0},{"$f":"'DATA (Real)'!AA112*AA$4/100","v":0},{"$f":"'DATA (Real)'!AB112*AB$4/100","v":0},{"$f":"'DATA (Real)'!AC112*AC$4/100","v":0},{"$f":"'DATA (Real)'!AD112*AD$4/100","v":0},{"$f":"'DATA (Real)'!AE112*AE$4/100","v":0},{"$f":"'DATA (Real)'!AF112*AF$4/100","v":0},{"$f":"'DATA (Real)'!AG112*AG$4/100","v":0},{"$f":"'DATA (Real)'!AH112*AH$4/100","v":0},{"$f":"'DATA (Real)'!AI112*AI$4/100","v":0},{"$f":"'DATA (Real)'!AJ112*AJ$4/100","v":0},{"$f":"'DATA (Real)'!AK112*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL112*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM112*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN112*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO112*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP112*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ112*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR112*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS112*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT112*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU112*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV112*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW112*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX112*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY112*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ112*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA112*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB112*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC112*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD112*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE112*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF112*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG112*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH112*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI112*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ112*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK112*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL112*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM112*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN112*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO112*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP112*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ112*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR112*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS112*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT112*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU112*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV112*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW112*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX112*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C113","v":"NREL Utility PV - Class 4"},{"$f":"'DATA (Real)'!D113","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E113","v":"Solar Photovoltaic Fixed Array (5 MW AC) + Storage (Solar Only)"},{"$f":"'DATA (Real)'!F113","v":0},{"$f":"'DATA (Real)'!G113*G$4/100","v":0},{"$f":"'DATA (Real)'!H113*H$4/100","v":0},{"$f":"'DATA (Real)'!I113*I$4/100","v":0},{"$f":"'DATA (Real)'!J113*J$4/100","v":0},{"$f":"'DATA (Real)'!K113*K$4/100","v":0},{"$f":"'DATA (Real)'!L113*L$4/100","v":0},{"$f":"'DATA (Real)'!M113*M$4/100","v":0},{"$f":"'DATA (Real)'!N113*N$4/100","v":0},{"$f":"'DATA (Real)'!O113*O$4/100","v":0},{"$f":"'DATA (Real)'!P113*P$4/100","v":0},{"$f":"'DATA (Real)'!Q113*Q$4/100","v":0},{"$f":"'DATA (Real)'!R113*R$4/100","v":0},{"$f":"'DATA (Real)'!S113*S$4/100","v":0},{"$f":"'DATA (Real)'!T113*T$4/100","v":0},{"$f":"'DATA (Real)'!U113*U$4/100","v":0},{"$f":"'DATA (Real)'!V113*V$4/100","v":0},{"$f":"'DATA (Real)'!W113*W$4/100","v":0},{"$f":"'DATA (Real)'!X113*X$4/100","v":0},{"$f":"'DATA (Real)'!Y113*Y$4/100","v":0},{"$f":"'DATA (Real)'!Z113*Z$4/100","v":0},{"$f":"'DATA (Real)'!AA113*AA$4/100","v":0},{"$f":"'DATA (Real)'!AB113*AB$4/100","v":0},{"$f":"'DATA (Real)'!AC113*AC$4/100","v":0},{"$f":"'DATA (Real)'!AD113*AD$4/100","v":0},{"$f":"'DATA (Real)'!AE113*AE$4/100","v":0},{"$f":"'DATA (Real)'!AF113*AF$4/100","v":0},{"$f":"'DATA (Real)'!AG113*AG$4/100","v":0},{"$f":"'DATA (Real)'!AH113*AH$4/100","v":0},{"$f":"'DATA (Real)'!AI113*AI$4/100","v":0},{"$f":"'DATA (Real)'!AJ113*AJ$4/100","v":0},{"$f":"'DATA (Real)'!AK113*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL113*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM113*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN113*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO113*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP113*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ113*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR113*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS113*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT113*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU113*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV113*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW113*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX113*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY113*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ113*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA113*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB113*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC113*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD113*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE113*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF113*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG113*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH113*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI113*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ113*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK113*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL113*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM113*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN113*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO113*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP113*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ113*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR113*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS113*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT113*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU113*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV113*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW113*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX113*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C114","v":"NREL Utility PV - Class 4"},{"$f":"'DATA (Real)'!D114","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E114","v":"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)"},{"$f":"'DATA (Real)'!F114","v":0},{"$f":"'DATA (Real)'!G114*G$4/100","v":0},{"$f":"'DATA (Real)'!H114*H$4/100","v":0},{"$f":"'DATA (Real)'!I114*I$4/100","v":0},{"$f":"'DATA (Real)'!J114*J$4/100","v":0},{"$f":"'DATA (Real)'!K114*K$4/100","v":0},{"$f":"'DATA (Real)'!L114*L$4/100","v":0},{"$f":"'DATA (Real)'!M114*M$4/100","v":0},{"$f":"'DATA (Real)'!N114*N$4/100","v":0},{"$f":"'DATA (Real)'!O114*O$4/100","v":0},{"$f":"'DATA (Real)'!P114*P$4/100","v":0},{"$f":"'DATA (Real)'!Q114*Q$4/100","v":0},{"$f":"'DATA (Real)'!R114*R$4/100","v":0},{"$f":"'DATA (Real)'!S114*S$4/100","v":0},{"$f":"'DATA (Real)'!T114*T$4/100","v":0},{"$f":"'DATA (Real)'!U114*U$4/100","v":0},{"$f":"'DATA (Real)'!V114*V$4/100","v":0},{"$f":"'DATA (Real)'!W114*W$4/100","v":0},{"$f":"'DATA (Real)'!X114*X$4/100","v":0},{"$f":"'DATA (Real)'!Y114*Y$4/100","v":0},{"$f":"'DATA (Real)'!Z114*Z$4/100","v":0},{"$f":"'DATA (Real)'!AA114*AA$4/100","v":0},{"$f":"'DATA (Real)'!AB114*AB$4/100","v":0},{"$f":"'DATA (Real)'!AC114*AC$4/100","v":0},{"$f":"'DATA (Real)'!AD114*AD$4/100","v":0},{"$f":"'DATA (Real)'!AE114*AE$4/100","v":0},{"$f":"'DATA (Real)'!AF114*AF$4/100","v":0},{"$f":"'DATA (Real)'!AG114*AG$4/100","v":0},{"$f":"'DATA (Real)'!AH114*AH$4/100","v":0},{"$f":"'DATA (Real)'!AI114*AI$4/100","v":0},{"$f":"'DATA (Real)'!AJ114*AJ$4/100","v":0},{"$f":"'DATA (Real)'!AK114*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL114*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM114*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN114*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO114*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP114*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ114*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR114*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS114*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT114*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU114*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV114*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW114*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX114*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY114*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ114*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA114*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB114*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC114*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD114*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE114*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF114*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG114*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH114*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI114*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ114*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK114*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL114*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM114*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN114*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO114*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP114*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ114*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR114*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS114*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT114*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU114*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV114*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW114*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX114*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C115","v":"NREL Utility PV - Class 5"},{"$f":"'DATA (Real)'!D115","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E115","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},{"$f":"'DATA (Real)'!F115","v":0},{"$f":"'DATA (Real)'!G115*G$4/100","v":0},{"$f":"'DATA (Real)'!H115*H$4/100","v":0},{"$f":"'DATA (Real)'!I115*I$4/100","v":0},{"$f":"'DATA (Real)'!J115*J$4/100","v":0},{"$f":"'DATA (Real)'!K115*K$4/100","v":0},{"$f":"'DATA (Real)'!L115*L$4/100","v":0},{"$f":"'DATA (Real)'!M115*M$4/100","v":0},{"$f":"'DATA (Real)'!N115*N$4/100","v":0},{"$f":"'DATA (Real)'!O115*O$4/100","v":0},{"$f":"'DATA (Real)'!P115*P$4/100","v":0},{"$f":"'DATA (Real)'!Q115*Q$4/100","v":0},{"$f":"'DATA (Real)'!R115*R$4/100","v":0},{"$f":"'DATA (Real)'!S115*S$4/100","v":0},{"$f":"'DATA (Real)'!T115*T$4/100","v":0},{"$f":"'DATA (Real)'!U115*U$4/100","v":0},{"$f":"'DATA (Real)'!V115*V$4/100","v":0},{"$f":"'DATA (Real)'!W115*W$4/100","v":0},{"$f":"'DATA (Real)'!X115*X$4/100","v":0},{"$f":"'DATA (Real)'!Y115*Y$4/100","v":0},{"$f":"'DATA (Real)'!Z115*Z$4/100","v":0},{"$f":"'DATA (Real)'!AA115*AA$4/100","v":0},{"$f":"'DATA (Real)'!AB115*AB$4/100","v":0},{"$f":"'DATA (Real)'!AC115*AC$4/100","v":0},{"$f":"'DATA (Real)'!AD115*AD$4/100","v":0},{"$f":"'DATA (Real)'!AE115*AE$4/100","v":0},{"$f":"'DATA (Real)'!AF115*AF$4/100","v":0},{"$f":"'DATA (Real)'!AG115*AG$4/100","v":0},{"$f":"'DATA (Real)'!AH115*AH$4/100","v":0},{"$f":"'DATA (Real)'!AI115*AI$4/100","v":0},{"$f":"'DATA (Real)'!AJ115*AJ$4/100","v":0},{"$f":"'DATA (Real)'!AK115*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL115*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM115*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN115*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO115*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP115*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ115*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR115*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS115*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT115*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU115*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV115*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW115*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX115*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY115*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ115*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA115*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB115*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC115*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD115*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE115*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF115*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG115*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH115*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI115*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ115*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK115*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL115*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM115*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN115*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO115*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP115*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ115*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR115*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS115*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT115*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU115*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV115*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW115*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX115*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C116","v":"NREL Utility-Scale Battery Storage - 4Hr"},{"$f":"'DATA (Real)'!D116","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E116","v":"100 MW/400 MWh Lithium-ion w/Solar (Solar Only)"},{"$f":"'DATA (Real)'!F116","v":0},{"$f":"'DATA (Real)'!G116*G$4/100","v":0},{"$f":"'DATA (Real)'!H116*H$4/100","v":0},{"$f":"'DATA (Real)'!I116*I$4/100","v":0},{"$f":"'DATA (Real)'!J116*J$4/100","v":0},{"$f":"'DATA (Real)'!K116*K$4/100","v":0},{"$f":"'DATA (Real)'!L116*L$4/100","v":0},{"$f":"'DATA (Real)'!M116*M$4/100","v":0},{"$f":"'DATA (Real)'!N116*N$4/100","v":0},{"$f":"'DATA (Real)'!O116*O$4/100","v":0},{"$f":"'DATA (Real)'!P116*P$4/100","v":0},{"$f":"'DATA (Real)'!Q116*Q$4/100","v":0},{"$f":"'DATA (Real)'!R116*R$4/100","v":0},{"$f":"'DATA (Real)'!S116*S$4/100","v":0},{"$f":"'DATA (Real)'!T116*T$4/100","v":0},{"$f":"'DATA (Real)'!U116*U$4/100","v":0},{"$f":"'DATA (Real)'!V116*V$4/100","v":0},{"$f":"'DATA (Real)'!W116*W$4/100","v":0},{"$f":"'DATA (Real)'!X116*X$4/100","v":0},{"$f":"'DATA (Real)'!Y116*Y$4/100","v":0},{"$f":"'DATA (Real)'!Z116*Z$4/100","v":0},{"$f":"'DATA (Real)'!AA116*AA$4/100","v":0},{"$f":"'DATA (Real)'!AB116*AB$4/100","v":0},{"$f":"'DATA (Real)'!AC116*AC$4/100","v":0},{"$f":"'DATA (Real)'!AD116*AD$4/100","v":0},{"$f":"'DATA (Real)'!AE116*AE$4/100","v":0},{"$f":"'DATA (Real)'!AF116*AF$4/100","v":0},{"$f":"'DATA (Real)'!AG116*AG$4/100","v":0},{"$f":"'DATA (Real)'!AH116*AH$4/100","v":0},{"$f":"'DATA (Real)'!AI116*AI$4/100","v":0},{"$f":"'DATA (Real)'!AJ116*AJ$4/100","v":0},{"$f":"'DATA (Real)'!AK116*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL116*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM116*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN116*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO116*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP116*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ116*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR116*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS116*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT116*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU116*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV116*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW116*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX116*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY116*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ116*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA116*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB116*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC116*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD116*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE116*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF116*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG116*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH116*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI116*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ116*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK116*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL116*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM116*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN116*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO116*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP116*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ116*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR116*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS116*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT116*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU116*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV116*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW116*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX116*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C117","v":"NREL Utility-Scale Battery Storage - 2Hr"},{"$f":"'DATA (Real)'!D117","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E117","v":"100 MW/200 MWh Lithium-ion w/Solar (Solar Only)"},{"$f":"'DATA (Real)'!F117","v":0},{"$f":"'DATA (Real)'!G117*G$4/100","v":0},{"$f":"'DATA (Real)'!H117*H$4/100","v":0},{"$f":"'DATA (Real)'!I117*I$4/100","v":0},{"$f":"'DATA (Real)'!J117*J$4/100","v":0},{"$f":"'DATA (Real)'!K117*K$4/100","v":0},{"$f":"'DATA (Real)'!L117*L$4/100","v":0},{"$f":"'DATA (Real)'!M117*M$4/100","v":0},{"$f":"'DATA (Real)'!N117*N$4/100","v":0},{"$f":"'DATA (Real)'!O117*O$4/100","v":0},{"$f":"'DATA (Real)'!P117*P$4/100","v":0},{"$f":"'DATA (Real)'!Q117*Q$4/100","v":0},{"$f":"'DATA (Real)'!R117*R$4/100","v":0},{"$f":"'DATA (Real)'!S117*S$4/100","v":0},{"$f":"'DATA (Real)'!T117*T$4/100","v":0},{"$f":"'DATA (Real)'!U117*U$4/100","v":0},{"$f":"'DATA (Real)'!V117*V$4/100","v":0},{"$f":"'DATA (Real)'!W117*W$4/100","v":0},{"$f":"'DATA (Real)'!X117*X$4/100","v":0},{"$f":"'DATA (Real)'!Y117*Y$4/100","v":0},{"$f":"'DATA (Real)'!Z117*Z$4/100","v":0},{"$f":"'DATA (Real)'!AA117*AA$4/100","v":0},{"$f":"'DATA (Real)'!AB117*AB$4/100","v":0},{"$f":"'DATA (Real)'!AC117*AC$4/100","v":0},{"$f":"'DATA (Real)'!AD117*AD$4/100","v":0},{"$f":"'DATA (Real)'!AE117*AE$4/100","v":0},{"$f":"'DATA (Real)'!AF117*AF$4/100","v":0},{"$f":"'DATA (Real)'!AG117*AG$4/100","v":0},{"$f":"'DATA (Real)'!AH117*AH$4/100","v":0},{"$f":"'DATA (Real)'!AI117*AI$4/100","v":0},{"$f":"'DATA (Real)'!AJ117*AJ$4/100","v":0},{"$f":"'DATA (Real)'!AK117*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL117*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM117*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN117*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO117*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP117*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ117*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR117*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS117*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT117*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU117*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV117*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW117*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX117*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY117*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ117*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA117*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB117*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC117*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD117*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE117*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF117*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG117*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH117*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI117*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ117*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK117*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL117*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM117*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN117*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO117*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP117*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ117*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR117*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS117*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT117*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU117*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV117*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW117*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX117*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C118","v":"NREL Utility-Scale Battery Storage - 2Hr"},{"$f":"'DATA (Real)'!D118","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E118","v":"50 MW/200 MWh Lithium-ion w/Solar (Solar Only)"},{"$f":"'DATA (Real)'!F118","v":0},{"$f":"'DATA (Real)'!G118*G$4/100","v":0},{"$f":"'DATA (Real)'!H118*H$4/100","v":0},{"$f":"'DATA (Real)'!I118*I$4/100","v":0},{"$f":"'DATA (Real)'!J118*J$4/100","v":0},{"$f":"'DATA (Real)'!K118*K$4/100","v":0},{"$f":"'DATA (Real)'!L118*L$4/100","v":0},{"$f":"'DATA (Real)'!M118*M$4/100","v":0},{"$f":"'DATA (Real)'!N118*N$4/100","v":0},{"$f":"'DATA (Real)'!O118*O$4/100","v":0},{"$f":"'DATA (Real)'!P118*P$4/100","v":0},{"$f":"'DATA (Real)'!Q118*Q$4/100","v":0},{"$f":"'DATA (Real)'!R118*R$4/100","v":0},{"$f":"'DATA (Real)'!S118*S$4/100","v":0},{"$f":"'DATA (Real)'!T118*T$4/100","v":0},{"$f":"'DATA (Real)'!U118*U$4/100","v":0},{"$f":"'DATA (Real)'!V118*V$4/100","v":0},{"$f":"'DATA (Real)'!W118*W$4/100","v":0},{"$f":"'DATA (Real)'!X118*X$4/100","v":0},{"$f":"'DATA (Real)'!Y118*Y$4/100","v":0},{"$f":"'DATA (Real)'!Z118*Z$4/100","v":0},{"$f":"'DATA (Real)'!AA118*AA$4/100","v":0},{"$f":"'DATA (Real)'!AB118*AB$4/100","v":0},{"$f":"'DATA (Real)'!AC118*AC$4/100","v":0},{"$f":"'DATA (Real)'!AD118*AD$4/100","v":0},{"$f":"'DATA (Real)'!AE118*AE$4/100","v":0},{"$f":"'DATA (Real)'!AF118*AF$4/100","v":0},{"$f":"'DATA (Real)'!AG118*AG$4/100","v":0},{"$f":"'DATA (Real)'!AH118*AH$4/100","v":0},{"$f":"'DATA (Real)'!AI118*AI$4/100","v":0},{"$f":"'DATA (Real)'!AJ118*AJ$4/100","v":0},{"$f":"'DATA (Real)'!AK118*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL118*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM118*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN118*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO118*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP118*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ118*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR118*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS118*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT118*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU118*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV118*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW118*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX118*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY118*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ118*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA118*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB118*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC118*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD118*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE118*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF118*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG118*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH118*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI118*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ118*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK118*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL118*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM118*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN118*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO118*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP118*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ118*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR118*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS118*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT118*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU118*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV118*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW118*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX118*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C119","v":"NREL Land-Based Wind - Class 8"},{"$f":"'DATA (Real)'!D119","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E119","v":"NW Wind On System (Share)"},{"$f":"'DATA (Real)'!F119","v":0},{"$f":"'DATA (Real)'!G119*G$4/100","v":0},{"$f":"'DATA (Real)'!H119*H$4/100","v":0},{"$f":"'DATA (Real)'!I119*I$4/100","v":0},{"$f":"'DATA (Real)'!J119*J$4/100","v":0},{"$f":"'DATA (Real)'!K119*K$4/100","v":0},{"$f":"'DATA (Real)'!L119*L$4/100","v":0},{"$f":"'DATA (Real)'!M119*M$4/100","v":0},{"$f":"'DATA (Real)'!N119*N$4/100","v":0},{"$f":"'DATA (Real)'!O119*O$4/100","v":0},{"$f":"'DATA (Real)'!P119*P$4/100","v":0},{"$f":"'DATA (Real)'!Q119*Q$4/100","v":0},{"$f":"'DATA (Real)'!R119*R$4/100","v":0},{"$f":"'DATA (Real)'!S119*S$4/100","v":0},{"$f":"'DATA (Real)'!T119*T$4/100","v":0},{"$f":"'DATA (Real)'!U119*U$4/100","v":0},{"$f":"'DATA (Real)'!V119*V$4/100","v":0},{"$f":"'DATA (Real)'!W119*W$4/100","v":0},{"$f":"'DATA (Real)'!X119*X$4/100","v":0},{"$f":"'DATA (Real)'!Y119*Y$4/100","v":0},{"$f":"'DATA (Real)'!Z119*Z$4/100","v":0},{"$f":"'DATA (Real)'!AA119*AA$4/100","v":0},{"$f":"'DATA (Real)'!AB119*AB$4/100","v":0},{"$f":"'DATA (Real)'!AC119*AC$4/100","v":0},{"$f":"'DATA (Real)'!AD119*AD$4/100","v":0},{"$f":"'DATA (Real)'!AE119*AE$4/100","v":0},{"$f":"'DATA (Real)'!AF119*AF$4/100","v":0},{"$f":"'DATA (Real)'!AG119*AG$4/100","v":0},{"$f":"'DATA (Real)'!AH119*AH$4/100","v":0},{"$f":"'DATA (Real)'!AI119*AI$4/100","v":0},{"$f":"'DATA (Real)'!AJ119*AJ$4/100","v":0},{"$f":"'DATA (Real)'!AK119*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL119*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM119*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN119*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO119*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP119*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ119*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR119*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS119*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT119*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU119*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV119*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW119*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX119*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY119*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ119*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA119*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB119*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC119*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD119*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE119*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF119*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG119*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH119*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI119*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ119*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK119*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL119*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM119*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN119*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO119*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP119*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ119*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR119*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS119*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT119*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU119*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV119*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW119*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX119*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C120","v":"NREL Land-Based Wind - Class 8"},{"$f":"'DATA (Real)'!D120","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E120","v":"NW Wind Off System"},{"$f":"'DATA (Real)'!F120","v":0},{"$f":"'DATA (Real)'!G120*G$4/100","v":0},{"$f":"'DATA (Real)'!H120*H$4/100","v":0},{"$f":"'DATA (Real)'!I120*I$4/100","v":0},{"$f":"'DATA (Real)'!J120*J$4/100","v":0},{"$f":"'DATA (Real)'!K120*K$4/100","v":0},{"$f":"'DATA (Real)'!L120*L$4/100","v":0},{"$f":"'DATA (Real)'!M120*M$4/100","v":0},{"$f":"'DATA (Real)'!N120*N$4/100","v":0},{"$f":"'DATA (Real)'!O120*O$4/100","v":0},{"$f":"'DATA (Real)'!P120*P$4/100","v":0},{"$f":"'DATA (Real)'!Q120*Q$4/100","v":0},{"$f":"'DATA (Real)'!R120*R$4/100","v":0},{"$f":"'DATA (Real)'!S120*S$4/100","v":0},{"$f":"'DATA (Real)'!T120*T$4/100","v":0},{"$f":"'DATA (Real)'!U120*U$4/100","v":0},{"$f":"'DATA (Real)'!V120*V$4/100","v":0},{"$f":"'DATA (Real)'!W120*W$4/100","v":0},{"$f":"'DATA (Real)'!X120*X$4/100","v":0},{"$f":"'DATA (Real)'!Y120*Y$4/100","v":0},{"$f":"'DATA (Real)'!Z120*Z$4/100","v":0},{"$f":"'DATA (Real)'!AA120*AA$4/100","v":0},{"$f":"'DATA (Real)'!AB120*AB$4/100","v":0},{"$f":"'DATA (Real)'!AC120*AC$4/100","v":0},{"$f":"'DATA (Real)'!AD120*AD$4/100","v":0},{"$f":"'DATA (Real)'!AE120*AE$4/100","v":0},{"$f":"'DATA (Real)'!AF120*AF$4/100","v":0},{"$f":"'DATA (Real)'!AG120*AG$4/100","v":0},{"$f":"'DATA (Real)'!AH120*AH$4/100","v":0},{"$f":"'DATA (Real)'!AI120*AI$4/100","v":0},{"$f":"'DATA (Real)'!AJ120*AJ$4/100","v":0},{"$f":"'DATA (Real)'!AK120*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL120*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM120*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN120*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO120*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP120*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ120*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR120*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS120*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT120*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU120*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV120*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW120*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX120*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY120*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ120*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA120*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB120*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC120*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD120*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE120*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF120*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG120*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH120*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI120*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ120*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK120*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL120*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM120*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN120*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO120*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP120*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ120*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR120*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS120*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT120*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU120*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV120*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW120*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX120*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C121","v":"NREL Land-Based Wind - Class 3"},{"$f":"'DATA (Real)'!D121","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E121","v":"Wind Montana"},{"$f":"'DATA (Real)'!F121","v":0},{"$f":"'DATA (Real)'!G121*G$4/100","v":0},{"$f":"'DATA (Real)'!H121*H$4/100","v":0},{"$f":"'DATA (Real)'!I121*I$4/100","v":0},{"$f":"'DATA (Real)'!J121*J$4/100","v":0},{"$f":"'DATA (Real)'!K121*K$4/100","v":0},{"$f":"'DATA (Real)'!L121*L$4/100","v":0},{"$f":"'DATA (Real)'!M121*M$4/100","v":0},{"$f":"'DATA (Real)'!N121*N$4/100","v":0},{"$f":"'DATA (Real)'!O121*O$4/100","v":0},{"$f":"'DATA (Real)'!P121*P$4/100","v":0},{"$f":"'DATA (Real)'!Q121*Q$4/100","v":0},{"$f":"'DATA (Real)'!R121*R$4/100","v":0},{"$f":"'DATA (Real)'!S121*S$4/100","v":0},{"$f":"'DATA (Real)'!T121*T$4/100","v":0},{"$f":"'DATA (Real)'!U121*U$4/100","v":0},{"$f":"'DATA (Real)'!V121*V$4/100","v":0},{"$f":"'DATA (Real)'!W121*W$4/100","v":0},{"$f":"'DATA (Real)'!X121*X$4/100","v":0},{"$f":"'DATA (Real)'!Y121*Y$4/100","v":0},{"$f":"'DATA (Real)'!Z121*Z$4/100","v":0},{"$f":"'DATA (Real)'!AA121*AA$4/100","v":0},{"$f":"'DATA (Real)'!AB121*AB$4/100","v":0},{"$f":"'DATA (Real)'!AC121*AC$4/100","v":0},{"$f":"'DATA (Real)'!AD121*AD$4/100","v":0},{"$f":"'DATA (Real)'!AE121*AE$4/100","v":0},{"$f":"'DATA (Real)'!AF121*AF$4/100","v":0},{"$f":"'DATA (Real)'!AG121*AG$4/100","v":0},{"$f":"'DATA (Real)'!AH121*AH$4/100","v":0},{"$f":"'DATA (Real)'!AI121*AI$4/100","v":0},{"$f":"'DATA (Real)'!AJ121*AJ$4/100","v":0},{"$f":"'DATA (Real)'!AK121*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL121*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM121*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN121*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO121*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP121*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ121*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR121*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS121*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT121*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU121*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV121*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW121*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX121*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY121*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ121*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA121*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB121*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC121*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD121*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE121*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF121*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG121*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH121*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI121*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ121*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK121*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL121*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM121*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN121*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO121*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP121*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ121*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR121*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS121*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT121*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU121*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV121*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW121*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX121*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C122","v":"NREL Wind Speed Class 12"},{"$f":"'DATA (Real)'!D122","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E122","v":"Off Shore Wind (Share)"},{"$f":"'DATA (Real)'!F122","v":0},{"$f":"'DATA (Real)'!G122*G$4/100","v":0},{"$f":"'DATA (Real)'!H122*H$4/100","v":0},{"$f":"'DATA (Real)'!I122*I$4/100","v":0},{"$f":"'DATA (Real)'!J122*J$4/100","v":0},{"$f":"'DATA (Real)'!K122*K$4/100","v":0},{"$f":"'DATA (Real)'!L122*L$4/100","v":0},{"$f":"'DATA (Real)'!M122*M$4/100","v":0},{"$f":"'DATA (Real)'!N122*N$4/100","v":0},{"$f":"'DATA (Real)'!O122*O$4/100","v":0},{"$f":"'DATA (Real)'!P122*P$4/100","v":0},{"$f":"'DATA (Real)'!Q122*Q$4/100","v":0},{"$f":"'DATA (Real)'!R122*R$4/100","v":0},{"$f":"'DATA (Real)'!S122*S$4/100","v":0},{"$f":"'DATA (Real)'!T122*T$4/100","v":0},{"$f":"'DATA (Real)'!U122*U$4/100","v":0},{"$f":"'DATA (Real)'!V122*V$4/100","v":0},{"$f":"'DATA (Real)'!W122*W$4/100","v":0},{"$f":"'DATA (Real)'!X122*X$4/100","v":0},{"$f":"'DATA (Real)'!Y122*Y$4/100","v":0},{"$f":"'DATA (Real)'!Z122*Z$4/100","v":0},{"$f":"'DATA (Real)'!AA122*AA$4/100","v":0},{"$f":"'DATA (Real)'!AB122*AB$4/100","v":0},{"$f":"'DATA (Real)'!AC122*AC$4/100","v":0},{"$f":"'DATA (Real)'!AD122*AD$4/100","v":0},{"$f":"'DATA (Real)'!AE122*AE$4/100","v":0},{"$f":"'DATA (Real)'!AF122*AF$4/100","v":0},{"$f":"'DATA (Real)'!AG122*AG$4/100","v":0},{"$f":"'DATA (Real)'!AH122*AH$4/100","v":0},{"$f":"'DATA (Real)'!AI122*AI$4/100","v":0},{"$f":"'DATA (Real)'!AJ122*AJ$4/100","v":0},{"$f":"'DATA (Real)'!AK122*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL122*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM122*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN122*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO122*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP122*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ122*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR122*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS122*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT122*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU122*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV122*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW122*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX122*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY122*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ122*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA122*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB122*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC122*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD122*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE122*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF122*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG122*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH122*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI122*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ122*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK122*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL122*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM122*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN122*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO122*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP122*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ122*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR122*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS122*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT122*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU122*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV122*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW122*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX122*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C123","v":"NREL Nuclear - Small Modular Reactor"},{"$f":"'DATA (Real)'!D123","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E123","v":"Small Modular Reactor (share)"},{"$f":"'DATA (Real)'!F123","v":3.6},{"$f":"'DATA (Real)'!G123*G$4/100","v":3.6899999999999995},{"$f":"'DATA (Real)'!H123*H$4/100","v":3.9553523360655731},{"$f":"'DATA (Real)'!I123*I$4/100","v":4.0808161121655733},{"$f":"'DATA (Real)'!J123*J$4/100","v":4.1768088095040348},{"$f":"'DATA (Real)'!K123*K$4/100","v":4.270090872916291},{"$f":"'DATA (Real)'!L123*L$4/100","v":4.3654562357447544},{"$f":"'DATA (Real)'!M123*M$4/100","v":4.4629514250097211},{"$f":"'DATA (Real)'!N123*N$4/100","v":4.5611363563599348},{"$f":"'DATA (Real)'!O123*O$4/100","v":4.6614813561998538},{"$f":"'DATA (Real)'!P123*P$4/100","v":4.7640339460362506},{"$f":"'DATA (Real)'!Q123*Q$4/100","v":4.8688426928490474},{"$f":"'DATA (Real)'!R123*R$4/100","v":4.9759572320917274},{"$f":"'DATA (Real)'!S123*S$4/100","v":5.0854282911977453},{"$f":"'DATA (Real)'!T123*T$4/100","v":5.1973077136040953},{"$f":"'DATA (Real)'!U123*U$4/100","v":5.3116484833033848},{"$f":"'DATA (Real)'!V123*V$4/100","v":5.4285047499360601},{"$f":"'DATA (Real)'!W123*W$4/100","v":5.547931854434653},{"$f":"'DATA (Real)'!X123*X$4/100","v":5.6699863552322149},{"$f":"'DATA (Real)'!Y123*Y$4/100","v":5.7947260550473239},{"$f":"'DATA (Real)'!Z123*Z$4/100","v":5.9222100282583652},{"$f":"'DATA (Real)'!AA123*AA$4/100","v":6.0524986488800492},{"$f":"'DATA (Real)'!AB123*AB$4/100","v":6.1856536191554108},{"$f":"'DATA (Real)'!AC123*AC$4/100","v":6.3217379987768298},{"$f":"'DATA (Real)'!AD123*AD$4/100","v":6.4608162347499194},{"$f":"'DATA (Real)'!AE123*AE$4/100","v":6.6029541919144181},{"$f":"'DATA (Real)'!AF123*AF$4/100","v":6.7482191841365351},{"$f":"'DATA (Real)'!AG123*AG$4/100","v":6.8966800061875393},{"$f":"'DATA (Real)'!AH123*AH$4/100","v":7.0484069663236655},{"$f":"'DATA (Real)'!AI123*AI$4/100","v":7.2034719195827854},{"$f":"'DATA (Real)'!AJ123*AJ$4/100","v":7.3619483018136069},{"$f":"'DATA (Real)'!AK123*AK$4/100","v":7.5239111644535059},{"$f":"'DATA (Real)'!AL123*AL$4/100","v":7.6894372100714836},{"$f":"'DATA (Real)'!AM123*AM$4/100","v":7.858604828693057},{"$f":"'DATA (Real)'!AN123*AN$4/100","v":8.031494134924305},{"$f":"'DATA (Real)'!AO123*AO$4/100","v":8.2081870058926381},{"$f":"'DATA (Real)'!AP123*AP$4/100","v":8.3887671200222762},{"$f":"'DATA (Real)'!AQ123*AQ$4/100","v":8.573319996662768},{"$f":"'DATA (Real)'!AR123*AR$4/100","v":8.7619330365893475},{"$f":"'DATA (Real)'!AS123*AS$4/100","v":8.9546955633943135},{"$f":"'DATA (Real)'!AT123*AT$4/100","v":9.1516988657889868},{"$f":"'DATA (Real)'!AU123*AU$4/100","v":9.3530362408363459},{"$f":"'DATA (Real)'!AV123*AV$4/100","v":9.5588030381347444},{"$f":"'DATA (Real)'!AW123*AW$4/100","v":9.7690967049737107},{"$f":"'DATA (Real)'!AX123*AX$4/100","v":9.9840168324831318},{"$f":"'DATA (Real)'!AY123*AY$4/100","v":10.203665202797762},{"$f":"'DATA (Real)'!AZ123*AZ$4/100","v":10.428145837259313},{"$f":"'DATA (Real)'!BA123*BA$4/100","v":10.657565045679018},{"$f":"'DATA (Real)'!BB123*BB$4/100","v":10.892031476683956},{"$f":"'DATA (Real)'!BC123*BC$4/100","v":11.131656169171004},{"$f":"'DATA (Real)'!BD123*BD$4/100","v":11.376552604892765},{"$f":"'DATA (Real)'!BE123*BE$4/100","v":11.626836762200405},{"$f":"'DATA (Real)'!BF123*BF$4/100","v":11.882627170968815},{"$f":"'DATA (Real)'!BG123*BG$4/100","v":12.144044968730126},{"$f":"'DATA (Real)'!BH123*BH$4/100","v":12.411213958042191},{"$f":"'DATA (Real)'!BI123*BI$4/100","v":12.684260665119121},{"$f":"'DATA (Real)'!BJ123*BJ$4/100","v":12.963314399751741},{"$f":"'DATA (Real)'!BK123*BK$4/100","v":13.248507316546281},{"$f":"'DATA (Real)'!BL123*BL$4/100","v":13.539974477510297},{"$f":"'DATA (Real)'!BM123*BM$4/100","v":13.837853916015524},{"$f":"'DATA (Real)'!BN123*BN$4/100","v":14.142286702167867},{"$f":"'DATA (Real)'!BO123*BO$4/100","v":14.453417009615562},{"$f":"'DATA (Real)'!BP123*BP$4/100","v":14.771392183827103},{"$f":"'DATA (Real)'!BQ123*BQ$4/100","v":15.0963628118713},{"$f":"'DATA (Real)'!BR123*BR$4/100","v":15.428482793732469},{"$f":"'DATA (Real)'!BS123*BS$4/100","v":15.767909415194584},{"$f":"'DATA (Real)'!BT123*BT$4/100","v":16.114803422328865},{"$f":"'DATA (Real)'!BU123*BU$4/100","v":16.469329097620101},{"$f":"'DATA (Real)'!BV123*BV$4/100","v":16.831654337767745},{"$f":"'DATA (Real)'!BW123*BW$4/100","v":17.201950733198636},{"$f":"'DATA (Real)'!BX123*BX$4/100","v":17.580393649329004}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C124","v":"NREL Geothermal - Hydro / Flash"},{"$f":"'DATA (Real)'!D124","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E124","v":"Geothermal (Off System)"},{"$f":"'DATA (Real)'!F124","v":0},{"$f":"'DATA (Real)'!G124*G$4/100","v":0},{"$f":"'DATA (Real)'!H124*H$4/100","v":0},{"$f":"'DATA (Real)'!I124*I$4/100","v":0},{"$f":"'DATA (Real)'!J124*J$4/100","v":0},{"$f":"'DATA (Real)'!K124*K$4/100","v":0},{"$f":"'DATA (Real)'!L124*L$4/100","v":0},{"$f":"'DATA (Real)'!M124*M$4/100","v":0},{"$f":"'DATA (Real)'!N124*N$4/100","v":0},{"$f":"'DATA (Real)'!O124*O$4/100","v":0},{"$f":"'DATA (Real)'!P124*P$4/100","v":0},{"$f":"'DATA (Real)'!Q124*Q$4/100","v":0},{"$f":"'DATA (Real)'!R124*R$4/100","v":0},{"$f":"'DATA (Real)'!S124*S$4/100","v":0},{"$f":"'DATA (Real)'!T124*T$4/100","v":0},{"$f":"'DATA (Real)'!U124*U$4/100","v":0},{"$f":"'DATA (Real)'!V124*V$4/100","v":0},{"$f":"'DATA (Real)'!W124*W$4/100","v":0},{"$f":"'DATA (Real)'!X124*X$4/100","v":0},{"$f":"'DATA (Real)'!Y124*Y$4/100","v":0},{"$f":"'DATA (Real)'!Z124*Z$4/100","v":0},{"$f":"'DATA (Real)'!AA124*AA$4/100","v":0},{"$f":"'DATA (Real)'!AB124*AB$4/100","v":0},{"$f":"'DATA (Real)'!AC124*AC$4/100","v":0},{"$f":"'DATA (Real)'!AD124*AD$4/100","v":0},{"$f":"'DATA (Real)'!AE124*AE$4/100","v":0},{"$f":"'DATA (Real)'!AF124*AF$4/100","v":0},{"$f":"'DATA (Real)'!AG124*AG$4/100","v":0},{"$f":"'DATA (Real)'!AH124*AH$4/100","v":0},{"$f":"'DATA (Real)'!AI124*AI$4/100","v":0},{"$f":"'DATA (Real)'!AJ124*AJ$4/100","v":0},{"$f":"'DATA (Real)'!AK124*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL124*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM124*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN124*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO124*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP124*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ124*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR124*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS124*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT124*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU124*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV124*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW124*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX124*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY124*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ124*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA124*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB124*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC124*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD124*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE124*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF124*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG124*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH124*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI124*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ124*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK124*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL124*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM124*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN124*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO124*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP124*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ124*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR124*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS124*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT124*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU124*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV124*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW124*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX124*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C125","v":"Internal"},{"$f":"'DATA (Real)'!D125","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E125","v":"7F.04 CT Frame Greenfield"},null,null,{"$f":"'DATA (Real)'!H125","v":3},{"$f":"'DATA (Real)'!I125*I$4/$H$4","v":3.0951600000000004},{"$f":"'DATA (Real)'!J125*J$4/$H$4","v":3.1679671907499998},{"$f":"'DATA (Real)'!K125*K$4/$H$4","v":3.2387184580100827},{"$f":"'DATA (Real)'!L125*L$4/$H$4","v":3.3110498369056414},{"$f":"'DATA (Real)'!M125*M$4/$H$4","v":3.3849966165965339},{"$f":"'DATA (Real)'!N125*N$4/$H$4","v":3.4594665421616577},{"$f":"'DATA (Real)'!O125*O$4/$H$4","v":3.535574806089214},{"$f":"'DATA (Real)'!P125*P$4/$H$4","v":3.6133574518231772},{"$f":"'DATA (Real)'!Q125*Q$4/$H$4","v":3.6928513157632867},{"$f":"'DATA (Real)'!R125*R$4/$H$4","v":3.7740940447100799},{"$f":"'DATA (Real)'!S125*S$4/$H$4","v":3.8571241136937013},{"$f":"'DATA (Real)'!T125*T$4/$H$4","v":3.9419808441949629},{"$f":"'DATA (Real)'!U125*U$4/$H$4","v":4.0287044227672517},{"$f":"'DATA (Real)'!V125*V$4/$H$4","v":4.1173359200681316},{"$f":"'DATA (Real)'!W125*W$4/$H$4","v":4.2079173103096297},{"$f":"'DATA (Real)'!X125*X$4/$H$4","v":4.3004914911364427},{"$f":"'DATA (Real)'!Y125*Y$4/$H$4","v":4.3951023039414441},{"$f":"'DATA (Real)'!Z125*Z$4/$H$4","v":4.4917945546281564},{"$f":"'DATA (Real)'!AA125*AA$4/$H$4","v":4.5906140348299749},{"$f":"'DATA (Real)'!AB125*AB$4/$H$4","v":4.691607543596235},{"$f":"'DATA (Real)'!AC125*AC$4/$H$4","v":4.794822909555351},{"$f":"'DATA (Real)'!AD125*AD$4/$H$4","v":4.90030901356557},{"$f":"'DATA (Real)'!AE125*AE$4/$H$4","v":5.0081158118640117},{"$f":"'DATA (Real)'!AF125*AF$4/$H$4","v":5.1182943597250201},{"$f":"'DATA (Real)'!AG125*AG$4/$H$4","v":5.2308968356389709},{"$f":"'DATA (Real)'!AH125*AH$4/$H$4","v":5.3459765660230278},{"$f":"'DATA (Real)'!AI125*AI$4/$H$4","v":5.4635880504755345},{"$f":"'DATA (Real)'!AJ125*AJ$4/$H$4","v":5.583786987585996},{"$f":"'DATA (Real)'!AK125*AK$4/$H$4","v":5.7066303013128881},{"$f":"'DATA (Real)'!AL125*AL$4/$H$4","v":5.8321761679417721},{"$f":"'DATA (Real)'!AM125*AM$4/$H$4","v":5.9604840436364919},{"$f":"'DATA (Real)'!AN125*AN$4/$H$4","v":6.0916146925964947},{"$f":"'DATA (Real)'!AO125*AO$4/$H$4","v":6.2256302158336174},{"$f":"'DATA (Real)'!AP125*AP$4/$H$4","v":6.3625940805819559},{"$f":"'DATA (Real)'!AQ125*AQ$4/$H$4","v":6.5025711503547603},{"$f":"'DATA (Real)'!AR125*AR$4/$H$4","v":6.6456277156625632},{"$f":"'DATA (Real)'!AS125*AS$4/$H$4","v":6.7918315254071402},{"$f":"'DATA (Real)'!AT125*AT$4/$H$4","v":6.9412518189660979},{"$f":"'DATA (Real)'!AU125*AU$4/$H$4","v":7.0939593589833514},{"$f":"'DATA (Real)'!AV125*AV$4/$H$4","v":7.2500264648809853},{"$f":"'DATA (Real)'!AW125*AW$4/$H$4","v":7.4095270471083667},{"$f":"'DATA (Real)'!AX125*AX$4/$H$4","v":7.572536642144752},{"$f":"'DATA (Real)'!AY125*AY$4/$H$4","v":7.7391324482719366},{"$f":"'DATA (Real)'!AZ125*AZ$4/$H$4","v":7.909393362133919},{"$f":"'DATA (Real)'!BA125*BA$4/$H$4","v":8.0834000161008657},{"$f":"'DATA (Real)'!BB125*BB$4/$H$4","v":8.2612348164550848},{"$f":"'DATA (Real)'!BC125*BC$4/$H$4","v":8.4429819824170966},{"$f":"'DATA (Real)'!BD125*BD$4/$H$4","v":8.6287275860302728},{"$f":"'DATA (Real)'!BE125*BE$4/$H$4","v":8.8185595929229379},{"$f":"'DATA (Real)'!BF125*BF$4/$H$4","v":9.0125679039672431},{"$f":"'DATA (Real)'!BG125*BG$4/$H$4","v":9.2108443978545225},{"$f":"'DATA (Real)'!BH125*BH$4/$H$4","v":9.4134829746073212},{"$f":"'DATA (Real)'!BI125*BI$4/$H$4","v":9.6205796000486838},{"$f":"'DATA (Real)'!BJ125*BJ$4/$H$4","v":9.8322323512497558},{"$f":"'DATA (Real)'!BK125*BK$4/$H$4","v":10.048541462977251},{"$f":"'DATA (Real)'!BL125*BL$4/$H$4","v":10.26960937516275},{"$f":"'DATA (Real)'!BM125*BM$4/$H$4","v":10.495540781416331},{"$f":"'DATA (Real)'!BN125*BN$4/$H$4","v":10.726442678607489},{"$f":"'DATA (Real)'!BO125*BO$4/$H$4","v":10.962424417536855},{"$f":"'DATA (Real)'!BP125*BP$4/$H$4","v":11.203597754722667},{"$f":"'DATA (Real)'!BQ125*BQ$4/$H$4","v":11.450076905326565},{"$f":"'DATA (Real)'!BR125*BR$4/$H$4","v":11.70197859724375},{"$f":"'DATA (Real)'!BS125*BS$4/$H$4","v":11.959422126383114},{"$f":"'DATA (Real)'!BT125*BT$4/$H$4","v":12.22252941316354},{"$f":"'DATA (Real)'!BU125*BU$4/$H$4","v":12.491425060253139},{"$f":"'DATA (Real)'!BV125*BV$4/$H$4","v":12.76623641157871},{"$f":"'DATA (Real)'!BW125*BW$4/$H$4","v":13.047093612633441},{"$f":"'DATA (Real)'!BX125*BX$4/$H$4","v":13.334129672111379}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C126","v":"Internal"},{"$f":"'DATA (Real)'!D126","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E126","v":"Reciprocating Engine (ICE) Machine"},null,null,{"$f":"'DATA (Real)'!H126","v":5.75},{"$f":"'DATA (Real)'!I126*I$4/$H$4","v":5.9323899999999998},{"$f":"'DATA (Real)'!J126*J$4/$H$4","v":6.0719371156041655},{"$f":"'DATA (Real)'!K126*K$4/$H$4","v":6.2075437111859921},{"$f":"'DATA (Real)'!L126*L$4/$H$4","v":6.3461788540691462},{"$f":"'DATA (Real)'!M126*M$4/$H$4","v":6.4879101818100242},{"$f":"'DATA (Real)'!N126*N$4/$H$4","v":6.630644205809844},{"$f":"'DATA (Real)'!O126*O$4/$H$4","v":6.776518378337661},{"$f":"'DATA (Real)'!P126*P$4/$H$4","v":6.9256017826610892},{"$f":"'DATA (Real)'!Q126*Q$4/$H$4","v":7.0779650218796331},{"$f":"'DATA (Real)'!R126*R$4/$H$4","v":7.233680252360986},{"$f":"'DATA (Real)'!S126*S$4/$H$4","v":7.3928212179129282},{"$f":"'DATA (Real)'!T126*T$4/$H$4","v":7.5554632847070122},{"$f":"'DATA (Real)'!U126*U$4/$H$4","v":7.7216834769705658},{"$f":"'DATA (Real)'!V126*V$4/$H$4","v":7.8915605134639186},{"$f":"'DATA (Real)'!W126*W$4/$H$4","v":8.0651748447601239},{"$f":"'DATA (Real)'!X126*X$4/$H$4","v":8.2426086913448469},{"$f":"'DATA (Real)'!Y126*Y$4/$H$4","v":8.4239460825544352},{"$f":"'DATA (Real)'!Z126*Z$4/$H$4","v":8.6092728963706318},{"$f":"'DATA (Real)'!AA126*AA$4/$H$4","v":8.7986769000907845},{"$f":"'DATA (Real)'!AB126*AB$4/$H$4","v":8.9922477918927832},{"$f":"'DATA (Real)'!AC126*AC$4/$H$4","v":9.1900772433144251},{"$f":"'DATA (Real)'!AD126*AD$4/$H$4","v":9.3922589426673415},{"$f":"'DATA (Real)'!AE126*AE$4/$H$4","v":9.5988886394060238},{"$f":"'DATA (Real)'!AF126*AF$4/$H$4","v":9.8100641894729552},{"$f":"'DATA (Real)'!AG126*AG$4/$H$4","v":10.02588560164136},{"$f":"'DATA (Real)'!AH126*AH$4/$H$4","v":10.24645508487747},{"$f":"'DATA (Real)'!AI126*AI$4/$H$4","v":10.471877096744775},{"$f":"'DATA (Real)'!AJ126*AJ$4/$H$4","v":10.70225839287316},{"$f":"'DATA (Real)'!AK126*AK$4/$H$4","v":10.937708077516367},{"$f":"'DATA (Real)'!AL126*AL$4/$H$4","v":11.17833765522173},{"$f":"'DATA (Real)'!AM126*AM$4/$H$4","v":11.424261083636608},{"$f":"'DATA (Real)'!AN126*AN$4/$H$4","v":11.675594827476612},{"$f":"'DATA (Real)'!AO126*AO$4/$H$4","v":11.932457913681098},{"$f":"'DATA (Real)'!AP126*AP$4/$H$4","v":12.194971987782084},{"$f":"'DATA (Real)'!AQ126*AQ$4/$H$4","v":12.46326137151329},{"$f":"'DATA (Real)'!AR126*AR$4/$H$4","v":12.737453121686581},{"$f":"'DATA (Real)'!AS126*AS$4/$H$4","v":13.017677090363685},{"$f":"'DATA (Real)'!AT126*AT$4/$H$4","v":13.304065986351686},{"$f":"'DATA (Real)'!AU126*AU$4/$H$4","v":13.596755438051424},{"$f":"'DATA (Real)'!AV126*AV$4/$H$4","v":13.895884057688555},{"$f":"'DATA (Real)'!AW126*AW$4/$H$4","v":14.201593506957705},{"$f":"'DATA (Real)'!AX126*AX$4/$H$4","v":14.514028564110776},{"$f":"'DATA (Real)'!AY126*AY$4/$H$4","v":14.833337192521213},{"$f":"'DATA (Real)'!AZ126*AZ$4/$H$4","v":15.159670610756679},{"$f":"'DATA (Real)'!BA126*BA$4/$H$4","v":15.493183364193328},{"$f":"'DATA (Real)'!BB126*BB$4/$H$4","v":15.83403339820558},{"$f":"'DATA (Real)'!BC126*BC$4/$H$4","v":16.182382132966104},{"$f":"'DATA (Real)'!BD126*BD$4/$H$4","v":16.538394539891357},{"$f":"'DATA (Real)'!BE126*BE$4/$H$4","v":16.902239219768965},{"$f":"'DATA (Real)'!BF126*BF$4/$H$4","v":17.274088482603883},{"$f":"'DATA (Real)'!BG126*BG$4/$H$4","v":17.654118429221167},{"$f":"'DATA (Real)'!BH126*BH$4/$H$4","v":18.042509034664036},{"$f":"'DATA (Real)'!BI126*BI$4/$H$4","v":18.439444233426642},{"$f":"'DATA (Real)'!BJ126*BJ$4/$H$4","v":18.845112006562033},{"$f":"'DATA (Real)'!BK126*BK$4/$H$4","v":19.259704470706396},{"$f":"'DATA (Real)'!BL126*BL$4/$H$4","v":19.683417969061939},{"$f":"'DATA (Real)'!BM126*BM$4/$H$4","v":20.116453164381298},{"$f":"'DATA (Real)'!BN126*BN$4/$H$4","v":20.559015133997686},{"$f":"'DATA (Real)'!BO126*BO$4/$H$4","v":21.011313466945641},{"$f":"'DATA (Real)'!BP126*BP$4/$H$4","v":21.473562363218441},{"$f":"'DATA (Real)'!BQ126*BQ$4/$H$4","v":21.945980735209247},{"$f":"'DATA (Real)'!BR126*BR$4/$H$4","v":22.428792311383855},{"$f":"'DATA (Real)'!BS126*BS$4/$H$4","v":22.9222257422343},{"$f":"'DATA (Real)'!BT126*BT$4/$H$4","v":23.426514708563456},{"$f":"'DATA (Real)'!BU126*BU$4/$H$4","v":23.941898032151851},{"$f":"'DATA (Real)'!BV126*BV$4/$H$4","v":24.468619788859193},{"$f":"'DATA (Real)'!BW126*BW$4/$H$4","v":25.0069294242141},{"$f":"'DATA (Real)'!BX126*BX$4/$H$4","v":25.55708187154681}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C127","v":"Internal"},{"$f":"'DATA (Real)'!D127","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E127","v":"NG CCCT (1x1 w/DF)"},null,null,{"$f":"'DATA (Real)'!H127","v":4.5999999999999996},{"$f":"'DATA (Real)'!I127*I$4/$H$4","v":4.7459119999999997},{"$f":"'DATA (Real)'!J127*J$4/$H$4","v":4.8575496924833317},{"$f":"'DATA (Real)'!K127*K$4/$H$4","v":4.9660349689487928},{"$f":"'DATA (Real)'!L127*L$4/$H$4","v":5.0769430832553155},{"$f":"'DATA (Real)'!M127*M$4/$H$4","v":5.190328145448019},{"$f":"'DATA (Real)'!N127*N$4/$H$4","v":5.3045153646478749},{"$f":"'DATA (Real)'!O127*O$4/$H$4","v":5.4212147026701283},{"$f":"'DATA (Real)'!P127*P$4/$H$4","v":5.5404814261288715},{"$f":"'DATA (Real)'!Q127*Q$4/$H$4","v":5.6623720175037064},{"$f":"'DATA (Real)'!R127*R$4/$H$4","v":5.7869442018887884},{"$f":"'DATA (Real)'!S127*S$4/$H$4","v":5.9142569743303417},{"$f":"'DATA (Real)'!T127*T$4/$H$4","v":6.0443706277656091},{"$f":"'DATA (Real)'!U127*U$4/$H$4","v":6.1773467815764525},{"$f":"'DATA (Real)'!V127*V$4/$H$4","v":6.3132484107711342},{"$f":"'DATA (Real)'!W127*W$4/$H$4","v":6.4521398758080979},{"$f":"'DATA (Real)'!X127*X$4/$H$4","v":6.5940869530758777},{"$f":"'DATA (Real)'!Y127*Y$4/$H$4","v":6.7391568660435475},{"$f":"'DATA (Real)'!Z127*Z$4/$H$4","v":6.8874183170965049},{"$f":"'DATA (Real)'!AA127*AA$4/$H$4","v":7.038941520072628},{"$f":"'DATA (Real)'!AB127*AB$4/$H$4","v":7.1937982335142259},{"$f":"'DATA (Real)'!AC127*AC$4/$H$4","v":7.3520617946515392},{"$f":"'DATA (Real)'!AD127*AD$4/$H$4","v":7.5138071541338727},{"$f":"'DATA (Real)'!AE127*AE$4/$H$4","v":7.679110911524818},{"$f":"'DATA (Real)'!AF127*AF$4/$H$4","v":7.8480513515783636},{"$f":"'DATA (Real)'!AG127*AG$4/$H$4","v":8.020708481313088},{"$f":"'DATA (Real)'!AH127*AH$4/$H$4","v":8.1971640679019764},{"$f":"'DATA (Real)'!AI127*AI$4/$H$4","v":8.37750167739582},{"$f":"'DATA (Real)'!AJ127*AJ$4/$H$4","v":8.5618067142985268},{"$f":"'DATA (Real)'!AK127*AK$4/$H$4","v":8.7501664620130946},{"$f":"'DATA (Real)'!AL127*AL$4/$H$4","v":8.9426701241773827},{"$f":"'DATA (Real)'!AM127*AM$4/$H$4","v":9.139408866909287},{"$f":"'DATA (Real)'!AN127*AN$4/$H$4","v":9.3404758619812895},{"$f":"'DATA (Real)'!AO127*AO$4/$H$4","v":9.5459663309448786},{"$f":"'DATA (Real)'!AP127*AP$4/$H$4","v":9.7559775902256671},{"$f":"'DATA (Real)'!AQ127*AQ$4/$H$4","v":9.970609097210632},{"$f":"'DATA (Real)'!AR127*AR$4/$H$4","v":10.189962497349265},{"$f":"'DATA (Real)'!AS127*AS$4/$H$4","v":10.414141672290949},{"$f":"'DATA (Real)'!AT127*AT$4/$H$4","v":10.643252789081348},{"$f":"'DATA (Real)'!AU127*AU$4/$H$4","v":10.877404350441138},{"$f":"'DATA (Real)'!AV127*AV$4/$H$4","v":11.116707246150844},{"$f":"'DATA (Real)'!AW127*AW$4/$H$4","v":11.361274805566163},{"$f":"'DATA (Real)'!AX127*AX$4/$H$4","v":11.61122285128862},{"$f":"'DATA (Real)'!AY127*AY$4/$H$4","v":11.86666975401697},{"$f":"'DATA (Real)'!AZ127*AZ$4/$H$4","v":12.127736488605342},{"$f":"'DATA (Real)'!BA127*BA$4/$H$4","v":12.394546691354661},{"$f":"'DATA (Real)'!BB127*BB$4/$H$4","v":12.667226718564462},{"$f":"'DATA (Real)'!BC127*BC$4/$H$4","v":12.945905706372882},{"$f":"'DATA (Real)'!BD127*BD$4/$H$4","v":13.230715631913085},{"$f":"'DATA (Real)'!BE127*BE$4/$H$4","v":13.521791375815171},{"$f":"'DATA (Real)'!BF127*BF$4/$H$4","v":13.819270786083106},{"$f":"'DATA (Real)'!BG127*BG$4/$H$4","v":14.123294743376935},{"$f":"'DATA (Real)'!BH127*BH$4/$H$4","v":14.434007227731227},{"$f":"'DATA (Real)'!BI127*BI$4/$H$4","v":14.751555386741313},{"$f":"'DATA (Real)'!BJ127*BJ$4/$H$4","v":15.076089605249622},{"$f":"'DATA (Real)'!BK127*BK$4/$H$4","v":15.407763576565117},{"$f":"'DATA (Real)'!BL127*BL$4/$H$4","v":15.746734375249549},{"$f":"'DATA (Real)'!BM127*BM$4/$H$4","v":16.09316253150504},{"$f":"'DATA (Real)'!BN127*BN$4/$H$4","v":16.447212107198151},{"$f":"'DATA (Real)'!BO127*BO$4/$H$4","v":16.80905077355651},{"$f":"'DATA (Real)'!BP127*BP$4/$H$4","v":17.178849890574753},{"$f":"'DATA (Real)'!BQ127*BQ$4/$H$4","v":17.5567845881674},{"$f":"'DATA (Real)'!BR127*BR$4/$H$4","v":17.943033849107081},{"$f":"'DATA (Real)'!BS127*BS$4/$H$4","v":18.337780593787436},{"$f":"'DATA (Real)'!BT127*BT$4/$H$4","v":18.741211766850764},{"$f":"'DATA (Real)'!BU127*BU$4/$H$4","v":19.153518425721479},{"$f":"'DATA (Real)'!BV127*BV$4/$H$4","v":19.574895831087353},{"$f":"'DATA (Real)'!BW127*BW$4/$H$4","v":20.005543539371278},{"$f":"'DATA (Real)'!BX127*BX$4/$H$4","v":20.445665497237442}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C128","v":"Internal"},{"$f":"'DATA (Real)'!D128","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E128","v":"Hydrogen Fuel Cell with 40 hrs Storage "},null,null,{"$f":"'DATA (Real)'!H128","v":0},{"$f":"'DATA (Real)'!I128*I$4/$H$4","v":0},{"$f":"'DATA (Real)'!J128*J$4/$H$4","v":0},{"$f":"'DATA (Real)'!K128*K$4/$H$4","v":0},{"$f":"'DATA (Real)'!L128*L$4/$H$4","v":0},{"$f":"'DATA (Real)'!M128*M$4/$H$4","v":0},{"$f":"'DATA (Real)'!N128*N$4/$H$4","v":0},{"$f":"'DATA (Real)'!O128*O$4/$H$4","v":0},{"$f":"'DATA (Real)'!P128*P$4/$H$4","v":0},{"$f":"'DATA (Real)'!Q128*Q$4/$H$4","v":0},{"$f":"'DATA (Real)'!R128*R$4/$H$4","v":0},{"$f":"'DATA (Real)'!S128*S$4/$H$4","v":0},{"$f":"'DATA (Real)'!T128*T$4/$H$4","v":0},{"$f":"'DATA (Real)'!U128*U$4/$H$4","v":0},{"$f":"'DATA (Real)'!V128*V$4/$H$4","v":0},{"$f":"'DATA (Real)'!W128*W$4/$H$4","v":0},{"$f":"'DATA (Real)'!X128*X$4/$H$4","v":0},{"$f":"'DATA (Real)'!Y128*Y$4/$H$4","v":0},{"$f":"'DATA (Real)'!Z128*Z$4/$H$4","v":0},{"$f":"'DATA (Real)'!AA128*AA$4/$H$4","v":0},{"$f":"'DATA (Real)'!AB128*AB$4/$H$4","v":0},{"$f":"'DATA (Real)'!AC128*AC$4/$H$4","v":0},{"$f":"'DATA (Real)'!AD128*AD$4/$H$4","v":0},{"$f":"'DATA (Real)'!AE128*AE$4/$H$4","v":0},{"$f":"'DATA (Real)'!AF128*AF$4/$H$4","v":0},{"$f":"'DATA (Real)'!AG128*AG$4/$H$4","v":0},{"$f":"'DATA (Real)'!AH128*AH$4/$H$4","v":0},{"$f":"'DATA (Real)'!AI128*AI$4/$H$4","v":0},{"$f":"'DATA (Real)'!AJ128*AJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AK128*AK$4/$H$4","v":0},{"$f":"'DATA (Real)'!AL128*AL$4/$H$4","v":0},{"$f":"'DATA (Real)'!AM128*AM$4/$H$4","v":0},{"$f":"'DATA (Real)'!AN128*AN$4/$H$4","v":0},{"$f":"'DATA (Real)'!AO128*AO$4/$H$4","v":0},{"$f":"'DATA (Real)'!AP128*AP$4/$H$4","v":0},{"$f":"'DATA (Real)'!AQ128*AQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AR128*AR$4/$H$4","v":0},{"$f":"'DATA (Real)'!AS128*AS$4/$H$4","v":0},{"$f":"'DATA (Real)'!AT128*AT$4/$H$4","v":0},{"$f":"'DATA (Real)'!AU128*AU$4/$H$4","v":0},{"$f":"'DATA (Real)'!AV128*AV$4/$H$4","v":0},{"$f":"'DATA (Real)'!AW128*AW$4/$H$4","v":0},{"$f":"'DATA (Real)'!AX128*AX$4/$H$4","v":0},{"$f":"'DATA (Real)'!AY128*AY$4/$H$4","v":0},{"$f":"'DATA (Real)'!AZ128*AZ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BA128*BA$4/$H$4","v":0},{"$f":"'DATA (Real)'!BB128*BB$4/$H$4","v":0},{"$f":"'DATA (Real)'!BC128*BC$4/$H$4","v":0},{"$f":"'DATA (Real)'!BD128*BD$4/$H$4","v":0},{"$f":"'DATA (Real)'!BE128*BE$4/$H$4","v":0},{"$f":"'DATA (Real)'!BF128*BF$4/$H$4","v":0},{"$f":"'DATA (Real)'!BG128*BG$4/$H$4","v":0},{"$f":"'DATA (Real)'!BH128*BH$4/$H$4","v":0},{"$f":"'DATA (Real)'!BI128*BI$4/$H$4","v":0},{"$f":"'DATA (Real)'!BJ128*BJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BK128*BK$4/$H$4","v":0},{"$f":"'DATA (Real)'!BL128*BL$4/$H$4","v":0},{"$f":"'DATA (Real)'!BM128*BM$4/$H$4","v":0},{"$f":"'DATA (Real)'!BN128*BN$4/$H$4","v":0},{"$f":"'DATA (Real)'!BO128*BO$4/$H$4","v":0},{"$f":"'DATA (Real)'!BP128*BP$4/$H$4","v":0},{"$f":"'DATA (Real)'!BQ128*BQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BR128*BR$4/$H$4","v":0},{"$f":"'DATA (Real)'!BS128*BS$4/$H$4","v":0},{"$f":"'DATA (Real)'!BT128*BT$4/$H$4","v":0},{"$f":"'DATA (Real)'!BU128*BU$4/$H$4","v":0},{"$f":"'DATA (Real)'!BV128*BV$4/$H$4","v":0},{"$f":"'DATA (Real)'!BW128*BW$4/$H$4","v":0},{"$f":"'DATA (Real)'!BX128*BX$4/$H$4","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C129","v":"Internal"},{"$f":"'DATA (Real)'!D129","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E129","v":"7F.04 CT Frame Greenfield + amonia + storage"},null,null,{"$f":"'DATA (Real)'!H129","v":3},{"$f":"'DATA (Real)'!I129*I$4/$H$4","v":3.0951600000000004},{"$f":"'DATA (Real)'!J129*J$4/$H$4","v":3.1679671907499998},{"$f":"'DATA (Real)'!K129*K$4/$H$4","v":3.2387184580100827},{"$f":"'DATA (Real)'!L129*L$4/$H$4","v":3.3110498369056414},{"$f":"'DATA (Real)'!M129*M$4/$H$4","v":3.3849966165965339},{"$f":"'DATA (Real)'!N129*N$4/$H$4","v":3.4594665421616577},{"$f":"'DATA (Real)'!O129*O$4/$H$4","v":3.535574806089214},{"$f":"'DATA (Real)'!P129*P$4/$H$4","v":3.6133574518231772},{"$f":"'DATA (Real)'!Q129*Q$4/$H$4","v":3.6928513157632867},{"$f":"'DATA (Real)'!R129*R$4/$H$4","v":3.7740940447100799},{"$f":"'DATA (Real)'!S129*S$4/$H$4","v":3.8571241136937013},{"$f":"'DATA (Real)'!T129*T$4/$H$4","v":3.9419808441949629},{"$f":"'DATA (Real)'!U129*U$4/$H$4","v":4.0287044227672517},{"$f":"'DATA (Real)'!V129*V$4/$H$4","v":4.1173359200681316},{"$f":"'DATA (Real)'!W129*W$4/$H$4","v":4.2079173103096297},{"$f":"'DATA (Real)'!X129*X$4/$H$4","v":4.3004914911364427},{"$f":"'DATA (Real)'!Y129*Y$4/$H$4","v":4.3951023039414441},{"$f":"'DATA (Real)'!Z129*Z$4/$H$4","v":4.4917945546281564},{"$f":"'DATA (Real)'!AA129*AA$4/$H$4","v":4.5906140348299749},{"$f":"'DATA (Real)'!AB129*AB$4/$H$4","v":4.691607543596235},{"$f":"'DATA (Real)'!AC129*AC$4/$H$4","v":4.794822909555351},{"$f":"'DATA (Real)'!AD129*AD$4/$H$4","v":4.90030901356557},{"$f":"'DATA (Real)'!AE129*AE$4/$H$4","v":5.0081158118640117},{"$f":"'DATA (Real)'!AF129*AF$4/$H$4","v":5.1182943597250201},{"$f":"'DATA (Real)'!AG129*AG$4/$H$4","v":5.2308968356389709},{"$f":"'DATA (Real)'!AH129*AH$4/$H$4","v":5.3459765660230278},{"$f":"'DATA (Real)'!AI129*AI$4/$H$4","v":5.4635880504755345},{"$f":"'DATA (Real)'!AJ129*AJ$4/$H$4","v":5.583786987585996},{"$f":"'DATA (Real)'!AK129*AK$4/$H$4","v":5.7066303013128881},{"$f":"'DATA (Real)'!AL129*AL$4/$H$4","v":5.8321761679417721},{"$f":"'DATA (Real)'!AM129*AM$4/$H$4","v":5.9604840436364919},{"$f":"'DATA (Real)'!AN129*AN$4/$H$4","v":6.0916146925964947},{"$f":"'DATA (Real)'!AO129*AO$4/$H$4","v":6.2256302158336174},{"$f":"'DATA (Real)'!AP129*AP$4/$H$4","v":6.3625940805819559},{"$f":"'DATA (Real)'!AQ129*AQ$4/$H$4","v":6.5025711503547603},{"$f":"'DATA (Real)'!AR129*AR$4/$H$4","v":6.6456277156625632},{"$f":"'DATA (Real)'!AS129*AS$4/$H$4","v":6.7918315254071402},{"$f":"'DATA (Real)'!AT129*AT$4/$H$4","v":6.9412518189660979},{"$f":"'DATA (Real)'!AU129*AU$4/$H$4","v":7.0939593589833514},{"$f":"'DATA (Real)'!AV129*AV$4/$H$4","v":7.2500264648809853},{"$f":"'DATA (Real)'!AW129*AW$4/$H$4","v":7.4095270471083667},{"$f":"'DATA (Real)'!AX129*AX$4/$H$4","v":7.572536642144752},{"$f":"'DATA (Real)'!AY129*AY$4/$H$4","v":7.7391324482719366},{"$f":"'DATA (Real)'!AZ129*AZ$4/$H$4","v":7.909393362133919},{"$f":"'DATA (Real)'!BA129*BA$4/$H$4","v":8.0834000161008657},{"$f":"'DATA (Real)'!BB129*BB$4/$H$4","v":8.2612348164550848},{"$f":"'DATA (Real)'!BC129*BC$4/$H$4","v":8.4429819824170966},{"$f":"'DATA (Real)'!BD129*BD$4/$H$4","v":8.6287275860302728},{"$f":"'DATA (Real)'!BE129*BE$4/$H$4","v":8.8185595929229379},{"$f":"'DATA (Real)'!BF129*BF$4/$H$4","v":9.0125679039672431},{"$f":"'DATA (Real)'!BG129*BG$4/$H$4","v":9.2108443978545225},{"$f":"'DATA (Real)'!BH129*BH$4/$H$4","v":9.4134829746073212},{"$f":"'DATA (Real)'!BI129*BI$4/$H$4","v":9.6205796000486838},{"$f":"'DATA (Real)'!BJ129*BJ$4/$H$4","v":9.8322323512497558},{"$f":"'DATA (Real)'!BK129*BK$4/$H$4","v":10.048541462977251},{"$f":"'DATA (Real)'!BL129*BL$4/$H$4","v":10.26960937516275},{"$f":"'DATA (Real)'!BM129*BM$4/$H$4","v":10.495540781416331},{"$f":"'DATA (Real)'!BN129*BN$4/$H$4","v":10.726442678607489},{"$f":"'DATA (Real)'!BO129*BO$4/$H$4","v":10.962424417536855},{"$f":"'DATA (Real)'!BP129*BP$4/$H$4","v":11.203597754722667},{"$f":"'DATA (Real)'!BQ129*BQ$4/$H$4","v":11.450076905326565},{"$f":"'DATA (Real)'!BR129*BR$4/$H$4","v":11.70197859724375},{"$f":"'DATA (Real)'!BS129*BS$4/$H$4","v":11.959422126383114},{"$f":"'DATA (Real)'!BT129*BT$4/$H$4","v":12.22252941316354},{"$f":"'DATA (Real)'!BU129*BU$4/$H$4","v":12.491425060253139},{"$f":"'DATA (Real)'!BV129*BV$4/$H$4","v":12.76623641157871},{"$f":"'DATA (Real)'!BW129*BW$4/$H$4","v":13.047093612633441},{"$f":"'DATA (Real)'!BX129*BX$4/$H$4","v":13.334129672111379}]
[]
[null,null,null,{"$f":"'DATA (Real)'!D131","v":"Fuel Costs"}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C132","v":"NREL Nuclear - Small Modular Reactor"},{"$f":"'DATA (Real)'!D132","v":"Fuel Costs ($/MMBtu) - Uranium"},{"$f":"'DATA (Real)'!E132","v":"Small Modular Reactor (share)"},{"$f":"'DATA (Real)'!F132","v":0.68449283667621774},{"$f":"'DATA (Real)'!G132*G$4/100","v":0.70160515759312303},{"$f":"'DATA (Real)'!H132*H$4/100","v":0.75315923569315257},{"$f":"'DATA (Real)'!I132*I$4/100","v":0.7793219800833403},{"$f":"'DATA (Real)'!J132*J$4/100","v":0.79881634703063997},{"$f":"'DATA (Real)'!K132*K$4/100","v":0.81903338305016693},{"$f":"'DATA (Real)'!L132*L$4/100","v":0.83854122991226898},{"$f":"'DATA (Real)'!M132*M$4/100","v":0.85975280440399371},{"$f":"'DATA (Real)'!N132*N$4/100","v":0.87993676863665105},{"$f":"'DATA (Real)'!O132*O$4/100","v":0.90189127305940897},{"$f":"'DATA (Real)'!P132*P$4/100","v":0.92438588628074814},{"$f":"'DATA (Real)'!Q132*Q$4/100","v":0.94607741557113489},{"$f":"'DATA (Real)'!R132*R$4/100","v":0.96966214021167307},{"$f":"'DATA (Real)'!S132*S$4/100","v":0.99382534206098361},{"$f":"'DATA (Real)'!T132*T$4/100","v":1.0171359539510632},{"$f":"'DATA (Real)'!U132*U$4/100","v":1.042470906883878},{"$f":"'DATA (Real)'!V132*V$4/100","v":1.0684283039440243},{"$f":"'DATA (Real)'!W132*W$4/100","v":1.0934777626371872},{"$f":"'DATA (Real)'!X132*X$4/100","v":1.1206902830122758},{"$f":"'DATA (Real)'!Y132*Y$4/100","v":1.1485724484356019},{"$f":"'DATA (Real)'!Z132*Z$4/100","v":1.1771390150405765},{"$f":"'DATA (Real)'!AA132*AA$4/100","v":1.2064049957330714},{"$f":"'DATA (Real)'!AB132*AB$4/100","v":1.2363905853979296},{"$f":"'DATA (Real)'!AC132*AC$4/100","v":1.2671099637806196},{"$f":"'DATA (Real)'!AD132*AD$4/100","v":1.2985842958769109},{"$f":"'DATA (Real)'!AE132*AE$4/100","v":1.3308302173629696},{"$f":"'DATA (Real)'!AF132*AF$4/100","v":1.3638646542367301},{"$f":"'DATA (Real)'!AG132*AG$4/100","v":1.397710314254099},{"$f":"'DATA (Real)'!AH132*AH$4/100","v":1.4323832028187948},{"$f":"'DATA (Real)'!AI132*AI$4/100","v":1.4679071178290422},{"$f":"'DATA (Real)'!AJ132*AJ$4/100","v":1.5042988584436745},{"$f":"'DATA (Real)'!AK132*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL132*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM132*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN132*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO132*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP132*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ132*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR132*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS132*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT132*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU132*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV132*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW132*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX132*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY132*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ132*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA132*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB132*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC132*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD132*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE132*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF132*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG132*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH132*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI132*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ132*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK132*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL132*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM132*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN132*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO132*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP132*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ132*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR132*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS132*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT132*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU132*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV132*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW132*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX132*BX$4/100","v":0}]
[null,null,{"$f":"'DATA (Real)'!C133","v":"Natural Gas Price Forecast"},{"$f":"'DATA (Real)'!D133","v":"Fuel Costs ($/MMBtu) - Malin"},{"$f":"'DATA (Real)'!E133","v":"7F.04 CT Frame Greenfield"},null,null,8.6651340690161245,5.7932625553088721,4.6619995964456233,4.053820274626232,3.7212028655076312,3.5577032154492887,3.5505212929753056,3.6313913066521173,3.7937145301298045,3.9621571346526601,4.0635507079345397,4.2151238211340631,4.2645135439713311,4.3800067704493673,4.4630113751901623,4.5608006469741111,4.6260439788209933,4.7728649508196579,5.0040130371133849,5.121975320713128,5.2177781378817576,5.4110932579911299,5.5243163027503668,5.7247170874408759,5.9076183601508889,6.0383152087560914,6.167659962606951,6.2867636068077433,6.4266543311619175]
[null,null,{"$f":"'DATA (Real)'!C134","v":"2021 IRP"},{"$f":"'DATA (Real)'!D134","v":"Fuel Costs (%) Variable Charge"},{"$f":"'DATA (Real)'!E134","v":"7F.04 CT Frame Greenfield"},{"$f":"'DATA (Real)'!F134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!G134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!H134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!I134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!J134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!K134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!L134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!M134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!N134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!O134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!P134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!Q134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!R134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!S134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!T134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!U134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!V134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!W134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!X134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!Y134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!Z134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AA134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AB134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AC134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AD134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AE134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AF134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AG134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AH134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AI134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AJ134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AK134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AL134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AM134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AN134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AO134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AP134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AQ134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AR134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AS134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AT134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AU134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AV134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AW134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AX134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AY134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AZ134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BA134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BB134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BC134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BD134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BE134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BF134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BG134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BH134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BI134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BJ134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BK134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BL134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BM134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BN134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BO134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BP134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BQ134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BR134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BS134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BT134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BU134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BV134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BW134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BX134","v":5.0000000000000002E-5}]
[null,null,{"$f":"'DATA (Real)'!C135","v":"Natural Gas Price Forecast"},{"$f":"'DATA (Real)'!D135","v":"Fuel Costs ($/MMBtu) - Malin"},{"$f":"'DATA (Real)'!E135","v":"Reciprocating Engine (ICE) Machine"},null,null,8.6651340690161245,5.7932625553088721,4.6619995964456233,4.053820274626232,3.7212028655076312,3.5577032154492887,3.5505212929753056,3.6313913066521173,3.7937145301298045,3.9621571346526601,4.0635507079345397,4.2151238211340631,4.2645135439713311,4.3800067704493673,4.4630113751901623,4.5608006469741111,4.6260439788209933,4.7728649508196579,5.0040130371133849,5.121975320713128,5.2177781378817576,5.4110932579911299,5.5243163027503668,5.7247170874408759,5.9076183601508889,6.0383152087560914,6.167659962606951,6.2867636068077433,6.4266543311619175]
[null,null,{"$f":"'DATA (Real)'!C136","v":"2021 IRP"},{"$f":"'DATA (Real)'!D136","v":"Fuel Costs (%) Variable Charge"},{"$f":"'DATA (Real)'!E136","v":"Reciprocating Engine (ICE) Machine"},{"$f":"'DATA (Real)'!F136","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!G136","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!H136","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!I136","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!J136","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!K136","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!L136","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!M136","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!N136","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!O136","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!P136","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!Q136","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!R136","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!S136","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!T136","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!U136","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!V136","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!W136","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!X136","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!Y136","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!Z136","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AA136","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AB136","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AC136","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AD136","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AE136","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AF136","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AG136","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AH136","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AI136","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AJ136","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AK136","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AL136","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AM136","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AN136","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AO136","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AP136","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AQ136","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AR136","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AS136","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AT136","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AU136","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AV136","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AW136","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AX136","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AY136","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AZ136","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BA136","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BB136","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BC136","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BD136","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BE136","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BF136","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BG136","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BH136","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BI136","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BJ136","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BK136","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BL136","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BM136","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BN136","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BO136","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BP136","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BQ136","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BR136","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BS136","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BT136","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BU136","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BV136","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BW136","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BX136","v":5.0000000000000002E-5}]
[null,null,{"$f":"'DATA (Real)'!C137","v":"Natural Gas Price Forecast"},{"$f":"'DATA (Real)'!D137","v":"Fuel Costs ($/MMBtu) - Malin"},{"$f":"'DATA (Real)'!E137","v":"NG CCCT (1x1 w/DF)"},null,null,8.6651340690161245,5.7932625553088721,4.6619995964456233,4.053820274626232,3.7212028655076312,3.5577032154492887,3.5505212929753056,3.6313913066521173,3.7937145301298045,3.9621571346526601,4.0635507079345397,4.2151238211340631,4.2645135439713311,4.3800067704493673,4.4630113751901623,4.5608006469741111,4.6260439788209933,4.7728649508196579,5.0040130371133849,5.121975320713128,5.2177781378817576,5.4110932579911299,5.5243163027503668,5.7247170874408759,5.9076183601508889,6.0383152087560914,6.167659962606951,6.2867636068077433,6.4266543311619175]
[null,null,{"$f":"'DATA (Real)'!C138","v":"2021 IRP"},{"$f":"'DATA (Real)'!D138","v":"Fuel Costs (%) Variable Charge"},{"$f":"'DATA (Real)'!E138","v":"NG CCCT (1x1 w/DF)"},{"$f":"'DATA (Real)'!F138","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!G138","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!H138","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!I138","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!J138","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!K138","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!L138","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!M138","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!N138","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!O138","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!P138","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!Q138","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!R138","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!S138","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!T138","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!U138","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!V138","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!W138","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!X138","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!Y138","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!Z138","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AA138","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AB138","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AC138","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AD138","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AE138","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AF138","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AG138","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AH138","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AI138","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AJ138","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AK138","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AL138","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AM138","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AN138","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AO138","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AP138","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AQ138","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AR138","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AS138","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AT138","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AU138","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AV138","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AW138","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AX138","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AY138","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AZ138","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BA138","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BB138","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BC138","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BD138","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BE138","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BF138","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BG138","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BH138","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BI138","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BJ138","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BK138","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BL138","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BM138","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BN138","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BO138","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BP138","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BQ138","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BR138","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BS138","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BT138","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BU138","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BV138","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BW138","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BX138","v":5.0000000000000002E-5}]
[null,null,{"$f":"'DATA (Real)'!C139","v":"Hydrogen-Ammonia Pricing workbook"},{"$f":"'DATA (Real)'!D139","v":"Fuel Costs ($/MMBtu) - Renewable Hydrogen"},{"$f":"'DATA (Real)'!E139","v":"Hydrogen Fuel Cell with 40 hrs Storage "},null,null,null,38.629866574617111,37.207739072225905,35.411889976253249,33.526839903554965,31.567265549276353,29.52823608132757,27.404034621548995,25.192300902317147,22.875822677512499,20.434553692429265,19.999582687695902,19.535582634767142,19.041486781488668,18.516195488670711,17.958575299366533,17.367457983116445,16.741639554506467,16.079879265373815,15.380898569974947,14.64338006241409,13.865966385612685,13.047259111081807,12.185817588740919,12.45390557569322,12.727891498358471,13.007905111322357,13.294079023771449,13.58654876229442]
[null,null,{"$f":"'DATA (Real)'!C140","v":"James and Tom"},{"$f":"'DATA (Real)'!D140","v":"Fuel Costs ($/MMBtu) - Amonia"},{"$f":"'DATA (Real)'!E140","v":"7F.04 CT Frame Greenfield + amonia + storage"},null,null,null,39.679006133681327,38.214913469462104,36.376344749044947,34.451729925676943,32.456147479100828,30.384857393075347,28.232347986644189,25.996506134778656,23.660306108245265,21.203946585964527,20.764638543492012,20.297578757980069,19.801796487022742,19.27629247964984,18.720038207597906,18.131975076878678,17.511013619156923,16.856032662437471,16.165878480549448,15.439363920903112,14.675267509982145,13.872332536021263,13.029266108305659,13.315909962688384,13.608859981867528,13.908254901468615,14.214236509300925,14.526949712505544]
[null,"2.5% Annual Inflation",{"$f":"'DATA (Real)'!C141","v":"2021 IRP"},{"$f":"'DATA (Real)'!D141","v":"Fuel Costs ($/MMBtu) - Incremental Hog Fuel"},{"$f":"'DATA (Real)'!E141","v":"Wood Biomass"},null,null,null,2.0019999999999998,{"$f":"I145*(1+0.025)","v":2.0520499999999995},{"$f":"J145*(1+0.025)","v":2.1033512499999993},2.155935031249999,2.2098334070312489,2.2650792422070301,2.3217062232622054,2.3797488788437602,2.439242600814854,2.5002236658352253,2.5627292574811058,2.6267974889181334,2.6924674261410866,2.7597791117946135,2.8287735895894786,2.8994929293292153,2.9719802525624455,3.0462797588765063,3.1224367528484187,3.2004976716696287,3.2805101134613692,3.362522866297903,3.4465859379553501,3.5327505864042337,3.6210693510643392,3.7115960848409473,3.8043859869619707,3.8994956366360198,3.99698302755192,4.0969076032407177,4.1993302933217356,4.3043135506547783,4.4119213894211473,4.5222194241566758,4.6352749097605921,4.7511567825046068,4.8699357020672212,4.9916840946189014,5.1164761969843733,5.2443881019089824,5.3754978044567068,5.5098852495681241,5.6476323808073268,5.7888231903275091,5.9335437700856968,6.0818823643378384,6.2339294234462841,6.3897776590324407,6.5495221005082511,6.7132601530209568,6.8810916568464799,7.0531189482676417,7.2294469219743318,7.4101830950236893,7.5954376723992807,7.7853236142092621,7.9799567045644926,8.1794556221786046,8.383942012733069,8.5935405630513948,8.8083790771276789,9.0285885540558706,9.2543032679072663,9.4856608496049475,9.7228023708450699,9.9658724301161961,{"$f":"BV145*(1+0.025)","v":10.215019240869101},10.470394721890827]
[null,null,{"$f":"'DATA (Real)'!C142","v":"Natural Gas Price Forecast"},{"$f":"'DATA (Real)'!D142","v":"Fuel Costs ($/MMBtu) - Malin"},{"$f":"'DATA (Real)'!E142","v":"Rathdrum CT 2055 Uprates two unit operation"},null,null,8.6651340690161245,5.7932625553088721,4.6619995964456233,4.053820274626232,3.7212028655076312,3.5577032154492887,3.5505212929753056,3.6313913066521173,3.7937145301298045,3.9621571346526601,4.0635507079345397,4.2151238211340631,4.2645135439713311,4.3800067704493673,4.4630113751901623,4.5608006469741111,4.6260439788209933,4.7728649508196579,5.0040130371133849,5.121975320713128,5.2177781378817576,5.4110932579911299,5.5243163027503668,5.7247170874408759,5.9076183601508889,6.0383152087560914,6.167659962606951,6.2867636068077433,6.4266543311619175]
[null,null,{"$f":"'DATA (Real)'!C143","v":"Natural Gas Price Forecast"},{"$f":"'DATA (Real)'!D143","v":"Fuel Costs ($/MMBtu) - Malin"},{"$f":"'DATA (Real)'!E143","v":"Rathdrum CT 2055 Uprates two unit operation"},null,null,8.6651340690161245,5.7932625553088721,4.6619995964456233,4.053820274626232,3.7212028655076312,3.5577032154492887,3.5505212929753056,3.6313913066521173,3.7937145301298045,3.9621571346526601,4.0635507079345397,4.2151238211340631,4.2645135439713311,4.3800067704493673,4.4630113751901623,4.5608006469741111,4.6260439788209933,4.7728649508196579,5.0040130371133849,5.121975320713128,5.2177781378817576,5.4110932579911299,5.5243163027503668,5.7247170874408759,5.9076183601508889,6.0383152087560914,6.167659962606951,6.2867636068077433,6.4266543311619175]
[null,null,{"$f":"'DATA (Real)'!C144","v":"2021 IRP"},{"$f":"'DATA (Real)'!D144","v":"Variable Charge"},{"$f":"'DATA (Real)'!E144","v":"Rathdrum CT 2055 Uprates two unit operation"},{"$f":"'DATA (Real)'!F144","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!G144","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!H144","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!I144","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!J144","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!K144","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!L144","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!M144","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!N144","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!O144","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!P144","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!Q144","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!R144","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!S144","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!T144","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!U144","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!V144","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!W144","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!X144","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!Y144","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!Z144","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AA144","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AB144","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AC144","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AD144","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AE144","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AF144","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AG144","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AH144","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AI144","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AJ144","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AK144","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AL144","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AM144","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AN144","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AO144","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AP144","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AQ144","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AR144","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AS144","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AT144","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AU144","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AV144","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AW144","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AX144","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AY144","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AZ144","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BA144","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BB144","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BC144","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BD144","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BE144","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BF144","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BG144","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BH144","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BI144","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BJ144","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BK144","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BL144","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BM144","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BN144","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BO144","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BP144","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BQ144","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BR144","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BS144","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BT144","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BU144","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BV144","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BW144","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BX144","v":5.0000000000000002E-5}]
[null,null,{"$f":"'DATA (Real)'!C145","v":"Natural Gas Price Forecast"},{"$f":"'DATA (Real)'!D145","v":"Fuel Costs ($/MMBtu) - Malin"},{"$f":"'DATA (Real)'!E145","v":"Rathdrum CT: Inlet Evaporation 2 unit operation"},null,null,8.6651340690161245,5.7932625553088721,4.6619995964456233,4.053820274626232,3.7212028655076312,3.5577032154492887,3.5505212929753056,3.6313913066521173,3.7937145301298045,3.9621571346526601,4.0635507079345397,4.2151238211340631,4.2645135439713311,4.3800067704493673,4.4630113751901623,4.5608006469741111,4.6260439788209933,4.7728649508196579,5.0040130371133849,5.121975320713128,5.2177781378817576,5.4110932579911299,5.5243163027503668,5.7247170874408759,5.9076183601508889,6.0383152087560914,6.167659962606951,6.2867636068077433,6.4266543311619175]
[null,null,{"$f":"'DATA (Real)'!C146","v":"NA"},{"$f":"'DATA (Real)'!D146","v":"Fuel Costs ($/MMBtu) - Steam/Wood"},{"$f":"'DATA (Real)'!E146","v":"Kettle Falls Turbine Generator Upgrade"},null,null,null,null,null,null,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4]
[null,null,{"$f":"'DATA (Real)'!C147","v":"NA"},{"$f":"'DATA (Real)'!D147","v":"Fuel Costs ($/MMBtu) - Steam/Wood"},{"$f":"'DATA (Real)'!E147","v":"Kettle Falls Turbine Generator Upgrade"},null,null,null,null,null,null,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4]
[]
[null,null,null,{"$f":"'DATA (Real)'!D149","v":"Mid-Columbia (off-peak)"}]
[null,"CPI Inflator (after 2045)","Internal",{"$f":"'DATA (Real)'!D150","v":"Mid-Columbia (off-peak) $/MWh"},{"$f":"'DATA (Real)'!E150","v":"Distribution Scale 4hr Lithium-Ion"},null,null,null,51.607140000000001,45.131999999999998,39.088859999999997,36.968850000000003,36.005839999999999,36.691389999999998,38.227359999999997,38.673340000000003,38.06662,37.135779999999997,38.000149999999998,36.92342,36.503720000000001,38.492899999999999,38.204360000000001,38.163670000000003,38.591009999999997,38.830010000000001,39.341720000000002,40.150550000000003,40.811990000000002,45.165149999999997,45.47824,{"$f":"AE154*(1+AF$2)","v":46.478761280000001},{"$f":"AF154*(1+AG$2)","v":47.501294028160004},48.546322496779524,49.614341591708673,50.705857106726263,51.821385963074242,52.961456454261878,54.126608496255642,55.317393883173267,56.534376548603078,57.778132832672348,59.04925175499114,60.348335293600947,61.675998670060167,63.032870640801491,64.419593794899129,65.836824858386905,67.285235005271417,68.765510175387391,70.278351399245921,71.824475130029327,73.404613582889979,75.019515081713564,76.66994441351126,78.356683190608507,80.08053022080189,81.842301885659538,83.642832527144051,85.482974842741228,87.363600289281536,89.285599495645727,91.249882684549931,93.257380103610032,95.309042465889448,97.40584140013901,99.54876991094207,101.7388428489828,103.97709739166042,106.26459353427695,108.60241459203105,110.99166771305573,113.43348440274296,115.92902105960331,118.4794595229146,121.08600763241871]
[null,"CPI Inflator (after 2045)","Internal",{"$f":"'DATA (Real)'!D151","v":"Mid-Columbia (off-peak) $/MWh"},{"$f":"'DATA (Real)'!E151","v":"Distribution Scale 8hr Lithium-Ion"},null,null,null,51.607140000000001,45.131999999999998,39.088859999999997,36.968850000000003,36.005839999999999,36.691389999999998,38.227359999999997,38.673340000000003,38.06662,37.135779999999997,38.000149999999998,36.92342,36.503720000000001,38.492899999999999,38.204360000000001,38.163670000000003,38.591009999999997,38.830010000000001,39.341720000000002,40.150550000000003,40.811990000000002,45.165149999999997,45.47824,{"$f":"AE155*(1+AF$2)","v":46.478761280000001},47.501294028160004,48.546322496779524,49.614341591708673,50.705857106726263,51.821385963074242,52.961456454261878,54.126608496255642,55.317393883173267,56.534376548603078,57.778132832672348,59.04925175499114,60.348335293600947,61.675998670060167,63.032870640801491,64.419593794899129,65.836824858386905,67.285235005271417,68.765510175387391,70.278351399245921,71.824475130029327,73.404613582889979,75.019515081713564,76.66994441351126,78.356683190608507,80.08053022080189,81.842301885659538,83.642832527144051,85.482974842741228,87.363600289281536,89.285599495645727,91.249882684549931,93.257380103610032,95.309042465889448,97.40584140013901,99.54876991094207,101.7388428489828,103.97709739166042,106.26459353427695,108.60241459203105,110.99166771305573,113.43348440274296,115.92902105960331,118.4794595229146,121.08600763241871]
[null,"CPI Inflator (after 2045)","Internal",{"$f":"'DATA (Real)'!D152","v":"Mid-Columbia (off-peak) $/MWh"},{"$f":"'DATA (Real)'!E152","v":"4hr Lithium-Ion"},null,null,null,51.607140000000001,45.131999999999998,39.088859999999997,36.968850000000003,36.005839999999999,36.691389999999998,38.227359999999997,38.673340000000003,38.06662,37.135779999999997,38.000149999999998,36.92342,36.503720000000001,38.492899999999999,38.204360000000001,38.163670000000003,38.591009999999997,38.830010000000001,39.341720000000002,40.150550000000003,40.811990000000002,45.165149999999997,45.47824,46.478761280000001,47.501294028160004,48.546322496779524,49.614341591708673,50.705857106726263,51.821385963074242,52.961456454261878,54.126608496255642,55.317393883173267,56.534376548603078,57.778132832672348,59.04925175499114,60.348335293600947,61.675998670060167,63.032870640801491,64.419593794899129,65.836824858386905,67.285235005271417,68.765510175387391,70.278351399245921,71.824475130029327,73.404613582889979,75.019515081713564,76.66994441351126,78.356683190608507,80.08053022080189,81.842301885659538,83.642832527144051,85.482974842741228,87.363600289281536,89.285599495645727,91.249882684549931,93.257380103610032,95.309042465889448,97.40584140013901,99.54876991094207,101.7388428489828,103.97709739166042,106.26459353427695,108.60241459203105,110.99166771305573,113.43348440274296,115.92902105960331,118.4794595229146,121.08600763241871]
[null,"CPI Inflator (after 2045)","Internal",{"$f":"'DATA (Real)'!D153","v":"Mid-Columbia (off-peak) $/MWh"},{"$f":"'DATA (Real)'!E153","v":"8hr Lithium-Ion"},null,null,null,51.607140000000001,45.131999999999998,39.088859999999997,36.968850000000003,36.005839999999999,36.691389999999998,38.227359999999997,38.673340000000003,38.06662,37.135779999999997,38.000149999999998,36.92342,36.503720000000001,38.492899999999999,38.204360000000001,38.163670000000003,38.591009999999997,38.830010000000001,39.341720000000002,40.150550000000003,40.811990000000002,45.165149999999997,45.47824,46.478761280000001,47.501294028160004,48.546322496779524,49.614341591708673,50.705857106726263,51.821385963074242,52.961456454261878,54.126608496255642,55.317393883173267,56.534376548603078,57.778132832672348,59.04925175499114,60.348335293600947,61.675998670060167,63.032870640801491,64.419593794899129,65.836824858386905,67.285235005271417,68.765510175387391,70.278351399245921,71.824475130029327,73.404613582889979,75.019515081713564,76.66994441351126,78.356683190608507,80.08053022080189,81.842301885659538,83.642832527144051,85.482974842741228,87.363600289281536,89.285599495645727,91.249882684549931,93.257380103610032,95.309042465889448,97.40584140013901,99.54876991094207,101.7388428489828,103.97709739166042,106.26459353427695,108.60241459203105,110.99166771305573,113.43348440274296,115.92902105960331,118.4794595229146,121.08600763241871]
[null,"CPI Inflator (after 2045)","Internal",{"$f":"'DATA (Real)'!D154","v":"Mid-Columbia (off-peak) $/MWh"},{"$f":"'DATA (Real)'!E154","v":"16hr Lithium-Ion"},null,null,null,51.607140000000001,45.131999999999998,39.088859999999997,36.968850000000003,36.005839999999999,36.691389999999998,38.227359999999997,38.673340000000003,38.06662,37.135779999999997,38.000149999999998,36.92342,36.503720000000001,38.492899999999999,38.204360000000001,38.163670000000003,38.591009999999997,38.830010000000001,39.341720000000002,40.150550000000003,40.811990000000002,45.165149999999997,45.47824,46.478761280000001,47.501294028160004,48.546322496779524,49.614341591708673,50.705857106726263,51.821385963074242,52.961456454261878,54.126608496255642,55.317393883173267,56.534376548603078,57.778132832672348,59.04925175499114,60.348335293600947,61.675998670060167,63.032870640801491,64.419593794899129,65.836824858386905,67.285235005271417,68.765510175387391,70.278351399245921,71.824475130029327,73.404613582889979,75.019515081713564,76.66994441351126,78.356683190608507,80.08053022080189,81.842301885659538,83.642832527144051,85.482974842741228,87.363600289281536,89.285599495645727,91.249882684549931,93.257380103610032,95.309042465889448,97.40584140013901,99.54876991094207,101.7388428489828,103.97709739166042,106.26459353427695,108.60241459203105,110.99166771305573,113.43348440274296,115.92902105960331,118.4794595229146,121.08600763241871]
[null,"CPI Inflator (after 2045)","Internal",{"$f":"'DATA (Real)'!D155","v":"Mid-Columbia (off-peak) $/MWh"},{"$f":"'DATA (Real)'!E155","v":"4 hr Vanadium Flow Battery"},null,null,null,51.607140000000001,45.131999999999998,39.088859999999997,36.968850000000003,36.005839999999999,36.691389999999998,38.227359999999997,38.673340000000003,38.06662,37.135779999999997,38.000149999999998,36.92342,36.503720000000001,38.492899999999999,38.204360000000001,38.163670000000003,38.591009999999997,38.830010000000001,39.341720000000002,40.150550000000003,40.811990000000002,45.165149999999997,45.47824,46.478761280000001,47.501294028160004,48.546322496779524,49.614341591708673,50.705857106726263,51.821385963074242,52.961456454261878,54.126608496255642,55.317393883173267,56.534376548603078,57.778132832672348,59.04925175499114,60.348335293600947,61.675998670060167,63.032870640801491,64.419593794899129,65.836824858386905,67.285235005271417,68.765510175387391,70.278351399245921,71.824475130029327,73.404613582889979,75.019515081713564,76.66994441351126,78.356683190608507,80.08053022080189,81.842301885659538,83.642832527144051,85.482974842741228,87.363600289281536,89.285599495645727,91.249882684549931,93.257380103610032,95.309042465889448,97.40584140013901,99.54876991094207,101.7388428489828,103.97709739166042,106.26459353427695,108.60241459203105,110.99166771305573,113.43348440274296,115.92902105960331,118.4794595229146,121.08600763241871]
[null,"CPI Inflator (after 2045)","Internal",{"$f":"'DATA (Real)'!D156","v":"Mid-Columbia (off-peak) $/MWh"},{"$f":"'DATA (Real)'!E156","v":"4 hr Zinc Bromide Flow Battery"},null,null,null,51.607140000000001,45.131999999999998,39.088859999999997,36.968850000000003,36.005839999999999,36.691389999999998,38.227359999999997,38.673340000000003,38.06662,37.135779999999997,38.000149999999998,36.92342,36.503720000000001,38.492899999999999,38.204360000000001,38.163670000000003,38.591009999999997,38.830010000000001,39.341720000000002,40.150550000000003,40.811990000000002,45.165149999999997,45.47824,46.478761280000001,47.501294028160004,48.546322496779524,49.614341591708673,50.705857106726263,51.821385963074242,52.961456454261878,{"$f":"AL160*(1+AM$2)","v":54.126608496255642},55.317393883173267,56.534376548603078,57.778132832672348,59.04925175499114,60.348335293600947,61.675998670060167,63.032870640801491,64.419593794899129,65.836824858386905,67.285235005271417,68.765510175387391,70.278351399245921,71.824475130029327,73.404613582889979,75.019515081713564,76.66994441351126,78.356683190608507,80.08053022080189,81.842301885659538,83.642832527144051,85.482974842741228,87.363600289281536,89.285599495645727,91.249882684549931,93.257380103610032,95.309042465889448,97.40584140013901,99.54876991094207,101.7388428489828,103.97709739166042,106.26459353427695,108.60241459203105,110.99166771305573,113.43348440274296,115.92902105960331,118.4794595229146,121.08600763241871]
[null,"CPI Inflator (after 2045)","Internal",{"$f":"'DATA (Real)'!D157","v":"Mid-Columbia (off-peak) $/MWh"},{"$f":"'DATA (Real)'!E157","v":"100hr Iron Oxide"},null,null,null,51.607140000000001,45.131999999999998,39.088859999999997,36.968850000000003,36.005839999999999,36.691389999999998,38.227359999999997,38.673340000000003,38.06662,37.135779999999997,38.000149999999998,36.92342,36.503720000000001,38.492899999999999,38.204360000000001,38.163670000000003,38.591009999999997,38.830010000000001,39.341720000000002,40.150550000000003,40.811990000000002,45.165149999999997,45.47824,46.478761280000001,47.501294028160004,48.546322496779524,49.614341591708673,50.705857106726263,51.821385963074242,52.961456454261878,54.126608496255642,55.317393883173267,56.534376548603078,57.778132832672348,59.04925175499114,60.348335293600947,61.675998670060167,63.032870640801491,64.419593794899129,65.836824858386905,67.285235005271417,68.765510175387391,70.278351399245921,71.824475130029327,73.404613582889979,75.019515081713564,76.66994441351126,78.356683190608507,80.08053022080189,81.842301885659538,83.642832527144051,85.482974842741228,87.363600289281536,89.285599495645727,91.249882684549931,93.257380103610032,95.309042465889448,97.40584140013901,99.54876991094207,101.7388428489828,103.97709739166042,106.26459353427695,108.60241459203105,110.99166771305573,113.43348440274296,115.92902105960331,118.4794595229146,121.08600763241871]
[null,"CPI Inflator (after 2045)","Internal",{"$f":"'DATA (Real)'!D158","v":"Mid-Columbia (off-peak) $/MWh"},{"$f":"'DATA (Real)'!E158","v":"Liquid Air"},null,null,null,51.607140000000001,45.131999999999998,39.088859999999997,36.968850000000003,36.005839999999999,36.691389999999998,38.227359999999997,38.673340000000003,38.06662,37.135779999999997,38.000149999999998,36.92342,36.503720000000001,38.492899999999999,38.204360000000001,38.163670000000003,38.591009999999997,38.830010000000001,39.341720000000002,40.150550000000003,40.811990000000002,45.165149999999997,45.47824,46.478761280000001,47.501294028160004,48.546322496779524,49.614341591708673,50.705857106726263,51.821385963074242,52.961456454261878,54.126608496255642,55.317393883173267,56.534376548603078,57.778132832672348,59.04925175499114,60.348335293600947,61.675998670060167,63.032870640801491,64.419593794899129,65.836824858386905,67.285235005271417,68.765510175387391,70.278351399245921,71.824475130029327,73.404613582889979,75.019515081713564,76.66994441351126,78.356683190608507,80.08053022080189,81.842301885659538,83.642832527144051,85.482974842741228,87.363600289281536,89.285599495645727,91.249882684549931,93.257380103610032,95.309042465889448,97.40584140013901,99.54876991094207,101.7388428489828,103.97709739166042,106.26459353427695,108.60241459203105,110.99166771305573,113.43348440274296,115.92902105960331,118.4794595229146,121.08600763241871]
[null,"CPI Inflator (after 2045)","Internal",{"$f":"'DATA (Real)'!D159","v":"Mid-Columbia (off-peak) $/MWh"},{"$f":"'DATA (Real)'!E159","v":"Pumped Hydro (8.5 hr/ 400 MW share)"},null,null,null,51.607140000000001,45.131999999999998,39.088859999999997,36.968850000000003,36.005839999999999,36.691389999999998,38.227359999999997,38.673340000000003,38.06662,37.135779999999997,38.000149999999998,36.92342,36.503720000000001,38.492899999999999,38.204360000000001,38.163670000000003,38.591009999999997,38.830010000000001,39.341720000000002,40.150550000000003,40.811990000000002,45.165149999999997,45.47824,46.478761280000001,47.501294028160004,48.546322496779524,49.614341591708673,50.705857106726263,51.821385963074242,52.961456454261878,54.126608496255642,55.317393883173267,56.534376548603078,57.778132832672348,59.04925175499114,60.348335293600947,61.675998670060167,63.032870640801491,64.419593794899129,65.836824858386905,67.285235005271417,68.765510175387391,70.278351399245921,71.824475130029327,73.404613582889979,75.019515081713564,76.66994441351126,78.356683190608507,80.08053022080189,81.842301885659538,83.642832527144051,85.482974842741228,87.363600289281536,89.285599495645727,91.249882684549931,93.257380103610032,95.309042465889448,97.40584140013901,99.54876991094207,101.7388428489828,103.97709739166042,106.26459353427695,108.60241459203105,110.99166771305573,113.43348440274296,115.92902105960331,118.4794595229146,121.08600763241871]
[null,"CPI Inflator (after 2045)","Internal",{"$f":"'DATA (Real)'!D160","v":"Mid-Columbia (off-peak) $/MWh"},{"$f":"'DATA (Real)'!E160","v":"Pumped Hydro (16 hr/ 100 MW)"},null,null,null,51.607140000000001,45.131999999999998,39.088859999999997,36.968850000000003,36.005839999999999,36.691389999999998,38.227359999999997,38.673340000000003,38.06662,37.135779999999997,38.000149999999998,36.92342,36.503720000000001,38.492899999999999,38.204360000000001,38.163670000000003,38.591009999999997,38.830010000000001,39.341720000000002,40.150550000000003,40.811990000000002,45.165149999999997,45.47824,46.478761280000001,47.501294028160004,48.546322496779524,49.614341591708673,50.705857106726263,51.821385963074242,52.961456454261878,54.126608496255642,55.317393883173267,56.534376548603078,57.778132832672348,59.04925175499114,60.348335293600947,61.675998670060167,63.032870640801491,64.419593794899129,65.836824858386905,67.285235005271417,68.765510175387391,70.278351399245921,71.824475130029327,73.404613582889979,75.019515081713564,76.66994441351126,78.356683190608507,80.08053022080189,81.842301885659538,83.642832527144051,85.482974842741228,87.363600289281536,89.285599495645727,91.249882684549931,93.257380103610032,95.309042465889448,97.40584140013901,99.54876991094207,101.7388428489828,103.97709739166042,106.26459353427695,108.60241459203105,110.99166771305573,113.43348440274296,115.92902105960331,118.4794595229146,121.08600763241871]
[null,"CPI Inflator (after 2045)","Internal",{"$f":"'DATA (Real)'!D161","v":"Mid-Columbia (off-peak) $/MWh"},{"$f":"'DATA (Real)'!E161","v":"Pumped Hyrdo (24 hr/ 100 MW)"},null,null,null,51.607140000000001,45.131999999999998,39.088859999999997,36.968850000000003,36.005839999999999,36.691389999999998,38.227359999999997,38.673340000000003,38.06662,37.135779999999997,38.000149999999998,36.92342,36.503720000000001,38.492899999999999,38.204360000000001,38.163670000000003,38.591009999999997,38.830010000000001,39.341720000000002,40.150550000000003,40.811990000000002,45.165149999999997,45.47824,46.478761280000001,47.501294028160004,48.546322496779524,49.614341591708673,50.705857106726263,51.821385963074242,52.961456454261878,54.126608496255642,55.317393883173267,56.534376548603078,57.778132832672348,59.04925175499114,60.348335293600947,61.675998670060167,63.032870640801491,64.419593794899129,65.836824858386905,67.285235005271417,68.765510175387391,70.278351399245921,71.824475130029327,73.404613582889979,75.019515081713564,76.66994441351126,78.356683190608507,80.08053022080189,81.842301885659538,83.642832527144051,85.482974842741228,87.363600289281536,89.285599495645727,91.249882684549931,93.257380103610032,95.309042465889448,97.40584140013901,99.54876991094207,101.7388428489828,103.97709739166042,106.26459353427695,108.60241459203105,110.99166771305573,113.43348440274296,{"$f":"BU165*(1+BV$2)","v":115.92902105960331},118.4794595229146,121.08600763241871]
[]
[null,null,null,{"$f":"'DATA (Real)'!D163","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C164","v":"NREL Utility-Scale Battery Storage - 4Hr"},{"$f":"'DATA (Real)'!D164","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E164","v":"Distribution Scale 4hr Lithium-Ion"},{"$f":"'DATA (Real)'!F164","v":57.013691089493207},{"$f":"'DATA (Real)'!G164*G$4/100","v":49.92043281760207},{"$f":"'DATA (Real)'!H164*H$4/100","v":49.715216463296244},{"$f":"'DATA (Real)'!I164*I$4/100","v":46.985205920163672},{"$f":"'DATA (Real)'!J164*J$4/100","v":44.684029190835552},{"$f":"'DATA (Real)'!K164*K$4/100","v":43.223749773497396},{"$f":"'DATA (Real)'!L164*L$4/100","v":42.304237902328481},{"$f":"'DATA (Real)'!M164*M$4/100","v":41.536199576583549},{"$f":"'DATA (Real)'!N164*N$4/100","v":40.480666257446686},{"$f":"'DATA (Real)'!O164*O$4/100","v":39.805842610214427},{"$f":"'DATA (Real)'!P164*P$4/100","v":39.081734080035361},{"$f":"'DATA (Real)'!Q164*Q$4/100","v":39.462117054932676},{"$f":"'DATA (Real)'!R164*R$4/100","v":39.820030555905483},{"$f":"'DATA (Real)'!S164*S$4/100","v":40.174592586266634},{"$f":"'DATA (Real)'!T164*T$4/100","v":40.525482451174618},{"$f":"'DATA (Real)'!U164*U$4/100","v":40.872366967326656},{"$f":"'DATA (Real)'!V164*V$4/100","v":41.214900068683122},{"$f":"'DATA (Real)'!W164*W$4/100","v":41.552722400886978},{"$f":"'DATA (Real)'!X164*X$4/100","v":41.885460904074719},{"$f":"'DATA (Real)'!Y164*Y$4/100","v":42.212728383760698},{"$f":"'DATA (Real)'!Z164*Z$4/100","v":42.534123069475115},{"$f":"'DATA (Real)'!AA164*AA$4/100","v":42.849228160823344},{"$f":"'DATA (Real)'!AB164*AB$4/100","v":43.157611360625154},{"$f":"'DATA (Real)'!AC164*AC$4/100","v":43.458824394788572},{"$f":"'DATA (Real)'!AD164*AD$4/100","v":43.752402518556636},{"$f":"'DATA (Real)'!AE164*AE$4/100","v":44.03786400876325},{"$f":"'DATA (Real)'!AF164*AF$4/100","v":44.314709641720093},{"$f":"'DATA (Real)'!AG164*AG$4/100","v":44.582422156346674},{"$f":"'DATA (Real)'!AH164*AH$4/100","v":44.840465702150411},{"$f":"'DATA (Real)'!AI164*AI$4/100","v":45.088285271645844},{"$f":"'DATA (Real)'!AJ164*AJ$4/100","v":45.325306116799041},{"$f":"'DATA (Real)'!AK164*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL164*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM164*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN164*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO164*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP164*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ164*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR164*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS164*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT164*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU164*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV164*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW164*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX164*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY164*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ164*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA164*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB164*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC164*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD164*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE164*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF164*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG164*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH164*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI164*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ164*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK164*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL164*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM164*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN164*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO164*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP164*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ164*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR164*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS164*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT164*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU164*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV164*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW164*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX164*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C165","v":"NREL Utility-Scale Battery Storage - 8Hr"},{"$f":"'DATA (Real)'!D165","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E165","v":"Distribution Scale 8hr Lithium-Ion"},{"$f":"'DATA (Real)'!F165","v":105.79472726244683},{"$f":"'DATA (Real)'!G165*G$4/100","v":91.780311282449205},{"$f":"'DATA (Real)'!H165*H$4/100","v":90.63446510510623},{"$f":"'DATA (Real)'!I165*I$4/100","v":85.12626898460087},{"$f":"'DATA (Real)'!J165*J$4/100","v":79.848256284519891},{"$f":"'DATA (Real)'!K165*K$4/100","v":77.040710166414343},{"$f":"'DATA (Real)'!L165*L$4/100","v":74.696214546796767},{"$f":"'DATA (Real)'!M165*M$4/100","v":72.741093333382466},{"$f":"'DATA (Real)'!N165*N$4/100","v":70.419532896112571},{"$f":"'DATA (Real)'!O165*O$4/100","v":68.407873768971214},{"$f":"'DATA (Real)'!P165*P$4/100","v":66.61351714264238},{"$f":"'DATA (Real)'!Q165*Q$4/100","v":67.256565224406543},{"$f":"'DATA (Real)'!R165*R$4/100","v":67.866500248853114},{"$f":"'DATA (Real)'!S165*S$4/100","v":68.47072023680704},{"$f":"'DATA (Real)'!T165*T$4/100","v":69.068678518110488},{"$f":"'DATA (Real)'!U165*U$4/100","v":69.659807135196345},{"$f":"'DATA (Real)'!V165*V$4/100","v":70.243516171031501},{"$f":"'DATA (Real)'!W165*W$4/100","v":70.81919305778969},{"$f":"'DATA (Real)'!X165*X$4/100","v":71.386201865738784},{"$f":"'DATA (Real)'!Y165*Y$4/100","v":71.943882571797701},{"$f":"'DATA (Real)'!Z165*Z$4/100","v":72.491550307219811},{"$f":"'DATA (Real)'!AA165*AA$4/100","v":73.028494583836022},{"$f":"'DATA (Real)'!AB165*AB$4/100","v":73.553978498274404},{"$f":"'DATA (Real)'!AC165*AC$4/100","v":74.067237913569841},{"$f":"'DATA (Real)'!AD165*AD$4/100","v":74.567480617545101},{"$f":"'DATA (Real)'!AE165*AE$4/100","v":75.053885457344748},{"$f":"'DATA (Real)'!AF165*AF$4/100","v":75.525601449476994},{"$f":"'DATA (Real)'!AG165*AG$4/100","v":75.981746864701378},{"$f":"'DATA (Real)'!AH165*AH$4/100","v":76.421408287094494},{"$f":"'DATA (Real)'!AI165*AI$4/100","v":76.843639646590404},{"$f":"'DATA (Real)'!AJ165*AJ$4/100","v":77.234329938769221},{"$f":"'DATA (Real)'!AK165*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL165*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM165*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN165*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO165*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP165*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ165*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR165*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS165*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT165*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU165*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV165*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW165*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX165*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY165*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ165*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA165*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB165*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC165*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD165*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE165*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF165*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG165*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH165*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI165*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ165*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK165*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL165*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM165*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN165*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO165*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP165*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ165*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR165*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS165*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT165*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU165*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV165*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW165*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX165*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C166","v":"NREL Utility-Scale Battery Storage - 4Hr"},{"$f":"'DATA (Real)'!D166","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E166","v":"4hr Lithium-Ion"},{"$f":"'DATA (Real)'!F166","v":43.180861120239115},{"$f":"'DATA (Real)'!G166*G$4/100","v":37.808590101200252},{"$f":"'DATA (Real)'!H166*H$4/100","v":37.653163944332555},{"$f":"'DATA (Real)'!I166*I$4/100","v":35.585516614943629},{"$f":"'DATA (Real)'!J166*J$4/100","v":33.842658174042668},{"$f":"'DATA (Real)'!K166*K$4/100","v":32.736676057960317},{"$f":"'DATA (Real)'!L166*L$4/100","v":32.040258870288127},{"$f":"'DATA (Real)'!M166*M$4/100","v":31.458564269478043},{"$f":"'DATA (Real)'!N166*N$4/100","v":30.65912755891863},{"$f":"'DATA (Real)'!O166*O$4/100","v":30.148031616260763},{"$f":"'DATA (Real)'!P166*P$4/100","v":29.599608434387438},{"$f":"'DATA (Real)'!Q166*Q$4/100","v":29.887701769473598},{"$f":"'DATA (Real)'!R166*R$4/100","v":30.158777240702182},{"$f":"'DATA (Real)'!S166*S$4/100","v":30.427314385008504},{"$f":"'DATA (Real)'!T166*T$4/100","v":30.693070315479794},{"$f":"'DATA (Real)'!U166*U$4/100","v":30.955792686729374},{"$f":"'DATA (Real)'!V166*V$4/100","v":31.215219396281313},{"$f":"'DATA (Real)'!W166*W$4/100","v":31.471078277393087},{"$f":"'DATA (Real)'!X166*X$4/100","v":31.723086783086099},{"$f":"'DATA (Real)'!Y166*Y$4/100","v":31.970951661143346},{"$f":"'DATA (Real)'!Z166*Z$4/100","v":32.214368619831973},{"$f":"'DATA (Real)'!AA166*AA$4/100","v":32.453021984098989},{"$f":"'DATA (Real)'!AB166*AB$4/100","v":32.686584341981671},{"$f":"'DATA (Real)'!AC166*AC$4/100","v":32.914716180971013},{"$f":"'DATA (Real)'!AD166*AD$4/100","v":33.13706551405437},{"$f":"'DATA (Real)'!AE166*AE$4/100","v":33.353267495161674},{"$f":"'DATA (Real)'!AF166*AF$4/100","v":33.562944023728981},{"$f":"'DATA (Real)'!AG166*AG$4/100","v":33.765703338085501},{"$f":"'DATA (Real)'!AH166*AH$4/100","v":33.961139597366376},{"$f":"'DATA (Real)'!AI166*AI$4/100","v":34.148832451639962},{"$f":"'DATA (Real)'!AJ166*AJ$4/100","v":34.328346599936317},{"$f":"'DATA (Real)'!AK166*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL166*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM166*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN166*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO166*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP166*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ166*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR166*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS166*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT166*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU166*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV166*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW166*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX166*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY166*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ166*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA166*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB166*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC166*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD166*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE166*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF166*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG166*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH166*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI166*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ166*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK166*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL166*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM166*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN166*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO166*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP166*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ166*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR166*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS166*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT166*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU166*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV166*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW166*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX166*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C167","v":"NREL Utility-Scale Battery Storage - 8Hr"},{"$f":"'DATA (Real)'!D167","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E167","v":"8hr Lithium-Ion"},{"$f":"'DATA (Real)'!F167","v":80.126498352869575},{"$f":"'DATA (Real)'!G167*G$4/100","v":69.512301331953324},{"$f":"'DATA (Real)'!H167*H$4/100","v":68.644463735342754},{"$f":"'DATA (Real)'!I167*I$4/100","v":64.472682411287877},{"$f":"'DATA (Real)'!J167*J$4/100","v":60.475236726964241},{"$f":"'DATA (Real)'!K167*K$4/100","v":58.348865732595797},{"$f":"'DATA (Real)'!L167*L$4/100","v":56.573198558393607},{"$f":"'DATA (Real)'!M167*M$4/100","v":55.09243462298803},{"$f":"'DATA (Real)'!N167*N$4/100","v":53.334138029514776},{"$f":"'DATA (Real)'!O167*O$4/100","v":51.810553575843777},{"$f":"'DATA (Real)'!P167*P$4/100","v":50.451549049017679},{"$f":"'DATA (Real)'!Q167*Q$4/100","v":50.938578907665281},{"$f":"'DATA (Real)'!R167*R$4/100","v":51.400529696672365},{"$f":"'DATA (Real)'!S167*S$4/100","v":51.858152048204673},{"$f":"'DATA (Real)'!T167*T$4/100","v":52.311031926831213},{"$f":"'DATA (Real)'!U167*U$4/100","v":52.758739174525751},{"$f":"'DATA (Real)'!V167*V$4/100","v":53.200827001666475},{"$f":"'DATA (Real)'!W167*W$4/100","v":53.636831463440714},{"$f":"'DATA (Real)'!X167*X$4/100","v":54.066270921264461},{"$f":"'DATA (Real)'!Y167*Y$4/100","v":54.488645488804153},{"$f":"'DATA (Real)'!Z167*Z$4/100","v":54.903436462189433},{"$f":"'DATA (Real)'!AA167*AA$4/100","v":55.310105733987292},{"$f":"'DATA (Real)'!AB167*AB$4/100","v":55.708095190496351},{"$f":"'DATA (Real)'!AC167*AC$4/100","v":56.096826091916824},{"$f":"'DATA (Real)'!AD167*AD$4/100","v":56.475698434927608},{"$f":"'DATA (Real)'!AE167*AE$4/100","v":56.844090297202094},{"$f":"'DATA (Real)'!AF167*AF$4/100","v":57.201357163374389},{"$f":"'DATA (Real)'!AG167*AG$4/100","v":57.546831231954158},{"$f":"'DATA (Real)'!AH167*AH$4/100","v":57.879820702684675},{"$f":"'DATA (Real)'!AI167*AI$4/100","v":58.199609043811087},{"$f":"'DATA (Real)'!AJ167*AJ$4/100","v":58.49550890444489},{"$f":"'DATA (Real)'!AK167*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL167*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM167*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN167*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO167*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP167*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ167*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR167*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS167*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT167*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU167*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV167*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW167*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX167*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY167*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ167*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA167*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB167*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC167*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD167*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE167*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF167*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG167*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH167*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI167*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ167*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK167*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL167*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM167*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN167*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO167*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP167*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ167*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR167*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS167*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT167*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU167*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV167*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW167*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX167*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C168","v":"NREL Utility-Scale Battery Storage - 16Hr"},{"$f":"'DATA (Real)'!D168","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E168","v":"16hr Lithium-Ion"},{"$f":"'DATA (Real)'!F168","v":154.01777281813045},{"$f":"'DATA (Real)'!G168*G$4/100","v":132.9197237934595},{"$f":"'DATA (Real)'!H168*H$4/100","v":130.62706331736317},{"$f":"'DATA (Real)'!I168*I$4/100","v":122.24701400397639},{"$f":"'DATA (Real)'!J168*J$4/100","v":113.74039383280738},{"$f":"'DATA (Real)'!K168*K$4/100","v":109.57324508186673},{"$f":"'DATA (Real)'!L168*L$4/100","v":105.63907793460459},{"$f":"'DATA (Real)'!M168*M$4/100","v":102.36017533000799},{"$f":"'DATA (Real)'!N168*N$4/100","v":98.684158970707102},{"$f":"'DATA (Real)'!O168*O$4/100","v":95.13559749500979},{"$f":"'DATA (Real)'!P168*P$4/100","v":92.15543027827816},{"$f":"'DATA (Real)'!Q168*Q$4/100","v":93.040333184048635},{"$f":"'DATA (Real)'!R168*R$4/100","v":93.884034608612723},{"$f":"'DATA (Real)'!S168*S$4/100","v":94.719827374597045},{"$f":"'DATA (Real)'!T168*T$4/100","v":95.546955149534085},{"$f":"'DATA (Real)'!U168*U$4/100","v":96.364632150118524},{"$f":"'DATA (Real)'!V168*V$4/100","v":97.172042212436821},{"$f":"'DATA (Real)'!W168*W$4/100","v":97.968337835535962},{"$f":"'DATA (Real)'!X168*X$4/100","v":98.752639197621193},{"$f":"'DATA (Real)'!Y168*Y$4/100","v":99.524033144125767},{"$f":"'DATA (Real)'!Z168*Z$4/100","v":100.28157214690435},{"$f":"'DATA (Real)'!AA168*AA$4/100","v":101.02427323376392},{"$f":"'DATA (Real)'!AB168*AB$4/100","v":101.7511168875257},{"$f":"'DATA (Real)'!AC168*AC$4/100","v":102.46104591380843},{"$f":"'DATA (Real)'!AD168*AD$4/100","v":103.15296427667407},{"$f":"'DATA (Real)'!AE168*AE$4/100","v":103.8257359012829},{"$f":"'DATA (Real)'!AF168*AF$4/100","v":104.47818344266517},{"$f":"'DATA (Real)'!AG168*AG$4/100","v":105.10908701969146},{"$f":"'DATA (Real)'!AH168*AH$4/100","v":105.71718291332128},{"$f":"'DATA (Real)'!AI168*AI$4/100","v":106.30116222815332},{"$f":"'DATA (Real)'!AJ168*AJ$4/100","v":106.82983351346202},{"$f":"'DATA (Real)'!AK168*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL168*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM168*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN168*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO168*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP168*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ168*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR168*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS168*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT168*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU168*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV168*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW168*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX168*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY168*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ168*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA168*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB168*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC168*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD168*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE168*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF168*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG168*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH168*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI168*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ168*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK168*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL168*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM168*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN168*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO168*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP168*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ168*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR168*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS168*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT168*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU168*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV168*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW168*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX168*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C169","v":"Internal"},{"$f":"'DATA (Real)'!D169","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E169","v":"4 hr Vanadium Flow Battery"},{"$f":"'DATA (Real)'!F169","v":57.150799999999997},{"$f":"'DATA (Real)'!G169*G$4/100","v":58.579569999999983},{"$f":"'DATA (Real)'!H169*H$4/100","v":62.792097302226765},{"$f":"'DATA (Real)'!I169*I$4/100","v":64.783862628653395},{"$f":"'DATA (Real)'!J169*J$4/100","v":66.307768030611982},{"$f":"'DATA (Real)'!K169*K$4/100","v":67.788641516628985},{"$f":"'DATA (Real)'!L169*L$4/100","v":69.302587843833692},{"$f":"'DATA (Real)'!M169*M$4/100","v":70.850345639012644},{"$f":"'DATA (Real)'!N169*N$4/100","v":72.409053243070929},{"$f":"'DATA (Real)'!O169*O$4/100","v":74.0020524144185},{"$f":"'DATA (Real)'!P169*P$4/100","v":75.630097567535699},{"$f":"'DATA (Real)'!Q169*Q$4/100","v":77.293959714021469},{"$f":"'DATA (Real)'!R169*R$4/100","v":78.994426827729953},{"$f":"'DATA (Real)'!S169*S$4/100","v":80.732304217940012},{"$f":"'DATA (Real)'!T169*T$4/100","v":82.5084149107347},{"$f":"'DATA (Real)'!U169*U$4/100","v":84.323600038770849},{"$f":"'DATA (Real)'!V169*V$4/100","v":86.178719239623831},{"$f":"'DATA (Real)'!W169*W$4/100","v":88.074651062895541},{"$f":"'DATA (Real)'!X169*X$4/100","v":90.012293386279254},{"$f":"'DATA (Real)'!Y169*Y$4/100","v":91.992563840777379},{"$f":"'DATA (Real)'!Z169*Z$4/100","v":94.016400245274497},{"$f":"'DATA (Real)'!AA169*AA$4/100","v":96.084761050670537},{"$f":"'DATA (Real)'!AB169*AB$4/100","v":98.198625793785283},{"$f":"'DATA (Real)'!AC169*AC$4/100","v":100.35899556124856},{"$f":"'DATA (Real)'!AD169*AD$4/100","v":102.56689346359603},{"$f":"'DATA (Real)'!AE169*AE$4/100","v":104.82336511979514},{"$f":"'DATA (Real)'!AF169*AF$4/100","v":107.12947915243063},{"$f":"'DATA (Real)'!AG169*AG$4/100","v":109.48632769378412},{"$f":"'DATA (Real)'!AH169*AH$4/100","v":111.89502690304737},{"$f":"'DATA (Real)'!AI169*AI$4/100","v":114.35671749491441},{"$f":"'DATA (Real)'!AJ169*AJ$4/100","v":116.87256527980252},{"$f":"'DATA (Real)'!AK169*AK$4/100","v":119.44376171595817},{"$f":"'DATA (Real)'!AL169*AL$4/100","v":122.07152447370925},{"$f":"'DATA (Real)'!AM169*AM$4/100","v":124.75709801213087},{"$f":"'DATA (Real)'!AN169*AN$4/100","v":127.50175416839775},{"$f":"'DATA (Real)'!AO169*AO$4/100","v":130.3067927601025},{"$f":"'DATA (Real)'!AP169*AP$4/100","v":133.17354220082473},{"$f":"'DATA (Real)'!AQ169*AQ$4/100","v":136.10336012924287},{"$f":"'DATA (Real)'!AR169*AR$4/100","v":139.09763405208622},{"$f":"'DATA (Real)'!AS169*AS$4/100","v":142.15778200123214},{"$f":"'DATA (Real)'!AT169*AT$4/100","v":145.28525320525924},{"$f":"'DATA (Real)'!AU169*AU$4/100","v":148.48152877577493},{"$f":"'DATA (Real)'!AV169*AV$4/100","v":151.74812240884197},{"$f":"'DATA (Real)'!AW169*AW$4/100","v":155.08658110183652},{"$f":"'DATA (Real)'!AX169*AX$4/100","v":158.49848588607694},{"$f":"'DATA (Real)'!AY169*AY$4/100","v":161.98545257557063},{"$f":"'DATA (Real)'!AZ169*AZ$4/100","v":165.54913253223319},{"$f":"'DATA (Real)'!BA169*BA$4/100","v":169.19121344794232},{"$f":"'DATA (Real)'!BB169*BB$4/100","v":172.91342014379705},{"$f":"'DATA (Real)'!BC169*BC$4/100","v":176.7175153869606},{"$f":"'DATA (Real)'!BD169*BD$4/100","v":180.60530072547371},{"$f":"'DATA (Real)'!BE169*BE$4/100","v":184.5786173414341},{"$f":"'DATA (Real)'!BF169*BF$4/100","v":188.63934692294569},{"$f":"'DATA (Real)'!BG169*BG$4/100","v":192.78941255525049},{"$f":"'DATA (Real)'!BH169*BH$4/100","v":197.030779631466},{"$f":"'DATA (Real)'!BI169*BI$4/100","v":201.36545678335824},{"$f":"'DATA (Real)'!BJ169*BJ$4/100","v":205.79549683259214},{"$f":"'DATA (Real)'!BK169*BK$4/100","v":210.32299776290918},{"$f":"'DATA (Real)'!BL169*BL$4/100","v":214.95010371369321},{"$f":"'DATA (Real)'!BM169*BM$4/100","v":219.67900599539445},{"$f":"'DATA (Real)'!BN169*BN$4/100","v":224.51194412729313},{"$f":"'DATA (Real)'!BO169*BO$4/100","v":229.45120689809357},{"$f":"'DATA (Real)'!BP169*BP$4/100","v":234.49913344985166},{"$f":"'DATA (Real)'!BQ169*BQ$4/100","v":239.65811438574838},{"$f":"'DATA (Real)'!BR169*BR$4/100","v":244.93059290223485},{"$f":"'DATA (Real)'!BS169*BS$4/100","v":250.31906594608404},{"$f":"'DATA (Real)'!BT169*BT$4/100","v":255.82608539689789},{"$f":"'DATA (Real)'!BU169*BU$4/100","v":261.45425927562968},{"$f":"'DATA (Real)'!BV169*BV$4/100","v":267.20625297969355},{"$f":"'DATA (Real)'!BW169*BW$4/100","v":273.08479054524679},{"$f":"'DATA (Real)'!BX169*BX$4/100","v":279.09265593724223}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C170","v":"Internal"},{"$f":"'DATA (Real)'!D170","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E170","v":"4 hr Zinc Bromide Flow Battery"},{"$f":"'DATA (Real)'!F170","v":64.295000000000002},{"$f":"'DATA (Real)'!G170*G$4/100","v":65.902374999999992},{"$f":"'DATA (Real)'!H170*H$4/100","v":70.6414940131489},{"$f":"'DATA (Real)'!I170*I$4/100","v":72.88224220324598},{"$f":"'DATA (Real)'!J170*J$4/100","v":74.596645113072739},{"$f":"'DATA (Real)'!K170*K$4/100","v":76.262636853931369},{"$f":"'DATA (Real)'!L170*L$4/100","v":77.965835743669174},{"$f":"'DATA (Real)'!M170*M$4/100","v":79.707072741944444},{"$f":"'DATA (Real)'!N170*N$4/100","v":81.460628342267228},{"$f":"'DATA (Real)'!O170*O$4/100","v":83.252762165797108},{"$f":"'DATA (Real)'!P170*P$4/100","v":85.084322933444639},{"$f":"'DATA (Real)'!Q170*Q$4/100","v":86.956178037980422},{"$f":"'DATA (Real)'!R170*R$4/100","v":88.869213954816004},{"$f":"'DATA (Real)'!S170*S$4/100","v":90.824336661821945},{"$f":"'DATA (Real)'!T170*T$4/100","v":92.822472068382027},{"$f":"'DATA (Real)'!U170*U$4/100","v":94.864566453886439},{"$f":"'DATA (Real)'!V170*V$4/100","v":96.951586915871943},{"$f":"'DATA (Real)'!W170*W$4/100","v":99.08452182802111},{"$f":"'DATA (Real)'!X170*X$4/100","v":101.26438130823759},{"$f":"'DATA (Real)'!Y170*Y$4/100","v":103.49219769701882},{"$f":"'DATA (Real)'!Z170*Z$4/100","v":105.76902604635323},{"$f":"'DATA (Real)'!AA170*AA$4/100","v":108.095944619373},{"$f":"'DATA (Real)'!AB170*AB$4/100","v":110.47405540099921},{"$f":"'DATA (Real)'!AC170*AC$4/100","v":112.90448461982119},{"$f":"'DATA (Real)'!AD170*AD$4/100","v":115.38838328145725},{"$f":"'DATA (Real)'!AE170*AE$4/100","v":117.92692771364931},{"$f":"'DATA (Real)'!AF170*AF$4/100","v":120.5213201233496},{"$f":"'DATA (Real)'!AG170*AG$4/100","v":123.17278916606328},{"$f":"'DATA (Real)'!AH170*AH$4/100","v":125.88259052771667},{"$f":"'DATA (Real)'!AI170*AI$4/100","v":128.65200751932645},{"$f":"'DATA (Real)'!AJ170*AJ$4/100","v":131.48235168475162},{"$f":"'DATA (Real)'!AK170*AK$4/100","v":134.37496342181615},{"$f":"'DATA (Real)'!AL170*AL$4/100","v":137.33121261709613},{"$f":"'DATA (Real)'!AM170*AM$4/100","v":140.35249929467224},{"$f":"'DATA (Real)'!AN170*AN$4/100","v":143.44025427915503},{"$f":"'DATA (Real)'!AO170*AO$4/100","v":146.59593987329646},{"$f":"'DATA (Real)'!AP170*AP$4/100","v":149.82105055050897},{"$f":"'DATA (Real)'!AQ170*AQ$4/100","v":153.11711366262017},{"$f":"'DATA (Real)'!AR170*AR$4/100","v":156.4856901631978},{"$f":"'DATA (Real)'!AS170*AS$4/100","v":159.92837534678816},{"$f":"'DATA (Real)'!AT170*AT$4/100","v":163.44679960441749},{"$f":"'DATA (Real)'!AU170*AU$4/100","v":167.04262919571465},{"$f":"'DATA (Real)'!AV170*AV$4/100","v":170.71756703802038},{"$f":"'DATA (Real)'!AW170*AW$4/100","v":174.47335351285685},{"$f":"'DATA (Real)'!AX170*AX$4/100","v":178.31176729013973},{"$f":"'DATA (Real)'!AY170*AY$4/100","v":182.2346261705228},{"$f":"'DATA (Real)'!AZ170*AZ$4/100","v":186.24378794627432},{"$f":"'DATA (Real)'!BA170*BA$4/100","v":190.34115128109235},{"$f":"'DATA (Real)'!BB170*BB$4/100","v":194.52865660927637},{"$f":"'DATA (Real)'!BC170*BC$4/100","v":198.80828705468045},{"$f":"'DATA (Real)'!BD170*BD$4/100","v":203.18206936988344},{"$f":"'DATA (Real)'!BE170*BE$4/100","v":207.65207489602085},{"$f":"'DATA (Real)'!BF170*BF$4/100","v":212.2204205437333},{"$f":"'DATA (Real)'!BG170*BG$4/100","v":216.88926979569544},{"$f":"'DATA (Real)'!BH170*BH$4/100","v":221.66083373120077},{"$f":"'DATA (Real)'!BI170*BI$4/100","v":226.53737207328714},{"$f":"'DATA (Real)'!BJ170*BJ$4/100","v":231.5211942588995},{"$f":"'DATA (Real)'!BK170*BK$4/100","v":236.61466053259531},{"$f":"'DATA (Real)'!BL170*BL$4/100","v":241.8201830643124},{"$f":"'DATA (Real)'!BM170*BM$4/100","v":247.1402270917273},{"$f":"'DATA (Real)'!BN170*BN$4/100","v":252.57731208774527},{"$f":"'DATA (Real)'!BO170*BO$4/100","v":258.13401295367572},{"$f":"'DATA (Real)'!BP170*BP$4/100","v":263.81296123865656},{"$f":"'DATA (Real)'!BQ170*BQ$4/100","v":269.61684638590702},{"$f":"'DATA (Real)'!BR170*BR$4/100","v":275.54841700639696},{"$f":"'DATA (Real)'!BS170*BS$4/100","v":281.6104821805377},{"$f":"'DATA (Real)'!BT170*BT$4/100","v":287.80591278850954},{"$f":"'DATA (Real)'!BU170*BU$4/100","v":294.13764286985673},{"$f":"'DATA (Real)'!BV170*BV$4/100","v":300.60867101299368},{"$f":"'DATA (Real)'!BW170*BW$4/100","v":307.22206177527949},{"$f":"'DATA (Real)'!BX170*BX$4/100","v":313.98094713433568}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C171","v":"Internal"},{"$f":"'DATA (Real)'!D171","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E171","v":"100hr Iron Oxide"},null,null,{"$f":"'DATA (Real)'!H171","v":30},{"$f":"'DATA (Real)'!I171*I$4/$H$4","v":30.951599999999999},{"$f":"'DATA (Real)'!J171*J$4/$H$4","v":31.679671907499998},{"$f":"'DATA (Real)'!K171*K$4/$H$4","v":32.387184580100829},{"$f":"'DATA (Real)'!L171*L$4/$H$4","v":33.110498369056415},{"$f":"'DATA (Real)'!M171*M$4/$H$4","v":33.849966165965341},{"$f":"'DATA (Real)'!N171*N$4/$H$4","v":34.594665421616575},{"$f":"'DATA (Real)'!O171*O$4/$H$4","v":35.355748060892147},{"$f":"'DATA (Real)'!P171*P$4/$H$4","v":36.133574518231775},{"$f":"'DATA (Real)'!Q171*Q$4/$H$4","v":36.928513157632871},{"$f":"'DATA (Real)'!R171*R$4/$H$4","v":37.74094044710079},{"$f":"'DATA (Real)'!S171*S$4/$H$4","v":38.571241136937019},{"$f":"'DATA (Real)'!T171*T$4/$H$4","v":39.419808441949627},{"$f":"'DATA (Real)'!U171*U$4/$H$4","v":40.287044227672517},{"$f":"'DATA (Real)'!V171*V$4/$H$4","v":41.173359200681318},{"$f":"'DATA (Real)'!W171*W$4/$H$4","v":42.079173103096302},{"$f":"'DATA (Real)'!X171*X$4/$H$4","v":43.004914911364416},{"$f":"'DATA (Real)'!Y171*Y$4/$H$4","v":43.951023039414437},{"$f":"'DATA (Real)'!Z171*Z$4/$H$4","v":44.917945546281558},{"$f":"'DATA (Real)'!AA171*AA$4/$H$4","v":45.906140348299751},{"$f":"'DATA (Real)'!AB171*AB$4/$H$4","v":46.916075435962341},{"$f":"'DATA (Real)'!AC171*AC$4/$H$4","v":47.948229095553522},{"$f":"'DATA (Real)'!AD171*AD$4/$H$4","v":49.003090135655697},{"$f":"'DATA (Real)'!AE171*AE$4/$H$4","v":50.081158118640118},{"$f":"'DATA (Real)'!AF171*AF$4/$H$4","v":51.182943597250201},{"$f":"'DATA (Real)'!AG171*AG$4/$H$4","v":52.308968356389705},{"$f":"'DATA (Real)'!AH171*AH$4/$H$4","v":53.459765660230282},{"$f":"'DATA (Real)'!AI171*AI$4/$H$4","v":54.635880504755349},{"$f":"'DATA (Real)'!AJ171*AJ$4/$H$4","v":55.837869875859965},{"$f":"'DATA (Real)'!AK171*AK$4/$H$4","v":57.066303013128881},{"$f":"'DATA (Real)'!AL171*AL$4/$H$4","v":58.321761679417719},{"$f":"'DATA (Real)'!AM171*AM$4/$H$4","v":59.604840436364917},{"$f":"'DATA (Real)'!AN171*AN$4/$H$4","v":60.916146925964938},{"$f":"'DATA (Real)'!AO171*AO$4/$H$4","v":62.256302158336169},{"$f":"'DATA (Real)'!AP171*AP$4/$H$4","v":63.625940805819567},{"$f":"'DATA (Real)'!AQ171*AQ$4/$H$4","v":65.025711503547598},{"$f":"'DATA (Real)'!AR171*AR$4/$H$4","v":66.456277156625646},{"$f":"'DATA (Real)'!AS171*AS$4/$H$4","v":67.918315254071402},{"$f":"'DATA (Real)'!AT171*AT$4/$H$4","v":69.412518189660972},{"$f":"'DATA (Real)'!AU171*AU$4/$H$4","v":70.939593589833507},{"$f":"'DATA (Real)'!AV171*AV$4/$H$4","v":72.500264648809846},{"$f":"'DATA (Real)'!AW171*AW$4/$H$4","v":74.09527047108368},{"$f":"'DATA (Real)'!AX171*AX$4/$H$4","v":75.725366421447532},{"$f":"'DATA (Real)'!AY171*AY$4/$H$4","v":77.391324482719369},{"$f":"'DATA (Real)'!AZ171*AZ$4/$H$4","v":79.09393362133919},{"$f":"'DATA (Real)'!BA171*BA$4/$H$4","v":80.83400016100866},{"$f":"'DATA (Real)'!BB171*BB$4/$H$4","v":82.612348164550852},{"$f":"'DATA (Real)'!BC171*BC$4/$H$4","v":84.429819824170977},{"$f":"'DATA (Real)'!BD171*BD$4/$H$4","v":86.287275860302728},{"$f":"'DATA (Real)'!BE171*BE$4/$H$4","v":88.185595929229379},{"$f":"'DATA (Real)'!BF171*BF$4/$H$4","v":90.125679039672434},{"$f":"'DATA (Real)'!BG171*BG$4/$H$4","v":92.108443978545225},{"$f":"'DATA (Real)'!BH171*BH$4/$H$4","v":94.134829746073237},{"$f":"'DATA (Real)'!BI171*BI$4/$H$4","v":96.205796000486842},{"$f":"'DATA (Real)'!BJ171*BJ$4/$H$4","v":98.322323512497562},{"$f":"'DATA (Real)'!BK171*BK$4/$H$4","v":100.48541462977251},{"$f":"'DATA (Real)'!BL171*BL$4/$H$4","v":102.6960937516275},{"$f":"'DATA (Real)'!BM171*BM$4/$H$4","v":104.95540781416329},{"$f":"'DATA (Real)'!BN171*BN$4/$H$4","v":107.26442678607489},{"$f":"'DATA (Real)'!BO171*BO$4/$H$4","v":109.62424417536856},{"$f":"'DATA (Real)'!BP171*BP$4/$H$4","v":112.03597754722666},{"$f":"'DATA (Real)'!BQ171*BQ$4/$H$4","v":114.50076905326566},{"$f":"'DATA (Real)'!BR171*BR$4/$H$4","v":117.0197859724375},{"$f":"'DATA (Real)'!BS171*BS$4/$H$4","v":119.59422126383112},{"$f":"'DATA (Real)'!BT171*BT$4/$H$4","v":122.22529413163542},{"$f":"'DATA (Real)'!BU171*BU$4/$H$4","v":124.9142506025314},{"$f":"'DATA (Real)'!BV171*BV$4/$H$4","v":127.66236411578711},{"$f":"'DATA (Real)'!BW171*BW$4/$H$4","v":130.47093612633444},{"$f":"'DATA (Real)'!BX171*BX$4/$H$4","v":133.34129672111376}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C172","v":"Internal"},{"$f":"'DATA (Real)'!D172","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E172","v":"Liquid Air"},null,null,{"$f":"'DATA (Real)'!H172","v":25},{"$f":"'DATA (Real)'!I172*I$4/$H$4","v":25.793000000000003},{"$f":"'DATA (Real)'!J172*J$4/$H$4","v":26.399726589583331},{"$f":"'DATA (Real)'!K172*K$4/$H$4","v":26.989320483417355},{"$f":"'DATA (Real)'!L172*L$4/$H$4","v":27.592081974213677},{"$f":"'DATA (Real)'!M172*M$4/$H$4","v":28.208305138304446},{"$f":"'DATA (Real)'!N172*N$4/$H$4","v":28.828887851347151},{"$f":"'DATA (Real)'!O172*O$4/$H$4","v":29.463123384076784},{"$f":"'DATA (Real)'!P172*P$4/$H$4","v":30.111312098526476},{"$f":"'DATA (Real)'!Q172*Q$4/$H$4","v":30.773760964694059},{"$f":"'DATA (Real)'!R172*R$4/$H$4","v":31.450783705917328},{"$f":"'DATA (Real)'!S172*S$4/$H$4","v":32.142700947447508},{"$f":"'DATA (Real)'!T172*T$4/$H$4","v":32.849840368291353},{"$f":"'DATA (Real)'!U172*U$4/$H$4","v":33.572536856393761},{"$f":"'DATA (Real)'!V172*V$4/$H$4","v":34.311132667234425},{"$f":"'DATA (Real)'!W172*W$4/$H$4","v":35.065977585913586},{"$f":"'DATA (Real)'!X172*X$4/$H$4","v":35.837429092803681},{"$f":"'DATA (Real)'!Y172*Y$4/$H$4","v":36.625852532845364},{"$f":"'DATA (Real)'!Z172*Z$4/$H$4","v":37.431621288567968},{"$f":"'DATA (Real)'!AA172*AA$4/$H$4","v":38.25511695691646},{"$f":"'DATA (Real)'!AB172*AB$4/$H$4","v":39.096729529968627},{"$f":"'DATA (Real)'!AC172*AC$4/$H$4","v":39.956857579627929},{"$f":"'DATA (Real)'!AD172*AD$4/$H$4","v":40.83590844637974},{"$f":"'DATA (Real)'!AE172*AE$4/$H$4","v":41.734298432200106},{"$f":"'DATA (Real)'!AF172*AF$4/$H$4","v":42.652452997708508},{"$f":"'DATA (Real)'!AG172*AG$4/$H$4","v":43.590806963658089},{"$f":"'DATA (Real)'!AH172*AH$4/$H$4","v":44.549804716858567},{"$f":"'DATA (Real)'!AI172*AI$4/$H$4","v":45.52990042062946},{"$f":"'DATA (Real)'!AJ172*AJ$4/$H$4","v":46.531558229883302},{"$f":"'DATA (Real)'!AK172*AK$4/$H$4","v":47.55525251094074},{"$f":"'DATA (Real)'!AL172*AL$4/$H$4","v":48.60146806618144},{"$f":"'DATA (Real)'!AM172*AM$4/$H$4","v":49.67070036363743},{"$f":"'DATA (Real)'!AN172*AN$4/$H$4","v":50.763455771637453},{"$f":"'DATA (Real)'!AO172*AO$4/$H$4","v":51.880251798613472},{"$f":"'DATA (Real)'!AP172*AP$4/$H$4","v":53.021617338182971},{"$f":"'DATA (Real)'!AQ172*AQ$4/$H$4","v":54.188092919622996},{"$f":"'DATA (Real)'!AR172*AR$4/$H$4","v":55.3802309638547},{"$f":"'DATA (Real)'!AS172*AS$4/$H$4","v":56.598596045059502},{"$f":"'DATA (Real)'!AT172*AT$4/$H$4","v":57.843765158050807},{"$f":"'DATA (Real)'!AU172*AU$4/$H$4","v":59.116327991527925},{"$f":"'DATA (Real)'!AV172*AV$4/$H$4","v":60.416887207341546},{"$f":"'DATA (Real)'!AW172*AW$4/$H$4","v":61.746058725903062},{"$f":"'DATA (Real)'!AX172*AX$4/$H$4","v":63.104472017872936},{"$f":"'DATA (Real)'!AY172*AY$4/$H$4","v":64.492770402266146},{"$f":"'DATA (Real)'!AZ172*AZ$4/$H$4","v":65.911611351115994},{"$f":"'DATA (Real)'!BA172*BA$4/$H$4","v":67.361666800840553},{"$f":"'DATA (Real)'!BB172*BB$4/$H$4","v":68.843623470459036},{"$f":"'DATA (Real)'!BC172*BC$4/$H$4","v":70.358183186809143},{"$f":"'DATA (Real)'!BD172*BD$4/$H$4","v":71.906063216918938},{"$f":"'DATA (Real)'!BE172*BE$4/$H$4","v":73.487996607691159},{"$f":"'DATA (Real)'!BF172*BF$4/$H$4","v":75.104732533060371},{"$f":"'DATA (Real)'!BG172*BG$4/$H$4","v":76.75703664878769},{"$f":"'DATA (Real)'!BH172*BH$4/$H$4","v":78.445691455061024},{"$f":"'DATA (Real)'!BI172*BI$4/$H$4","v":80.171496667072361},{"$f":"'DATA (Real)'!BJ172*BJ$4/$H$4","v":81.935269593747961},{"$f":"'DATA (Real)'!BK172*BK$4/$H$4","v":83.73784552481041},{"$f":"'DATA (Real)'!BL172*BL$4/$H$4","v":85.580078126356256},{"$f":"'DATA (Real)'!BM172*BM$4/$H$4","v":87.462839845136088},{"$f":"'DATA (Real)'!BN172*BN$4/$H$4","v":89.387022321729077},{"$f":"'DATA (Real)'!BO172*BO$4/$H$4","v":91.353536812807135},{"$f":"'DATA (Real)'!BP172*BP$4/$H$4","v":93.36331462268889},{"$f":"'DATA (Real)'!BQ172*BQ$4/$H$4","v":95.417307544388052},{"$f":"'DATA (Real)'!BR172*BR$4/$H$4","v":97.516488310364579},{"$f":"'DATA (Real)'!BS172*BS$4/$H$4","v":99.661851053192606},{"$f":"'DATA (Real)'!BT172*BT$4/$H$4","v":101.85441177636285},{"$f":"'DATA (Real)'!BU172*BU$4/$H$4","v":104.09520883544283},{"$f":"'DATA (Real)'!BV172*BV$4/$H$4","v":106.38530342982257},{"$f":"'DATA (Real)'!BW172*BW$4/$H$4","v":108.72578010527869},{"$f":"'DATA (Real)'!BX172*BX$4/$H$4","v":111.11774726759481}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C173","v":"NREL Pumped Storage Hydropower - National Class 10"},{"$f":"'DATA (Real)'!D173","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E173","v":"Pumped Hydro (8.5 hr/ 400 MW share)"},{"$f":"'DATA (Real)'!F173","v":17.82},{"$f":"'DATA (Real)'!G173*G$4/100","v":18.265499999999996},{"$f":"'DATA (Real)'!H173*H$4/100","v":19.578994063524586},{"$f":"'DATA (Real)'!I173*I$4/100","v":20.200039755219585},{"$f":"'DATA (Real)'!J173*J$4/100","v":20.675203607044967},{"$f":"'DATA (Real)'!K173*K$4/100","v":21.136949820935637},{"$f":"'DATA (Real)'!L173*L$4/100","v":21.609008366936536},{"$f":"'DATA (Real)'!M173*M$4/100","v":22.091609553798115},{"$f":"'DATA (Real)'!N173*N$4/100","v":22.57762496398168},{"$f":"'DATA (Real)'!O173*O$4/100","v":23.074332713189275},{"$f":"'DATA (Real)'!P173*P$4/100","v":23.581968032879441},{"$f":"'DATA (Real)'!Q173*Q$4/100","v":24.100771329602786},{"$f":"'DATA (Real)'!R173*R$4/100","v":24.630988298854049},{"$f":"'DATA (Real)'!S173*S$4/100","v":25.172870041428837},{"$f":"'DATA (Real)'!T173*T$4/100","v":25.726673182340274},{"$f":"'DATA (Real)'!U173*U$4/100","v":26.292659992351755},{"$f":"'DATA (Real)'!V173*V$4/100","v":26.871098512183494},{"$f":"'DATA (Real)'!W173*W$4/100","v":27.462262679451534},{"$f":"'DATA (Real)'!X173*X$4/100","v":28.066432458399468},{"$f":"'DATA (Real)'!Y173*Y$4/100","v":28.683893972484256},{"$f":"'DATA (Real)'!Z173*Z$4/100","v":29.314939639878911},{"$f":"'DATA (Real)'!AA173*AA$4/100","v":29.959868311956242},{"$f":"'DATA (Real)'!AB173*AB$4/100","v":30.618985414819285},{"$f":"'DATA (Real)'!AC173*AC$4/100","v":31.29260309394531},{"$f":"'DATA (Real)'!AD173*AD$4/100","v":31.981040362012106},{"$f":"'DATA (Real)'!AE173*AE$4/100","v":32.684623249976369},{"$f":"'DATA (Real)'!AF173*AF$4/100","v":33.403684961475854},{"$f":"'DATA (Real)'!AG173*AG$4/100","v":34.138566030628319},{"$f":"'DATA (Real)'!AH173*AH$4/100","v":34.889614483302147},{"$f":"'DATA (Real)'!AI173*AI$4/100","v":35.657186001934789},{"$f":"'DATA (Real)'!AJ173*AJ$4/100","v":36.441644093977359},{"$f":"'DATA (Real)'!AK173*AK$4/100","v":37.243360264044853},{"$f":"'DATA (Real)'!AL173*AL$4/100","v":38.062714189853843},{"$f":"'DATA (Real)'!AM173*AM$4/100","v":38.900093902030633},{"$f":"'DATA (Real)'!AN173*AN$4/100","v":39.755895967875304},{"$f":"'DATA (Real)'!AO173*AO$4/100","v":40.630525679168564},{"$f":"'DATA (Real)'!AP173*AP$4/100","v":41.524397244110268},{"$f":"'DATA (Real)'!AQ173*AQ$4/100","v":42.437933983480697},{"$f":"'DATA (Real)'!AR173*AR$4/100","v":43.371568531117276},{"$f":"'DATA (Real)'!AS173*AS$4/100","v":44.325743038801846},{"$f":"'DATA (Real)'!AT173*AT$4/100","v":45.300909385655487},{"$f":"'DATA (Real)'!AU173*AU$4/100","v":46.297529392139907},{"$f":"'DATA (Real)'!AV173*AV$4/100","v":47.316075038766982},{"$f":"'DATA (Real)'!AW173*AW$4/100","v":48.357028689619867},{"$f":"'DATA (Real)'!AX173*AX$4/100","v":49.420883320791511},{"$f":"'DATA (Real)'!AY173*AY$4/100","v":50.508142753848922},{"$f":"'DATA (Real)'!AZ173*AZ$4/100","v":51.619321894433597},{"$f":"'DATA (Real)'!BA173*BA$4/100","v":52.754946976111142},{"$f":"'DATA (Real)'!BB173*BB$4/100","v":53.915555809585584},{"$f":"'DATA (Real)'!BC173*BC$4/100","v":55.10169803739646},{"$f":"'DATA (Real)'!BD173*BD$4/100","v":56.313935394219186},{"$f":"'DATA (Real)'!BE173*BE$4/100","v":57.552841972892004},{"$f":"'DATA (Real)'!BF173*BF$4/100","v":58.819004496295626},{"$f":"'DATA (Real)'!BG173*BG$4/100","v":60.113022595214133},{"$f":"'DATA (Real)'!BH173*BH$4/100","v":61.435509092308848},{"$f":"'DATA (Real)'!BI173*BI$4/100","v":62.787090292339641},{"$f":"'DATA (Real)'!BJ173*BJ$4/100","v":64.168406278771116},{"$f":"'DATA (Real)'!BK173*BK$4/100","v":65.580111216904086},{"$f":"'DATA (Real)'!BL173*BL$4/100","v":67.022873663675966},{"$f":"'DATA (Real)'!BM173*BM$4/100","v":68.497376884276846},{"$f":"'DATA (Real)'!BN173*BN$4/100","v":70.004319175730942},{"$f":"'DATA (Real)'!BO173*BO$4/100","v":71.544414197597021},{"$f":"'DATA (Real)'!BP173*BP$4/100","v":73.118391309944158},{"$f":"'DATA (Real)'!BQ173*BQ$4/100","v":74.726995918762938},{"$f":"'DATA (Real)'!BR173*BR$4/100","v":76.370989828975723},{"$f":"'DATA (Real)'!BS173*BS$4/100","v":78.051151605213192},{"$f":"'DATA (Real)'!BT173*BT$4/100","v":79.768276940527883},{"$f":"'DATA (Real)'!BU173*BU$4/100","v":81.523179033219492},{"$f":"'DATA (Real)'!BV173*BV$4/100","v":83.316688971950327},{"$f":"'DATA (Real)'!BW173*BW$4/100","v":85.149656129333252},{"$f":"'DATA (Real)'!BX173*BX$4/100","v":87.022948564178563}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C174","v":"NREL Pumped Storage Hydropower - National Class 7"},{"$f":"'DATA (Real)'!D174","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E174","v":"Pumped Hydro (16 hr/ 100 MW)"},{"$f":"'DATA (Real)'!F174","v":17.82},{"$f":"'DATA (Real)'!G174*G$4/100","v":18.265499999999996},{"$f":"'DATA (Real)'!H174*H$4/100","v":19.578994063524586},{"$f":"'DATA (Real)'!I174*I$4/100","v":20.200039755219585},{"$f":"'DATA (Real)'!J174*J$4/100","v":20.675203607044967},{"$f":"'DATA (Real)'!K174*K$4/100","v":21.136949820935637},{"$f":"'DATA (Real)'!L174*L$4/100","v":21.609008366936536},{"$f":"'DATA (Real)'!M174*M$4/100","v":22.091609553798115},{"$f":"'DATA (Real)'!N174*N$4/100","v":22.57762496398168},{"$f":"'DATA (Real)'!O174*O$4/100","v":23.074332713189275},{"$f":"'DATA (Real)'!P174*P$4/100","v":23.581968032879441},{"$f":"'DATA (Real)'!Q174*Q$4/100","v":24.100771329602786},{"$f":"'DATA (Real)'!R174*R$4/100","v":24.630988298854049},{"$f":"'DATA (Real)'!S174*S$4/100","v":25.172870041428837},{"$f":"'DATA (Real)'!T174*T$4/100","v":25.726673182340274},{"$f":"'DATA (Real)'!U174*U$4/100","v":26.292659992351755},{"$f":"'DATA (Real)'!V174*V$4/100","v":26.871098512183494},{"$f":"'DATA (Real)'!W174*W$4/100","v":27.462262679451534},{"$f":"'DATA (Real)'!X174*X$4/100","v":28.066432458399468},{"$f":"'DATA (Real)'!Y174*Y$4/100","v":28.683893972484256},{"$f":"'DATA (Real)'!Z174*Z$4/100","v":29.314939639878911},{"$f":"'DATA (Real)'!AA174*AA$4/100","v":29.959868311956242},{"$f":"'DATA (Real)'!AB174*AB$4/100","v":30.618985414819285},{"$f":"'DATA (Real)'!AC174*AC$4/100","v":31.29260309394531},{"$f":"'DATA (Real)'!AD174*AD$4/100","v":31.981040362012106},{"$f":"'DATA (Real)'!AE174*AE$4/100","v":32.684623249976369},{"$f":"'DATA (Real)'!AF174*AF$4/100","v":33.403684961475854},{"$f":"'DATA (Real)'!AG174*AG$4/100","v":34.138566030628319},{"$f":"'DATA (Real)'!AH174*AH$4/100","v":34.889614483302147},{"$f":"'DATA (Real)'!AI174*AI$4/100","v":35.657186001934789},{"$f":"'DATA (Real)'!AJ174*AJ$4/100","v":36.441644093977359},{"$f":"'DATA (Real)'!AK174*AK$4/100","v":37.243360264044853},{"$f":"'DATA (Real)'!AL174*AL$4/100","v":38.062714189853843},{"$f":"'DATA (Real)'!AM174*AM$4/100","v":38.900093902030633},{"$f":"'DATA (Real)'!AN174*AN$4/100","v":39.755895967875304},{"$f":"'DATA (Real)'!AO174*AO$4/100","v":40.630525679168564},{"$f":"'DATA (Real)'!AP174*AP$4/100","v":41.524397244110268},{"$f":"'DATA (Real)'!AQ174*AQ$4/100","v":42.437933983480697},{"$f":"'DATA (Real)'!AR174*AR$4/100","v":43.371568531117276},{"$f":"'DATA (Real)'!AS174*AS$4/100","v":44.325743038801846},{"$f":"'DATA (Real)'!AT174*AT$4/100","v":45.300909385655487},{"$f":"'DATA (Real)'!AU174*AU$4/100","v":46.297529392139907},{"$f":"'DATA (Real)'!AV174*AV$4/100","v":47.316075038766982},{"$f":"'DATA (Real)'!AW174*AW$4/100","v":48.357028689619867},{"$f":"'DATA (Real)'!AX174*AX$4/100","v":49.420883320791511},{"$f":"'DATA (Real)'!AY174*AY$4/100","v":50.508142753848922},{"$f":"'DATA (Real)'!AZ174*AZ$4/100","v":51.619321894433597},{"$f":"'DATA (Real)'!BA174*BA$4/100","v":52.754946976111142},{"$f":"'DATA (Real)'!BB174*BB$4/100","v":53.915555809585584},{"$f":"'DATA (Real)'!BC174*BC$4/100","v":55.10169803739646},{"$f":"'DATA (Real)'!BD174*BD$4/100","v":56.313935394219186},{"$f":"'DATA (Real)'!BE174*BE$4/100","v":57.552841972892004},{"$f":"'DATA (Real)'!BF174*BF$4/100","v":58.819004496295626},{"$f":"'DATA (Real)'!BG174*BG$4/100","v":60.113022595214133},{"$f":"'DATA (Real)'!BH174*BH$4/100","v":61.435509092308848},{"$f":"'DATA (Real)'!BI174*BI$4/100","v":62.787090292339641},{"$f":"'DATA (Real)'!BJ174*BJ$4/100","v":64.168406278771116},{"$f":"'DATA (Real)'!BK174*BK$4/100","v":65.580111216904086},{"$f":"'DATA (Real)'!BL174*BL$4/100","v":67.022873663675966},{"$f":"'DATA (Real)'!BM174*BM$4/100","v":68.497376884276846},{"$f":"'DATA (Real)'!BN174*BN$4/100","v":70.004319175730942},{"$f":"'DATA (Real)'!BO174*BO$4/100","v":71.544414197597021},{"$f":"'DATA (Real)'!BP174*BP$4/100","v":73.118391309944158},{"$f":"'DATA (Real)'!BQ174*BQ$4/100","v":74.726995918762938},{"$f":"'DATA (Real)'!BR174*BR$4/100","v":76.370989828975723},{"$f":"'DATA (Real)'!BS174*BS$4/100","v":78.051151605213192},{"$f":"'DATA (Real)'!BT174*BT$4/100","v":79.768276940527883},{"$f":"'DATA (Real)'!BU174*BU$4/100","v":81.523179033219492},{"$f":"'DATA (Real)'!BV174*BV$4/100","v":83.316688971950327},{"$f":"'DATA (Real)'!BW174*BW$4/100","v":85.149656129333252},{"$f":"'DATA (Real)'!BX174*BX$4/100","v":87.022948564178563}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C175","v":"NREL Pumped Storage Hydropower - National Class 5"},{"$f":"'DATA (Real)'!D175","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E175","v":"Pumped Hyrdo (24 hr/ 100 MW)"},{"$f":"'DATA (Real)'!F175","v":17.82},{"$f":"'DATA (Real)'!G175*G$4/100","v":18.265499999999996},{"$f":"'DATA (Real)'!H175*H$4/100","v":19.578994063524586},{"$f":"'DATA (Real)'!I175*I$4/100","v":20.200039755219585},{"$f":"'DATA (Real)'!J175*J$4/100","v":20.675203607044967},{"$f":"'DATA (Real)'!K175*K$4/100","v":21.136949820935637},{"$f":"'DATA (Real)'!L175*L$4/100","v":21.609008366936536},{"$f":"'DATA (Real)'!M175*M$4/100","v":22.091609553798115},{"$f":"'DATA (Real)'!N175*N$4/100","v":22.57762496398168},{"$f":"'DATA (Real)'!O175*O$4/100","v":23.074332713189275},{"$f":"'DATA (Real)'!P175*P$4/100","v":23.581968032879441},{"$f":"'DATA (Real)'!Q175*Q$4/100","v":24.100771329602786},{"$f":"'DATA (Real)'!R175*R$4/100","v":24.630988298854049},{"$f":"'DATA (Real)'!S175*S$4/100","v":25.172870041428837},{"$f":"'DATA (Real)'!T175*T$4/100","v":25.726673182340274},{"$f":"'DATA (Real)'!U175*U$4/100","v":26.292659992351755},{"$f":"'DATA (Real)'!V175*V$4/100","v":26.871098512183494},{"$f":"'DATA (Real)'!W175*W$4/100","v":27.462262679451534},{"$f":"'DATA (Real)'!X175*X$4/100","v":28.066432458399468},{"$f":"'DATA (Real)'!Y175*Y$4/100","v":28.683893972484256},{"$f":"'DATA (Real)'!Z175*Z$4/100","v":29.314939639878911},{"$f":"'DATA (Real)'!AA175*AA$4/100","v":29.959868311956242},{"$f":"'DATA (Real)'!AB175*AB$4/100","v":30.618985414819285},{"$f":"'DATA (Real)'!AC175*AC$4/100","v":31.29260309394531},{"$f":"'DATA (Real)'!AD175*AD$4/100","v":31.981040362012106},{"$f":"'DATA (Real)'!AE175*AE$4/100","v":32.684623249976369},{"$f":"'DATA (Real)'!AF175*AF$4/100","v":33.403684961475854},{"$f":"'DATA (Real)'!AG175*AG$4/100","v":34.138566030628319},{"$f":"'DATA (Real)'!AH175*AH$4/100","v":34.889614483302147},{"$f":"'DATA (Real)'!AI175*AI$4/100","v":35.657186001934789},{"$f":"'DATA (Real)'!AJ175*AJ$4/100","v":36.441644093977359},{"$f":"'DATA (Real)'!AK175*AK$4/100","v":37.243360264044853},{"$f":"'DATA (Real)'!AL175*AL$4/100","v":38.062714189853843},{"$f":"'DATA (Real)'!AM175*AM$4/100","v":38.900093902030633},{"$f":"'DATA (Real)'!AN175*AN$4/100","v":39.755895967875304},{"$f":"'DATA (Real)'!AO175*AO$4/100","v":40.630525679168564},{"$f":"'DATA (Real)'!AP175*AP$4/100","v":41.524397244110268},{"$f":"'DATA (Real)'!AQ175*AQ$4/100","v":42.437933983480697},{"$f":"'DATA (Real)'!AR175*AR$4/100","v":43.371568531117276},{"$f":"'DATA (Real)'!AS175*AS$4/100","v":44.325743038801846},{"$f":"'DATA (Real)'!AT175*AT$4/100","v":45.300909385655487},{"$f":"'DATA (Real)'!AU175*AU$4/100","v":46.297529392139907},{"$f":"'DATA (Real)'!AV175*AV$4/100","v":47.316075038766982},{"$f":"'DATA (Real)'!AW175*AW$4/100","v":48.357028689619867},{"$f":"'DATA (Real)'!AX175*AX$4/100","v":49.420883320791511},{"$f":"'DATA (Real)'!AY175*AY$4/100","v":50.508142753848922},{"$f":"'DATA (Real)'!AZ175*AZ$4/100","v":51.619321894433597},{"$f":"'DATA (Real)'!BA175*BA$4/100","v":52.754946976111142},{"$f":"'DATA (Real)'!BB175*BB$4/100","v":53.915555809585584},{"$f":"'DATA (Real)'!BC175*BC$4/100","v":55.10169803739646},{"$f":"'DATA (Real)'!BD175*BD$4/100","v":56.313935394219186},{"$f":"'DATA (Real)'!BE175*BE$4/100","v":57.552841972892004},{"$f":"'DATA (Real)'!BF175*BF$4/100","v":58.819004496295626},{"$f":"'DATA (Real)'!BG175*BG$4/100","v":60.113022595214133},{"$f":"'DATA (Real)'!BH175*BH$4/100","v":61.435509092308848},{"$f":"'DATA (Real)'!BI175*BI$4/100","v":62.787090292339641},{"$f":"'DATA (Real)'!BJ175*BJ$4/100","v":64.168406278771116},{"$f":"'DATA (Real)'!BK175*BK$4/100","v":65.580111216904086},{"$f":"'DATA (Real)'!BL175*BL$4/100","v":67.022873663675966},{"$f":"'DATA (Real)'!BM175*BM$4/100","v":68.497376884276846},{"$f":"'DATA (Real)'!BN175*BN$4/100","v":70.004319175730942},{"$f":"'DATA (Real)'!BO175*BO$4/100","v":71.544414197597021},{"$f":"'DATA (Real)'!BP175*BP$4/100","v":73.118391309944158},{"$f":"'DATA (Real)'!BQ175*BQ$4/100","v":74.726995918762938},{"$f":"'DATA (Real)'!BR175*BR$4/100","v":76.370989828975723},{"$f":"'DATA (Real)'!BS175*BS$4/100","v":78.051151605213192},{"$f":"'DATA (Real)'!BT175*BT$4/100","v":79.768276940527883},{"$f":"'DATA (Real)'!BU175*BU$4/100","v":81.523179033219492},{"$f":"'DATA (Real)'!BV175*BV$4/100","v":83.316688971950327},{"$f":"'DATA (Real)'!BW175*BW$4/100","v":85.149656129333252},{"$f":"'DATA (Real)'!BX175*BX$4/100","v":87.022948564178563}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C176","v":"Internal"},{"$f":"'DATA (Real)'!D176","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E176","v":"Wood Biomass"},null,null,{"$f":"'DATA (Real)'!H176","v":28.749999999999996},{"$f":"'DATA (Real)'!I176*I$4/$H$4","v":29.661949999999997},{"$f":"'DATA (Real)'!J176*J$4/$H$4","v":30.359685578020827},{"$f":"'DATA (Real)'!K176*K$4/$H$4","v":31.037718555929956},{"$f":"'DATA (Real)'!L176*L$4/$H$4","v":31.730894270345722},{"$f":"'DATA (Real)'!M176*M$4/$H$4","v":32.439550909050112},{"$f":"'DATA (Real)'!N176*N$4/$H$4","v":33.15322102904922},{"$f":"'DATA (Real)'!O176*O$4/$H$4","v":33.8825918916883},{"$f":"'DATA (Real)'!P176*P$4/$H$4","v":34.628008913305443},{"$f":"'DATA (Real)'!Q176*Q$4/$H$4","v":35.38982510939816},{"$f":"'DATA (Real)'!R176*R$4/$H$4","v":36.168401261804924},{"$f":"'DATA (Real)'!S176*S$4/$H$4","v":36.964106089564631},{"$f":"'DATA (Real)'!T176*T$4/$H$4","v":37.777316423535055},{"$f":"'DATA (Real)'!U176*U$4/$H$4","v":38.608417384852821},{"$f":"'DATA (Real)'!V176*V$4/$H$4","v":39.457802567319582},{"$f":"'DATA (Real)'!W176*W$4/$H$4","v":40.325874223800611},{"$f":"'DATA (Real)'!X176*X$4/$H$4","v":41.213043456724229},{"$f":"'DATA (Real)'!Y176*Y$4/$H$4","v":42.119730412772164},{"$f":"'DATA (Real)'!Z176*Z$4/$H$4","v":43.046364481853153},{"$f":"'DATA (Real)'!AA176*AA$4/$H$4","v":43.993384500453921},{"$f":"'DATA (Real)'!AB176*AB$4/$H$4","v":44.961238959463913},{"$f":"'DATA (Real)'!AC176*AC$4/$H$4","v":45.950386216572113},{"$f":"'DATA (Real)'!AD176*AD$4/$H$4","v":46.961294713336699},{"$f":"'DATA (Real)'!AE176*AE$4/$H$4","v":47.994443197030108},{"$f":"'DATA (Real)'!AF176*AF$4/$H$4","v":49.050320947364774},{"$f":"'DATA (Real)'!AG176*AG$4/$H$4","v":50.129428008206801},{"$f":"'DATA (Real)'!AH176*AH$4/$H$4","v":51.232275424387346},{"$f":"'DATA (Real)'!AI176*AI$4/$H$4","v":52.359385483723869},{"$f":"'DATA (Real)'!AJ176*AJ$4/$H$4","v":53.511291964365796},{"$f":"'DATA (Real)'!AK176*AK$4/$H$4","v":54.688540387581838},{"$f":"'DATA (Real)'!AL176*AL$4/$H$4","v":55.891688276108646},{"$f":"'DATA (Real)'!AM176*AM$4/$H$4","v":57.121305418183034},{"$f":"'DATA (Real)'!AN176*AN$4/$H$4","v":58.377974137383063},{"$f":"'DATA (Real)'!AO176*AO$4/$H$4","v":59.662289568405491},{"$f":"'DATA (Real)'!AP176*AP$4/$H$4","v":60.974859938910413},{"$f":"'DATA (Real)'!AQ176*AQ$4/$H$4","v":62.316306857566438},{"$f":"'DATA (Real)'!AR176*AR$4/$H$4","v":63.687265608432895},{"$f":"'DATA (Real)'!AS176*AS$4/$H$4","v":65.088385451818425},{"$f":"'DATA (Real)'!AT176*AT$4/$H$4","v":66.520329931758425},{"$f":"'DATA (Real)'!AU176*AU$4/$H$4","v":67.983777190257101},{"$f":"'DATA (Real)'!AV176*AV$4/$H$4","v":69.479420288442768},{"$f":"'DATA (Real)'!AW176*AW$4/$H$4","v":71.00796753478852},{"$f":"'DATA (Real)'!AX176*AX$4/$H$4","v":72.570142820553869},{"$f":"'DATA (Real)'!AY176*AY$4/$H$4","v":74.166685962606053},{"$f":"'DATA (Real)'!AZ176*AZ$4/$H$4","v":75.798353053783387},{"$f":"'DATA (Real)'!BA176*BA$4/$H$4","v":77.465916820966626},{"$f":"'DATA (Real)'!BB176*BB$4/$H$4","v":79.170166991027898},{"$f":"'DATA (Real)'!BC176*BC$4/$H$4","v":80.911910664830501},{"$f":"'DATA (Real)'!BD176*BD$4/$H$4","v":82.691972699456784},{"$f":"'DATA (Real)'!BE176*BE$4/$H$4","v":84.511196098844806},{"$f":"'DATA (Real)'!BF176*BF$4/$H$4","v":86.370442413019404},{"$f":"'DATA (Real)'!BG176*BG$4/$H$4","v":88.270592146105827},{"$f":"'DATA (Real)'!BH176*BH$4/$H$4","v":90.212545173320166},{"$f":"'DATA (Real)'!BI176*BI$4/$H$4","v":92.197221167133208},{"$f":"'DATA (Real)'!BJ176*BJ$4/$H$4","v":94.225560032810137},{"$f":"'DATA (Real)'!BK176*BK$4/$H$4","v":96.298522353531979},{"$f":"'DATA (Real)'!BL176*BL$4/$H$4","v":98.417089845309661},{"$f":"'DATA (Real)'!BM176*BM$4/$H$4","v":100.58226582190649},{"$f":"'DATA (Real)'!BN176*BN$4/$H$4","v":102.79507566998844},{"$f":"'DATA (Real)'!BO176*BO$4/$H$4","v":105.05656733472817},{"$f":"'DATA (Real)'!BP176*BP$4/$H$4","v":107.3678118160922},{"$f":"'DATA (Real)'!BQ176*BQ$4/$H$4","v":109.72990367604623},{"$f":"'DATA (Real)'!BR176*BR$4/$H$4","v":112.14396155691925},{"$f":"'DATA (Real)'!BS176*BS$4/$H$4","v":114.61112871117149},{"$f":"'DATA (Real)'!BT176*BT$4/$H$4","v":117.13257354281727},{"$f":"'DATA (Real)'!BU176*BU$4/$H$4","v":119.70949016075924},{"$f":"'DATA (Real)'!BV176*BV$4/$H$4","v":122.34309894429595},{"$f":"'DATA (Real)'!BW176*BW$4/$H$4","v":125.03464712107046},{"$f":"'DATA (Real)'!BX176*BX$4/$H$4","v":127.78540935773403}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C177","v":"Internal"},{"$f":"'DATA (Real)'!D177","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E177","v":"Rathdrum CT 2055 Uprates two unit operation"},null,null,{"$f":"'DATA (Real)'!H177","v":5.4854999999999992},{"$f":"'DATA (Real)'!I177*I$4/$H$4","v":5.6595000599999992},{"$f":"'DATA (Real)'!J177*J$4/$H$4","v":5.792628008286373},{"$f":"'DATA (Real)'!K177*K$4/$H$4","v":5.9219967004714356},{"$f":"'DATA (Real)'!L177*L$4/$H$4","v":6.0542546267819644},{"$f":"'DATA (Real)'!M177*M$4/$H$4","v":6.1894663134467613},{"$f":"'DATA (Real)'!N177*N$4/$H$4","v":6.3256345723425902},{"$f":"'DATA (Real)'!O177*O$4/$H$4","v":6.4647985329341271},{"$f":"'DATA (Real)'!P177*P$4/$H$4","v":6.6070241006586787},{"$f":"'DATA (Real)'!Q177*Q$4/$H$4","v":6.752378630873169},{"$f":"'DATA (Real)'!R177*R$4/$H$4","v":6.9009309607523797},{"$f":"'DATA (Real)'!S177*S$4/$H$4","v":7.0527514418889323},{"$f":"'DATA (Real)'!T177*T$4/$H$4","v":7.2079119736104884},{"$f":"'DATA (Real)'!U177*U$4/$H$4","v":7.3664860370299188},{"$f":"'DATA (Real)'!V177*V$4/$H$4","v":7.5285487298445775},{"$f":"'DATA (Real)'!W177*W$4/$H$4","v":7.6941768019011567},{"$f":"'DATA (Real)'!X177*X$4/$H$4","v":7.8634486915429838},{"$f":"'DATA (Real)'!Y177*Y$4/$H$4","v":8.0364445627569303},{"$f":"'DATA (Real)'!Z177*Z$4/$H$4","v":8.2132463431375822},{"$f":"'DATA (Real)'!AA177*AA$4/$H$4","v":8.3939377626866083},{"$f":"'DATA (Real)'!AB177*AB$4/$H$4","v":8.5786043934657137},{"$f":"'DATA (Real)'!AC177*AC$4/$H$4","v":8.7673336901219585},{"$f":"'DATA (Real)'!AD177*AD$4/$H$4","v":8.9602150313046423},{"$f":"'DATA (Real)'!AE177*AE$4/$H$4","v":9.1573397619933452},{"$f":"'DATA (Real)'!AF177*AF$4/$H$4","v":9.3588012367571984},{"$f":"'DATA (Real)'!AG177*AG$4/$H$4","v":9.5646948639658564},{"$f":"'DATA (Real)'!AH177*AH$4/$H$4","v":9.7751181509731051},{"$f":"'DATA (Real)'!AI177*AI$4/$H$4","v":9.9901707502945136},{"$f":"'DATA (Real)'!AJ177*AJ$4/$H$4","v":10.209954506800992},{"$f":"'DATA (Real)'!AK177*AK$4/$H$4","v":10.434573505950613},{"$f":"'DATA (Real)'!AL177*AL$4/$H$4","v":10.66413412308153},{"$f":"'DATA (Real)'!AM177*AM$4/$H$4","v":10.898745073789323},{"$f":"'DATA (Real)'!AN177*AN$4/$H$4","v":11.138517465412686},{"$f":"'DATA (Real)'!AO177*AO$4/$H$4","v":11.383564849651767},{"$f":"'DATA (Real)'!AP177*AP$4/$H$4","v":11.634003276344107},{"$f":"'DATA (Real)'!AQ177*AQ$4/$H$4","v":11.889951348423676},{"$f":"'DATA (Real)'!AR177*AR$4/$H$4","v":12.151530278088998},{"$f":"'DATA (Real)'!AS177*AS$4/$H$4","v":12.418863944206954},{"$f":"'DATA (Real)'!AT177*AT$4/$H$4","v":12.692078950979507},{"$f":"'DATA (Real)'!AU177*AU$4/$H$4","v":12.971304687901057},{"$f":"'DATA (Real)'!AV177*AV$4/$H$4","v":13.25667339103488},{"$f":"'DATA (Real)'!AW177*AW$4/$H$4","v":13.548320205637648},{"$f":"'DATA (Real)'!AX177*AX$4/$H$4","v":13.846383250161677},{"$f":"'DATA (Real)'!AY177*AY$4/$H$4","v":14.151003681665236},{"$f":"'DATA (Real)'!AZ177*AZ$4/$H$4","v":14.462325762661871},{"$f":"'DATA (Real)'!BA177*BA$4/$H$4","v":14.780496929440432},{"$f":"'DATA (Real)'!BB177*BB$4/$H$4","v":15.10566786188812},{"$f":"'DATA (Real)'!BC177*BC$4/$H$4","v":15.437992554849659},{"$f":"'DATA (Real)'!BD177*BD$4/$H$4","v":15.777628391056352},{"$f":"'DATA (Real)'!BE177*BE$4/$H$4","v":16.124736215659588},{"$f":"'DATA (Real)'!BF177*BF$4/$H$4","v":16.479480412404104},{"$f":"'DATA (Real)'!BG177*BG$4/$H$4","v":16.842028981476993},{"$f":"'DATA (Real)'!BH177*BH$4/$H$4","v":17.212553619069485},{"$f":"'DATA (Real)'!BI177*BI$4/$H$4","v":17.591229798689014},{"$f":"'DATA (Real)'!BJ177*BJ$4/$H$4","v":17.978236854260174},{"$f":"'DATA (Real)'!BK177*BK$4/$H$4","v":18.373758065053899},{"$f":"'DATA (Real)'!BL177*BL$4/$H$4","v":18.777980742485084},{"$f":"'DATA (Real)'!BM177*BM$4/$H$4","v":19.191096318819756},{"$f":"'DATA (Real)'!BN177*BN$4/$H$4","v":19.613300437833793},{"$f":"'DATA (Real)'!BO177*BO$4/$H$4","v":20.044793047466136},{"$f":"'DATA (Real)'!BP177*BP$4/$H$4","v":20.485778494510392},{"$f":"'DATA (Real)'!BQ177*BQ$4/$H$4","v":20.936465621389623},{"$f":"'DATA (Real)'!BR177*BR$4/$H$4","v":21.397067865060194},{"$f":"'DATA (Real)'!BS177*BS$4/$H$4","v":21.867803358091518},{"$f":"'DATA (Real)'!BT177*BT$4/$H$4","v":22.34889503196953},{"$f":"'DATA (Real)'!BU177*BU$4/$H$4","v":22.840570722672862},{"$f":"'DATA (Real)'!BV177*BV$4/$H$4","v":23.34306327857167},{"$f":"'DATA (Real)'!BW177*BW$4/$H$4","v":23.856610670700245},{"$f":"'DATA (Real)'!BX177*BX$4/$H$4","v":24.381456105455651}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C178","v":"Internal"},{"$f":"'DATA (Real)'!D178","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E178","v":"Rathdrum CT: Inlet Evaporation 2 unit operation"},null,null,{"$f":"'DATA (Real)'!H178","v":5.4854999999999992},{"$f":"'DATA (Real)'!I178*I$4/$H$4","v":5.6595000599999992},{"$f":"'DATA (Real)'!J178*J$4/$H$4","v":5.792628008286373},{"$f":"'DATA (Real)'!K178*K$4/$H$4","v":5.9219967004714356},{"$f":"'DATA (Real)'!L178*L$4/$H$4","v":6.0542546267819644},{"$f":"'DATA (Real)'!M178*M$4/$H$4","v":6.1894663134467613},{"$f":"'DATA (Real)'!N178*N$4/$H$4","v":6.3256345723425902},{"$f":"'DATA (Real)'!O178*O$4/$H$4","v":6.4647985329341271},{"$f":"'DATA (Real)'!P178*P$4/$H$4","v":6.6070241006586787},{"$f":"'DATA (Real)'!Q178*Q$4/$H$4","v":6.752378630873169},{"$f":"'DATA (Real)'!R178*R$4/$H$4","v":6.9009309607523797},{"$f":"'DATA (Real)'!S178*S$4/$H$4","v":7.0527514418889323},{"$f":"'DATA (Real)'!T178*T$4/$H$4","v":7.2079119736104884},{"$f":"'DATA (Real)'!U178*U$4/$H$4","v":7.3664860370299188},{"$f":"'DATA (Real)'!V178*V$4/$H$4","v":7.5285487298445775},{"$f":"'DATA (Real)'!W178*W$4/$H$4","v":7.6941768019011567},{"$f":"'DATA (Real)'!X178*X$4/$H$4","v":7.8634486915429838},{"$f":"'DATA (Real)'!Y178*Y$4/$H$4","v":8.0364445627569303},{"$f":"'DATA (Real)'!Z178*Z$4/$H$4","v":8.2132463431375822},{"$f":"'DATA (Real)'!AA178*AA$4/$H$4","v":8.3939377626866083},{"$f":"'DATA (Real)'!AB178*AB$4/$H$4","v":8.5786043934657137},{"$f":"'DATA (Real)'!AC178*AC$4/$H$4","v":8.7673336901219585},{"$f":"'DATA (Real)'!AD178*AD$4/$H$4","v":8.9602150313046423},{"$f":"'DATA (Real)'!AE178*AE$4/$H$4","v":9.1573397619933452},{"$f":"'DATA (Real)'!AF178*AF$4/$H$4","v":9.3588012367571984},{"$f":"'DATA (Real)'!AG178*AG$4/$H$4","v":9.5646948639658564},{"$f":"'DATA (Real)'!AH178*AH$4/$H$4","v":9.7751181509731051},{"$f":"'DATA (Real)'!AI178*AI$4/$H$4","v":9.9901707502945136},{"$f":"'DATA (Real)'!AJ178*AJ$4/$H$4","v":10.209954506800992},{"$f":"'DATA (Real)'!AK178*AK$4/$H$4","v":10.434573505950613},{"$f":"'DATA (Real)'!AL178*AL$4/$H$4","v":10.66413412308153},{"$f":"'DATA (Real)'!AM178*AM$4/$H$4","v":10.898745073789323},{"$f":"'DATA (Real)'!AN178*AN$4/$H$4","v":11.138517465412686},{"$f":"'DATA (Real)'!AO178*AO$4/$H$4","v":11.383564849651767},{"$f":"'DATA (Real)'!AP178*AP$4/$H$4","v":11.634003276344107},{"$f":"'DATA (Real)'!AQ178*AQ$4/$H$4","v":11.889951348423676},{"$f":"'DATA (Real)'!AR178*AR$4/$H$4","v":12.151530278088998},{"$f":"'DATA (Real)'!AS178*AS$4/$H$4","v":12.418863944206954},{"$f":"'DATA (Real)'!AT178*AT$4/$H$4","v":12.692078950979507},{"$f":"'DATA (Real)'!AU178*AU$4/$H$4","v":12.971304687901057},{"$f":"'DATA (Real)'!AV178*AV$4/$H$4","v":13.25667339103488},{"$f":"'DATA (Real)'!AW178*AW$4/$H$4","v":13.548320205637648},{"$f":"'DATA (Real)'!AX178*AX$4/$H$4","v":13.846383250161677},{"$f":"'DATA (Real)'!AY178*AY$4/$H$4","v":14.151003681665236},{"$f":"'DATA (Real)'!AZ178*AZ$4/$H$4","v":14.462325762661871},{"$f":"'DATA (Real)'!BA178*BA$4/$H$4","v":14.780496929440432},{"$f":"'DATA (Real)'!BB178*BB$4/$H$4","v":15.10566786188812},{"$f":"'DATA (Real)'!BC178*BC$4/$H$4","v":15.437992554849659},{"$f":"'DATA (Real)'!BD178*BD$4/$H$4","v":15.777628391056352},{"$f":"'DATA (Real)'!BE178*BE$4/$H$4","v":16.124736215659588},{"$f":"'DATA (Real)'!BF178*BF$4/$H$4","v":16.479480412404104},{"$f":"'DATA (Real)'!BG178*BG$4/$H$4","v":16.842028981476993},{"$f":"'DATA (Real)'!BH178*BH$4/$H$4","v":17.212553619069485},{"$f":"'DATA (Real)'!BI178*BI$4/$H$4","v":17.591229798689014},{"$f":"'DATA (Real)'!BJ178*BJ$4/$H$4","v":17.978236854260174},{"$f":"'DATA (Real)'!BK178*BK$4/$H$4","v":18.373758065053899},{"$f":"'DATA (Real)'!BL178*BL$4/$H$4","v":18.777980742485084},{"$f":"'DATA (Real)'!BM178*BM$4/$H$4","v":19.191096318819756},{"$f":"'DATA (Real)'!BN178*BN$4/$H$4","v":19.613300437833793},{"$f":"'DATA (Real)'!BO178*BO$4/$H$4","v":20.044793047466136},{"$f":"'DATA (Real)'!BP178*BP$4/$H$4","v":20.485778494510392},{"$f":"'DATA (Real)'!BQ178*BQ$4/$H$4","v":20.936465621389623},{"$f":"'DATA (Real)'!BR178*BR$4/$H$4","v":21.397067865060194},{"$f":"'DATA (Real)'!BS178*BS$4/$H$4","v":21.867803358091518},{"$f":"'DATA (Real)'!BT178*BT$4/$H$4","v":22.34889503196953},{"$f":"'DATA (Real)'!BU178*BU$4/$H$4","v":22.840570722672862},{"$f":"'DATA (Real)'!BV178*BV$4/$H$4","v":23.34306327857167},{"$f":"'DATA (Real)'!BW178*BW$4/$H$4","v":23.856610670700245},{"$f":"'DATA (Real)'!BX178*BX$4/$H$4","v":24.381456105455651}]
[null,"3% Annual Inflation",{"$f":"'DATA (Real)'!C179","v":"Internal"},{"$f":"'DATA (Real)'!D179","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E179","v":"Kettle Falls Turbine Generator Upgrade"},null,null,{"$f":"'DATA (Real)'!H179","v":0},{"$f":"H183*1.03","v":0},{"$f":"I183*1.03","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,{"$f":"BU183*1.03","v":0},0,0]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C180","v":"NREL Residential PV - Class 8"},{"$f":"'DATA (Real)'!D180","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E180","v":"New Residential Solar"},{"$f":"'DATA (Real)'!F180","v":29.295961999999999},{"$f":"'DATA (Real)'!G180*G$4/100","v":29.698038251354692},{"$f":"'DATA (Real)'!H180*H$4/100","v":29.915471129922583},{"$f":"'DATA (Real)'!I180*I$4/100","v":28.885356172219662},{"$f":"'DATA (Real)'!J180*J$4/100","v":27.539237651550348},{"$f":"'DATA (Real)'!K180*K$4/100","v":26.083456183894459},{"$f":"'DATA (Real)'!L180*L$4/100","v":24.548913850925736},{"$f":"'DATA (Real)'!M180*M$4/100","v":22.932818778772244},{"$f":"'DATA (Real)'!N180*N$4/100","v":21.225370852488268},{"$f":"'DATA (Real)'!O180*O$4/100","v":19.431695733158875},{"$f":"'DATA (Real)'!P180*P$4/100","v":17.548825829086383},{"$f":"'DATA (Real)'!Q180*Q$4/100","v":17.788324116659311},{"$f":"'DATA (Real)'!R180*R$4/100","v":18.029866697184172},{"$f":"'DATA (Real)'!S180*S$4/100","v":18.273427602379659},{"$f":"'DATA (Real)'!T180*T$4/100","v":18.518978731922314},{"$f":"'DATA (Real)'!U180*U$4/100","v":18.76648977220529},{"$f":"'DATA (Real)'!V180*V$4/100","v":19.015928112554469},{"$f":"'DATA (Real)'!W180*W$4/100","v":19.267258758829264},{"$f":"'DATA (Real)'!X180*X$4/100","v":19.520444244333675},{"$f":"'DATA (Real)'!Y180*Y$4/100","v":19.775444537961008},{"$f":"'DATA (Real)'!Z180*Z$4/100","v":20.032216949493684},{"$f":"'DATA (Real)'!AA180*AA$4/100","v":20.290716031977421},{"$f":"'DATA (Real)'!AB180*AB$4/100","v":20.550893481086895},{"$f":"'DATA (Real)'!AC180*AC$4/100","v":20.812698031397705},{"$f":"'DATA (Real)'!AD180*AD$4/100","v":21.076075349477343},{"$f":"'DATA (Real)'!AE180*AE$4/100","v":21.340967923705289},{"$f":"'DATA (Real)'!AF180*AF$4/100","v":21.607314950730121},{"$f":"'DATA (Real)'!AG180*AG$4/100","v":21.875052218468969},{"$f":"'DATA (Real)'!AH180*AH$4/100","v":22.144111985552172},{"$f":"'DATA (Real)'!AI180*AI$4/100","v":22.414422857113301},{"$f":"'DATA (Real)'!AJ180*AJ$4/100","v":22.685909656822115},{"$f":"'DATA (Real)'!AK180*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL180*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM180*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN180*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO180*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP180*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ180*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR180*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS180*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT180*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU180*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV180*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW180*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX180*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY180*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ180*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA180*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB180*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC180*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD180*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE180*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF180*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG180*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH180*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI180*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ180*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK180*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL180*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM180*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN180*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO180*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP180*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ180*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR180*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS180*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT180*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU180*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV180*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW180*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX180*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C181","v":"NREL Residential PV - Class 8"},{"$f":"'DATA (Real)'!D181","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E181","v":"New Residential Solar + Storage (Solar Only)"},{"$f":"'DATA (Real)'!F181","v":29.295961999999999},{"$f":"'DATA (Real)'!G181*G$4/100","v":29.698038251354692},{"$f":"'DATA (Real)'!H181*H$4/100","v":29.915471129922583},{"$f":"'DATA (Real)'!I181*I$4/100","v":28.885356172219662},{"$f":"'DATA (Real)'!J181*J$4/100","v":27.539237651550348},{"$f":"'DATA (Real)'!K181*K$4/100","v":26.083456183894459},{"$f":"'DATA (Real)'!L181*L$4/100","v":24.548913850925736},{"$f":"'DATA (Real)'!M181*M$4/100","v":22.932818778772244},{"$f":"'DATA (Real)'!N181*N$4/100","v":21.225370852488268},{"$f":"'DATA (Real)'!O181*O$4/100","v":19.431695733158875},{"$f":"'DATA (Real)'!P181*P$4/100","v":17.548825829086383},{"$f":"'DATA (Real)'!Q181*Q$4/100","v":17.788324116659311},{"$f":"'DATA (Real)'!R181*R$4/100","v":18.029866697184172},{"$f":"'DATA (Real)'!S181*S$4/100","v":18.273427602379659},{"$f":"'DATA (Real)'!T181*T$4/100","v":18.518978731922314},{"$f":"'DATA (Real)'!U181*U$4/100","v":18.76648977220529},{"$f":"'DATA (Real)'!V181*V$4/100","v":19.015928112554469},{"$f":"'DATA (Real)'!W181*W$4/100","v":19.267258758829264},{"$f":"'DATA (Real)'!X181*X$4/100","v":19.520444244333675},{"$f":"'DATA (Real)'!Y181*Y$4/100","v":19.775444537961008},{"$f":"'DATA (Real)'!Z181*Z$4/100","v":20.032216949493684},{"$f":"'DATA (Real)'!AA181*AA$4/100","v":20.290716031977421},{"$f":"'DATA (Real)'!AB181*AB$4/100","v":20.550893481086895},{"$f":"'DATA (Real)'!AC181*AC$4/100","v":20.812698031397705},{"$f":"'DATA (Real)'!AD181*AD$4/100","v":21.076075349477343},{"$f":"'DATA (Real)'!AE181*AE$4/100","v":21.340967923705289},{"$f":"'DATA (Real)'!AF181*AF$4/100","v":21.607314950730121},{"$f":"'DATA (Real)'!AG181*AG$4/100","v":21.875052218468969},{"$f":"'DATA (Real)'!AH181*AH$4/100","v":22.144111985552172},{"$f":"'DATA (Real)'!AI181*AI$4/100","v":22.414422857113301},{"$f":"'DATA (Real)'!AJ181*AJ$4/100","v":22.685909656822115},{"$f":"'DATA (Real)'!AK181*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL181*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM181*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN181*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO181*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP181*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ181*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR181*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS181*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT181*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU181*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV181*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW181*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX181*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY181*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ181*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA181*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB181*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC181*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD181*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE181*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF181*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG181*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH181*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI181*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ181*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK181*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL181*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM181*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN181*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO181*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP181*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ181*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR181*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS181*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT181*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU181*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV181*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW181*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX181*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C182","v":"NREL Residential Battery Storage - 5 kW - 12.5 kWh"},{"$f":"'DATA (Real)'!D182","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E182","v":"New Residential Solar + Storage (Battery Only)"},{"$f":"'DATA (Real)'!F182","v":93.660152825328879},{"$f":"'DATA (Real)'!G182*G$4/100","v":90.107252124098252},{"$f":"'DATA (Real)'!H182*H$4/100","v":89.723022144982025},{"$f":"'DATA (Real)'!I182*I$4/100","v":86.002112619180409},{"$f":"'DATA (Real)'!J182*J$4/100","v":81.715967660430309},{"$f":"'DATA (Real)'!K182*K$4/100","v":77.420380669658613},{"$f":"'DATA (Real)'!L182*L$4/100","v":75.948538236104113},{"$f":"'DATA (Real)'!M182*M$4/100","v":74.74048676596847},{"$f":"'DATA (Real)'!N182*N$4/100","v":73.836438599358331},{"$f":"'DATA (Real)'!O182*O$4/100","v":72.96888359121121},{"$f":"'DATA (Real)'!P182*P$4/100","v":72.268965252050762},{"$f":"'DATA (Real)'!Q182*Q$4/100","v":72.955605963239108},{"$f":"'DATA (Real)'!R182*R$4/100","v":73.61709313364355},{"$f":"'DATA (Real)'!S182*S$4/100","v":74.272375226259541},{"$f":"'DATA (Real)'!T182*T$4/100","v":74.920859057874083},{"$f":"'DATA (Real)'!U182*U$4/100","v":75.561928348469934},{"$f":"'DATA (Real)'!V182*V$4/100","v":76.194942992068249},{"$f":"'DATA (Real)'!W182*W$4/100","v":76.819238306663991},{"$f":"'DATA (Real)'!X182*X$4/100","v":77.434124262693928},{"$f":"'DATA (Real)'!Y182*Y$4/100","v":78.038884689448636},{"$f":"'DATA (Real)'!Z182*Z$4/100","v":78.63277645883754},{"$f":"'DATA (Real)'!AA182*AA$4/100","v":79.215028645889646},{"$f":"'DATA (Real)'!AB182*AB$4/100","v":79.784841665366287},{"$f":"'DATA (Real)'!AC182*AC$4/100","v":80.341386383834973},{"$f":"'DATA (Real)'!AD182*AD$4/100","v":80.883803206550454},{"$f":"'DATA (Real)'!AE182*AE$4/100","v":81.411201138455496},{"$f":"'DATA (Real)'!AF182*AF$4/100","v":81.922656818612552},{"$f":"'DATA (Real)'!AG182*AG$4/100","v":82.417213527345353},{"$f":"'DATA (Real)'!AH182*AH$4/100","v":82.893880165362333},{"$f":"'DATA (Real)'!AI182*AI$4/100","v":83.351630204104865},{"$f":"'DATA (Real)'!AJ182*AJ$4/100","v":83.758909787024237},{"$f":"'DATA (Real)'!AK182*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL182*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM182*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN182*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO182*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP182*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ182*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR182*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS182*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT182*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU182*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV182*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW182*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX182*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY182*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ182*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA182*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB182*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC182*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD182*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE182*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF182*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG182*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH182*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI182*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ182*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK182*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL182*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM182*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN182*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO182*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP182*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ182*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR182*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS182*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT182*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU182*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV182*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW182*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX182*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C183","v":"NREL Residential PV - Class 8"},{"$f":"'DATA (Real)'!D183","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E183","v":"Existing Residential Solar"},{"$f":"'DATA (Real)'!F183","v":29.295961999999999},{"$f":"'DATA (Real)'!G183*G$4/100","v":29.698038251354692},{"$f":"'DATA (Real)'!H183*H$4/100","v":29.915471129922583},{"$f":"'DATA (Real)'!I183*I$4/100","v":28.885356172219662},{"$f":"'DATA (Real)'!J183*J$4/100","v":27.539237651550348},{"$f":"'DATA (Real)'!K183*K$4/100","v":26.083456183894459},{"$f":"'DATA (Real)'!L183*L$4/100","v":24.548913850925736},{"$f":"'DATA (Real)'!M183*M$4/100","v":22.932818778772244},{"$f":"'DATA (Real)'!N183*N$4/100","v":21.225370852488268},{"$f":"'DATA (Real)'!O183*O$4/100","v":19.431695733158875},{"$f":"'DATA (Real)'!P183*P$4/100","v":17.548825829086383},{"$f":"'DATA (Real)'!Q183*Q$4/100","v":17.788324116659311},{"$f":"'DATA (Real)'!R183*R$4/100","v":18.029866697184172},{"$f":"'DATA (Real)'!S183*S$4/100","v":18.273427602379659},{"$f":"'DATA (Real)'!T183*T$4/100","v":18.518978731922314},{"$f":"'DATA (Real)'!U183*U$4/100","v":18.76648977220529},{"$f":"'DATA (Real)'!V183*V$4/100","v":19.015928112554469},{"$f":"'DATA (Real)'!W183*W$4/100","v":19.267258758829264},{"$f":"'DATA (Real)'!X183*X$4/100","v":19.520444244333675},{"$f":"'DATA (Real)'!Y183*Y$4/100","v":19.775444537961008},{"$f":"'DATA (Real)'!Z183*Z$4/100","v":20.032216949493684},{"$f":"'DATA (Real)'!AA183*AA$4/100","v":20.290716031977421},{"$f":"'DATA (Real)'!AB183*AB$4/100","v":20.550893481086895},{"$f":"'DATA (Real)'!AC183*AC$4/100","v":20.812698031397705},{"$f":"'DATA (Real)'!AD183*AD$4/100","v":21.076075349477343},{"$f":"'DATA (Real)'!AE183*AE$4/100","v":21.340967923705289},{"$f":"'DATA (Real)'!AF183*AF$4/100","v":21.607314950730121},{"$f":"'DATA (Real)'!AG183*AG$4/100","v":21.875052218468969},{"$f":"'DATA (Real)'!AH183*AH$4/100","v":22.144111985552172},{"$f":"'DATA (Real)'!AI183*AI$4/100","v":22.414422857113301},{"$f":"'DATA (Real)'!AJ183*AJ$4/100","v":22.685909656822115},{"$f":"'DATA (Real)'!AK183*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL183*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM183*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN183*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO183*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP183*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ183*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR183*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS183*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT183*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU183*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV183*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW183*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX183*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY183*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ183*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA183*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB183*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC183*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD183*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE183*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF183*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG183*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH183*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI183*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ183*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK183*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL183*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM183*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN183*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO183*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP183*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ183*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR183*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS183*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT183*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU183*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV183*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW183*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX183*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C184","v":"NREL Residential PV - Class 8"},{"$f":"'DATA (Real)'!D184","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E184","v":"Existing Residential Solar + Storage (Solar Only)"},{"$f":"'DATA (Real)'!F184","v":29.295961999999999},{"$f":"'DATA (Real)'!G184*G$4/100","v":29.698038251354692},{"$f":"'DATA (Real)'!H184*H$4/100","v":29.915471129922583},{"$f":"'DATA (Real)'!I184*I$4/100","v":28.885356172219662},{"$f":"'DATA (Real)'!J184*J$4/100","v":27.539237651550348},{"$f":"'DATA (Real)'!K184*K$4/100","v":26.083456183894459},{"$f":"'DATA (Real)'!L184*L$4/100","v":24.548913850925736},{"$f":"'DATA (Real)'!M184*M$4/100","v":22.932818778772244},{"$f":"'DATA (Real)'!N184*N$4/100","v":21.225370852488268},{"$f":"'DATA (Real)'!O184*O$4/100","v":19.431695733158875},{"$f":"'DATA (Real)'!P184*P$4/100","v":17.548825829086383},{"$f":"'DATA (Real)'!Q184*Q$4/100","v":17.788324116659311},{"$f":"'DATA (Real)'!R184*R$4/100","v":18.029866697184172},{"$f":"'DATA (Real)'!S184*S$4/100","v":18.273427602379659},{"$f":"'DATA (Real)'!T184*T$4/100","v":18.518978731922314},{"$f":"'DATA (Real)'!U184*U$4/100","v":18.76648977220529},{"$f":"'DATA (Real)'!V184*V$4/100","v":19.015928112554469},{"$f":"'DATA (Real)'!W184*W$4/100","v":19.267258758829264},{"$f":"'DATA (Real)'!X184*X$4/100","v":19.520444244333675},{"$f":"'DATA (Real)'!Y184*Y$4/100","v":19.775444537961008},{"$f":"'DATA (Real)'!Z184*Z$4/100","v":20.032216949493684},{"$f":"'DATA (Real)'!AA184*AA$4/100","v":20.290716031977421},{"$f":"'DATA (Real)'!AB184*AB$4/100","v":20.550893481086895},{"$f":"'DATA (Real)'!AC184*AC$4/100","v":20.812698031397705},{"$f":"'DATA (Real)'!AD184*AD$4/100","v":21.076075349477343},{"$f":"'DATA (Real)'!AE184*AE$4/100","v":21.340967923705289},{"$f":"'DATA (Real)'!AF184*AF$4/100","v":21.607314950730121},{"$f":"'DATA (Real)'!AG184*AG$4/100","v":21.875052218468969},{"$f":"'DATA (Real)'!AH184*AH$4/100","v":22.144111985552172},{"$f":"'DATA (Real)'!AI184*AI$4/100","v":22.414422857113301},{"$f":"'DATA (Real)'!AJ184*AJ$4/100","v":22.685909656822115},{"$f":"'DATA (Real)'!AK184*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL184*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM184*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN184*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO184*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP184*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ184*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR184*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS184*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT184*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU184*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV184*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW184*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX184*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY184*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ184*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA184*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB184*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC184*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD184*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE184*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF184*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG184*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH184*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI184*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ184*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK184*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL184*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM184*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN184*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO184*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP184*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ184*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR184*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS184*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT184*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU184*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV184*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW184*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX184*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C185","v":"NREL Residential Battery Storage - 5 kW - 12.5 kWh"},{"$f":"'DATA (Real)'!D185","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E185","v":"Existing Residential Solar + Storage (Battery Only)"},{"$f":"'DATA (Real)'!F185","v":93.660152825328879},{"$f":"'DATA (Real)'!G185*G$4/100","v":90.107252124098252},{"$f":"'DATA (Real)'!H185*H$4/100","v":89.723022144982025},{"$f":"'DATA (Real)'!I185*I$4/100","v":86.002112619180409},{"$f":"'DATA (Real)'!J185*J$4/100","v":81.715967660430309},{"$f":"'DATA (Real)'!K185*K$4/100","v":77.420380669658613},{"$f":"'DATA (Real)'!L185*L$4/100","v":75.948538236104113},{"$f":"'DATA (Real)'!M185*M$4/100","v":74.74048676596847},{"$f":"'DATA (Real)'!N185*N$4/100","v":73.836438599358331},{"$f":"'DATA (Real)'!O185*O$4/100","v":72.96888359121121},{"$f":"'DATA (Real)'!P185*P$4/100","v":72.268965252050762},{"$f":"'DATA (Real)'!Q185*Q$4/100","v":72.955605963239108},{"$f":"'DATA (Real)'!R185*R$4/100","v":73.61709313364355},{"$f":"'DATA (Real)'!S185*S$4/100","v":74.272375226259541},{"$f":"'DATA (Real)'!T185*T$4/100","v":74.920859057874083},{"$f":"'DATA (Real)'!U185*U$4/100","v":75.561928348469934},{"$f":"'DATA (Real)'!V185*V$4/100","v":76.194942992068249},{"$f":"'DATA (Real)'!W185*W$4/100","v":76.819238306663991},{"$f":"'DATA (Real)'!X185*X$4/100","v":77.434124262693928},{"$f":"'DATA (Real)'!Y185*Y$4/100","v":78.038884689448636},{"$f":"'DATA (Real)'!Z185*Z$4/100","v":78.63277645883754},{"$f":"'DATA (Real)'!AA185*AA$4/100","v":79.215028645889646},{"$f":"'DATA (Real)'!AB185*AB$4/100","v":79.784841665366287},{"$f":"'DATA (Real)'!AC185*AC$4/100","v":80.341386383834973},{"$f":"'DATA (Real)'!AD185*AD$4/100","v":80.883803206550454},{"$f":"'DATA (Real)'!AE185*AE$4/100","v":81.411201138455496},{"$f":"'DATA (Real)'!AF185*AF$4/100","v":81.922656818612552},{"$f":"'DATA (Real)'!AG185*AG$4/100","v":82.417213527345353},{"$f":"'DATA (Real)'!AH185*AH$4/100","v":82.893880165362333},{"$f":"'DATA (Real)'!AI185*AI$4/100","v":83.351630204104865},{"$f":"'DATA (Real)'!AJ185*AJ$4/100","v":83.758909787024237},{"$f":"'DATA (Real)'!AK185*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL185*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM185*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN185*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO185*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP185*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ185*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR185*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS185*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT185*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU185*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV185*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW185*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX185*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY185*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ185*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA185*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB185*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC185*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD185*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE185*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF185*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG185*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH185*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI185*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ185*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK185*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL185*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM185*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN185*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO185*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP185*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ185*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR185*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS185*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT185*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU185*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV185*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW185*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX185*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C186","v":"NREL Commercial PV - Class 8"},{"$f":"'DATA (Real)'!D186","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E186","v":"Commercial Solar"},{"$f":"'DATA (Real)'!F186","v":18.778165000000001},{"$f":"'DATA (Real)'!G186*G$4/100","v":18.368008894295638},{"$f":"'DATA (Real)'!H186*H$4/100","v":18.919286287345784},{"$f":"'DATA (Real)'!I186*I$4/100","v":18.725406502115199},{"$f":"'DATA (Real)'!J186*J$4/100","v":18.353205947388549},{"$f":"'DATA (Real)'!K186*K$4/100","v":17.932267701786365},{"$f":"'DATA (Real)'!L186*L$4/100","v":17.48337337660308},{"$f":"'DATA (Real)'!M186*M$4/100","v":17.005484221593463},{"$f":"'DATA (Real)'!N186*N$4/100","v":16.492149988518854},{"$f":"'DATA (Real)'!O186*O$4/100","v":15.947998394825706},{"$f":"'DATA (Real)'!P186*P$4/100","v":15.371921930415624},{"$f":"'DATA (Real)'!Q186*Q$4/100","v":15.574540925662383},{"$f":"'DATA (Real)'!R186*R$4/100","v":15.778635146485687},{"$f":"'DATA (Real)'!S186*S$4/100","v":15.984171435217192},{"$f":"'DATA (Real)'!T186*T$4/100","v":16.191114461241987},{"$f":"'DATA (Real)'!U186*U$4/100","v":16.399426641437223},{"$f":"'DATA (Real)'!V186*V$4/100","v":16.609068058161814},{"$f":"'DATA (Real)'!W186*W$4/100","v":16.819996374727829},{"$f":"'DATA (Real)'!X186*X$4/100","v":17.032166748282599},{"$f":"'DATA (Real)'!Y186*Y$4/100","v":17.245531740028404},{"$f":"'DATA (Real)'!Z186*Z$4/100","v":17.460041222704863},{"$f":"'DATA (Real)'!AA186*AA$4/100","v":17.67564228525691},{"$f":"'DATA (Real)'!AB186*AB$4/100","v":17.892279134609456},{"$f":"'DATA (Real)'!AC186*AC$4/100","v":18.109892994467451},{"$f":"'DATA (Real)'!AD186*AD$4/100","v":18.328422001058051},{"$f":"'DATA (Real)'!AE186*AE$4/100","v":18.547801095729312},{"$f":"'DATA (Real)'!AF186*AF$4/100","v":18.767961914317599},{"$f":"'DATA (Real)'!AG186*AG$4/100","v":18.988832673193432},{"$f":"'DATA (Real)'!AH186*AH$4/100","v":19.210338051893274},{"$f":"'DATA (Real)'!AI186*AI$4/100","v":19.432399072242085},{"$f":"'DATA (Real)'!AJ186*AJ$4/100","v":19.654932973869109},{"$f":"'DATA (Real)'!AK186*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL186*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM186*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN186*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO186*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP186*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ186*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR186*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS186*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT186*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU186*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV186*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW186*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX186*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY186*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ186*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA186*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB186*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC186*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD186*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE186*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF186*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG186*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH186*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI186*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ186*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK186*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL186*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM186*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN186*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO186*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP186*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ186*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR186*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS186*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT186*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU186*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV186*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW186*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX186*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C187","v":"NREL Commercial PV - Class 8"},{"$f":"'DATA (Real)'!D187","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E187","v":"Commercial Solar + Storage (Solar Only)"},{"$f":"'DATA (Real)'!F187","v":18.778165000000001},{"$f":"'DATA (Real)'!G187*G$4/100","v":18.368008894295638},{"$f":"'DATA (Real)'!H187*H$4/100","v":18.919286287345784},{"$f":"'DATA (Real)'!I187*I$4/100","v":18.725406502115199},{"$f":"'DATA (Real)'!J187*J$4/100","v":18.353205947388549},{"$f":"'DATA (Real)'!K187*K$4/100","v":17.932267701786365},{"$f":"'DATA (Real)'!L187*L$4/100","v":17.48337337660308},{"$f":"'DATA (Real)'!M187*M$4/100","v":17.005484221593463},{"$f":"'DATA (Real)'!N187*N$4/100","v":16.492149988518854},{"$f":"'DATA (Real)'!O187*O$4/100","v":15.947998394825706},{"$f":"'DATA (Real)'!P187*P$4/100","v":15.371921930415624},{"$f":"'DATA (Real)'!Q187*Q$4/100","v":15.574540925662383},{"$f":"'DATA (Real)'!R187*R$4/100","v":15.778635146485687},{"$f":"'DATA (Real)'!S187*S$4/100","v":15.984171435217192},{"$f":"'DATA (Real)'!T187*T$4/100","v":16.191114461241987},{"$f":"'DATA (Real)'!U187*U$4/100","v":16.399426641437223},{"$f":"'DATA (Real)'!V187*V$4/100","v":16.609068058161814},{"$f":"'DATA (Real)'!W187*W$4/100","v":16.819996374727829},{"$f":"'DATA (Real)'!X187*X$4/100","v":17.032166748282599},{"$f":"'DATA (Real)'!Y187*Y$4/100","v":17.245531740028404},{"$f":"'DATA (Real)'!Z187*Z$4/100","v":17.460041222704863},{"$f":"'DATA (Real)'!AA187*AA$4/100","v":17.67564228525691},{"$f":"'DATA (Real)'!AB187*AB$4/100","v":17.892279134609456},{"$f":"'DATA (Real)'!AC187*AC$4/100","v":18.109892994467451},{"$f":"'DATA (Real)'!AD187*AD$4/100","v":18.328422001058051},{"$f":"'DATA (Real)'!AE187*AE$4/100","v":18.547801095729312},{"$f":"'DATA (Real)'!AF187*AF$4/100","v":18.767961914317599},{"$f":"'DATA (Real)'!AG187*AG$4/100","v":18.988832673193432},{"$f":"'DATA (Real)'!AH187*AH$4/100","v":19.210338051893274},{"$f":"'DATA (Real)'!AI187*AI$4/100","v":19.432399072242085},{"$f":"'DATA (Real)'!AJ187*AJ$4/100","v":19.654932973869109},{"$f":"'DATA (Real)'!AK187*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL187*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM187*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN187*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO187*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP187*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ187*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR187*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS187*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT187*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU187*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV187*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW187*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX187*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY187*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ187*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA187*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB187*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC187*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD187*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE187*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF187*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG187*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH187*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI187*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ187*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK187*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL187*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM187*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN187*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO187*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP187*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ187*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR187*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS187*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT187*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU187*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV187*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW187*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX187*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C188","v":"NREL Commercial Battery Storage 4Hr"},{"$f":"'DATA (Real)'!D188","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E188","v":"Commercial Solar + Storage (Battery Only)"},{"$f":"'DATA (Real)'!F188","v":55.55621403118657},{"$f":"'DATA (Real)'!G188*G$4/100","v":48.400526467927776},{"$f":"'DATA (Real)'!H188*H$4/100","v":51.561892664108967},{"$f":"'DATA (Real)'!I188*I$4/100","v":50.789872865103106},{"$f":"'DATA (Real)'!J188*J$4/100","v":49.096866314111523},{"$f":"'DATA (Real)'!K188*K$4/100","v":47.166207834404204},{"$f":"'DATA (Real)'!L188*L$4/100","v":47.231722951074417},{"$f":"'DATA (Real)'!M188*M$4/100","v":47.454801807186712},{"$f":"'DATA (Real)'!N188*N$4/100","v":47.871070527802082},{"$f":"'DATA (Real)'!O188*O$4/100","v":48.327478344563808},{"$f":"'DATA (Real)'!P188*P$4/100","v":48.895080902460315},{"$f":"'DATA (Real)'!Q188*Q$4/100","v":50.434984834270743},{"$f":"'DATA (Real)'!R188*R$4/100","v":52.011766965422936},{"$f":"'DATA (Real)'!S188*S$4/100","v":53.629030177008445},{"$f":"'DATA (Real)'!T188*T$4/100","v":55.287255811910285},{"$f":"'DATA (Real)'!U188*U$4/100","v":56.986887932099719},{"$f":"'DATA (Real)'!V188*V$4/100","v":58.728329049335635},{"$f":"'DATA (Real)'!W188*W$4/100","v":60.511935549801798},{"$f":"'DATA (Real)'!X188*X$4/100","v":62.338012793907836},{"$f":"'DATA (Real)'!Y188*Y$4/100","v":64.20680987139994},{"$f":"'DATA (Real)'!Z188*Z$4/100","v":66.118513990819153},{"$f":"'DATA (Real)'!AA188*AA$4/100","v":68.073244481147029},{"$f":"'DATA (Real)'!AB188*AB$4/100","v":70.071046382245981},{"$f":"'DATA (Real)'!AC188*AC$4/100","v":72.111883599371168},{"$f":"'DATA (Real)'!AD188*AD$4/100","v":74.195631595663301},{"$f":"'DATA (Real)'!AE188*AE$4/100","v":76.32206959505325},{"$f":"'DATA (Real)'!AF188*AF$4/100","v":78.490872266491138},{"$f":"'DATA (Real)'!AG188*AG$4/100","v":80.701600858774285},{"$f":"'DATA (Real)'!AH188*AH$4/100","v":82.953693753558724},{"$f":"'DATA (Real)'!AI188*AI$4/100","v":85.246456402325791},{"$f":"'DATA (Real)'!AJ188*AJ$4/100","v":87.571394270312979},{"$f":"'DATA (Real)'!AK188*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL188*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM188*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN188*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO188*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP188*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ188*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR188*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS188*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT188*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU188*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV188*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW188*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX188*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY188*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ188*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA188*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB188*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC188*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD188*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE188*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF188*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG188*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH188*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI188*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ188*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK188*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL188*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM188*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN188*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO188*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP188*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ188*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR188*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS188*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT188*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU188*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV188*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW188*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX188*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C189","v":"NREL Utility PV - Class 4/LAZARD’S LEVELIZED COST OF ENERGY ANALYSIS—VERSION 15.0"},{"$f":"'DATA (Real)'!D189","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E189","v":"Solar Photovoltaic Fixed Array (5 MW AC)"},{"$f":"'DATA (Real)'!F189","v":28.153925631999996},{"$f":"'DATA (Real)'!G189*G$4/100","v":26.22134044444444},{"$f":"'DATA (Real)'!H189*H$4/100","v":27.279648371656105},{"$f":"'DATA (Real)'!I189*I$4/100","v":27.302374544155597},{"$f":"'DATA (Real)'!J189*J$4/100","v":27.08489739266232},{"$f":"'DATA (Real)'!K189*K$4/100","v":26.813527091801497},{"$f":"'DATA (Real)'!L189*L$4/100","v":26.519118013618591},{"$f":"'DATA (Real)'!M189*M$4/100","v":26.200728179562557},{"$f":"'DATA (Real)'!N189*N$4/100","v":25.848956458587022},{"$f":"'DATA (Real)'!O189*O$4/100","v":25.471477692061622},{"$f":"'DATA (Real)'!P189*P$4/100","v":25.06728844515742},{"$f":"'DATA (Real)'!Q189*Q$4/100","v":25.449280998719711},{"$f":"'DATA (Real)'!R189*R$4/100","v":25.836394383461688},{"$f":"'DATA (Real)'!S189*S$4/100","v":26.22867136979637},{"$f":"'DATA (Real)'!T189*T$4/100","v":26.626154184617253},{"$f":"'DATA (Real)'!U189*U$4/100","v":27.02888446695307},{"$f":"'DATA (Real)'!V189*V$4/100","v":27.436903221950274},{"$f":"'DATA (Real)'!W189*W$4/100","v":27.850250773131201},{"$f":"'DATA (Real)'!X189*X$4/100","v":28.268966712874018},{"$f":"'DATA (Real)'!Y189*Y$4/100","v":28.69308985105938},{"$f":"'DATA (Real)'!Z189*Z$4/100","v":29.122658161826944},{"$f":"'DATA (Real)'!AA189*AA$4/100","v":29.557708728383318},{"$f":"'DATA (Real)'!AB189*AB$4/100","v":29.998277685801483},{"$f":"'DATA (Real)'!AC189*AC$4/100","v":30.444400161749844},{"$f":"'DATA (Real)'!AD189*AD$4/100","v":30.896110215087646},{"$f":"'DATA (Real)'!AE189*AE$4/100","v":31.35344077226133},{"$f":"'DATA (Real)'!AF189*AF$4/100","v":31.816423561434853},{"$f":"'DATA (Real)'!AG189*AG$4/100","v":32.285089044285016},{"$f":"'DATA (Real)'!AH189*AH$4/100","v":32.759466345390962},{"$f":"'DATA (Real)'!AI189*AI$4/100","v":33.239583179144908},{"$f":"'DATA (Real)'!AJ189*AJ$4/100","v":33.725465774109331},{"$f":"'DATA (Real)'!AK189*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL189*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM189*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN189*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO189*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP189*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ189*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR189*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS189*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT189*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU189*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV189*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW189*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX189*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY189*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ189*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA189*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB189*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC189*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD189*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE189*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF189*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG189*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH189*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI189*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ189*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK189*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL189*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM189*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN189*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO189*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP189*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ189*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR189*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS189*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT189*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU189*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV189*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW189*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX189*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C190","v":"NREL Utility PV - Class 4/LAZARD’S LEVELIZED COST OF ENERGY ANALYSIS—VERSION 15.0"},{"$f":"'DATA (Real)'!D190","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E190","v":"Solar Photovoltaic Fixed Array (5 MW AC) + Storage (Solar Only)"},{"$f":"'DATA (Real)'!F190","v":28.153925631999996},{"$f":"'DATA (Real)'!G190*G$4/100","v":26.22134044444444},{"$f":"'DATA (Real)'!H190*H$4/100","v":27.279648371656105},{"$f":"'DATA (Real)'!I190*I$4/100","v":27.302374544155597},{"$f":"'DATA (Real)'!J190*J$4/100","v":27.08489739266232},{"$f":"'DATA (Real)'!K190*K$4/100","v":26.813527091801497},{"$f":"'DATA (Real)'!L190*L$4/100","v":26.519118013618591},{"$f":"'DATA (Real)'!M190*M$4/100","v":26.200728179562557},{"$f":"'DATA (Real)'!N190*N$4/100","v":25.848956458587022},{"$f":"'DATA (Real)'!O190*O$4/100","v":25.471477692061622},{"$f":"'DATA (Real)'!P190*P$4/100","v":25.06728844515742},{"$f":"'DATA (Real)'!Q190*Q$4/100","v":25.449280998719711},{"$f":"'DATA (Real)'!R190*R$4/100","v":25.836394383461688},{"$f":"'DATA (Real)'!S190*S$4/100","v":26.22867136979637},{"$f":"'DATA (Real)'!T190*T$4/100","v":26.626154184617253},{"$f":"'DATA (Real)'!U190*U$4/100","v":27.02888446695307},{"$f":"'DATA (Real)'!V190*V$4/100","v":27.436903221950274},{"$f":"'DATA (Real)'!W190*W$4/100","v":27.850250773131201},{"$f":"'DATA (Real)'!X190*X$4/100","v":28.268966712874018},{"$f":"'DATA (Real)'!Y190*Y$4/100","v":28.69308985105938},{"$f":"'DATA (Real)'!Z190*Z$4/100","v":29.122658161826944},{"$f":"'DATA (Real)'!AA190*AA$4/100","v":29.557708728383318},{"$f":"'DATA (Real)'!AB190*AB$4/100","v":29.998277685801483},{"$f":"'DATA (Real)'!AC190*AC$4/100","v":30.444400161749844},{"$f":"'DATA (Real)'!AD190*AD$4/100","v":30.896110215087646},{"$f":"'DATA (Real)'!AE190*AE$4/100","v":31.35344077226133},{"$f":"'DATA (Real)'!AF190*AF$4/100","v":31.816423561434853},{"$f":"'DATA (Real)'!AG190*AG$4/100","v":32.285089044285016},{"$f":"'DATA (Real)'!AH190*AH$4/100","v":32.759466345390962},{"$f":"'DATA (Real)'!AI190*AI$4/100","v":33.239583179144908},{"$f":"'DATA (Real)'!AJ190*AJ$4/100","v":33.725465774109331},{"$f":"'DATA (Real)'!AK190*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL190*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM190*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN190*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO190*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP190*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ190*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR190*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS190*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT190*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU190*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV190*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW190*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX190*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY190*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ190*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA190*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB190*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC190*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD190*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE190*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF190*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG190*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH190*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI190*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ190*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK190*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL190*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM190*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN190*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO190*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP190*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ190*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR190*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS190*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT190*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU190*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV190*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW190*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX190*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C191","v":"NREL Utility-Scale Battery Storage - 4Hr/LAZARD’S LEVELIZED COST O F STORAGE ANALYSIS—VERSION 7 . 0"},{"$f":"'DATA (Real)'!D191","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E191","v":"Solar Photovoltaic Fixed Array (5 MW AC) + Storage (Battery Only)"},{"$f":"'DATA (Real)'!F191","v":22.454047782524334},{"$f":"'DATA (Real)'!G191*G$4/100","v":19.660466852624133},{"$f":"'DATA (Real)'!H191*H$4/100","v":19.579645251052931},{"$f":"'DATA (Real)'!I191*I$4/100","v":18.504468639770685},{"$f":"'DATA (Real)'!J191*J$4/100","v":17.598182250502187},{"$f":"'DATA (Real)'!K191*K$4/100","v":17.023071550139363},{"$f":"'DATA (Real)'!L191*L$4/100","v":16.660934612549823},{"$f":"'DATA (Real)'!M191*M$4/100","v":16.358453420128583},{"$f":"'DATA (Real)'!N191*N$4/100","v":15.942746330637688},{"$f":"'DATA (Real)'!O191*O$4/100","v":15.676976440455599},{"$f":"'DATA (Real)'!P191*P$4/100","v":15.39179638588147},{"$f":"'DATA (Real)'!Q191*Q$4/100","v":15.541604920126273},{"$f":"'DATA (Real)'!R191*R$4/100","v":15.682564165165136},{"$f":"'DATA (Real)'!S191*S$4/100","v":15.822203480204424},{"$f":"'DATA (Real)'!T191*T$4/100","v":15.960396564049494},{"$f":"'DATA (Real)'!U191*U$4/100","v":16.097012197099275},{"$f":"'DATA (Real)'!V191*V$4/100","v":16.231914086066283},{"$f":"'DATA (Real)'!W191*W$4/100","v":16.364960704244403},{"$f":"'DATA (Real)'!X191*X$4/100","v":16.496005127204775},{"$f":"'DATA (Real)'!Y191*Y$4/100","v":16.624894863794538},{"$f":"'DATA (Real)'!Z191*Z$4/100","v":16.75147168231263},{"$f":"'DATA (Real)'!AA191*AA$4/100","v":16.875571431731473},{"$f":"'DATA (Real)'!AB191*AB$4/100","v":16.997023857830474},{"$f":"'DATA (Real)'!AC191*AC$4/100","v":17.115652414104929},{"$f":"'DATA (Real)'!AD191*AD$4/100","v":17.231274067308274},{"$f":"'DATA (Real)'!AE191*AE$4/100","v":17.34369909748407},{"$f":"'DATA (Real)'!AF191*AF$4/100","v":17.452730892339073},{"$f":"'DATA (Real)'!AG191*AG$4/100","v":17.558165735804465},{"$f":"'DATA (Real)'!AH191*AH$4/100","v":17.659792590630513},{"$f":"'DATA (Real)'!AI191*AI$4/100","v":17.757392874852783},{"$f":"'DATA (Real)'!AJ191*AJ$4/100","v":17.850740231966885},{"$f":"'DATA (Real)'!AK191*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL191*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM191*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN191*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO191*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP191*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ191*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR191*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS191*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT191*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU191*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV191*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW191*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX191*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY191*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ191*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA191*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB191*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC191*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD191*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE191*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF191*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG191*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH191*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI191*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ191*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK191*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL191*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM191*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN191*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO191*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP191*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ191*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR191*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS191*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT191*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU191*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV191*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW191*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX191*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C192","v":"NREL Utility PV - Class 4"},{"$f":"'DATA (Real)'!D192","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E192","v":"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)"},{"$f":"'DATA (Real)'!F192","v":22.623690239999998},{"$f":"'DATA (Real)'!G192*G$4/100","v":21.070719999999998},{"$f":"'DATA (Real)'!H192*H$4/100","v":21.921146012937939},{"$f":"'DATA (Real)'!I192*I$4/100","v":21.939408115839321},{"$f":"'DATA (Real)'!J192*J$4/100","v":21.76464969053222},{"$f":"'DATA (Real)'!K192*K$4/100","v":21.546584270197631},{"$f":"'DATA (Real)'!L192*L$4/100","v":21.310005546657795},{"$f":"'DATA (Real)'!M192*M$4/100","v":21.054156572862766},{"$f":"'DATA (Real)'!N192*N$4/100","v":20.771482868507427},{"$f":"'DATA (Real)'!O192*O$4/100","v":20.468151716835234},{"$f":"'DATA (Real)'!P192*P$4/100","v":20.143356786287214},{"$f":"'DATA (Real)'!Q192*Q$4/100","v":20.450315088256907},{"$f":"'DATA (Real)'!R192*R$4/100","v":20.761388343853145},{"$f":"'DATA (Real)'!S192*S$4/100","v":21.076610922157798},{"$f":"'DATA (Real)'!T192*T$4/100","v":21.396016755496007},{"$f":"'DATA (Real)'!U192*U$4/100","v":21.719639303801571},{"$f":"'DATA (Real)'!V192*V$4/100","v":22.047511517638615},{"$f":"'DATA (Real)'!W192*W$4/100","v":22.379665799837571},{"$f":"'DATA (Real)'!X192*X$4/100","v":22.716133965702333},{"$f":"'DATA (Real)'!Y192*Y$4/100","v":23.056947201744148},{"$f":"'DATA (Real)'!Z192*Z$4/100","v":23.402136022896652},{"$f":"'DATA (Real)'!AA192*AA$4/100","v":23.751730228165169},{"$f":"'DATA (Real)'!AB192*AB$4/100","v":24.105758854661904},{"$f":"'DATA (Real)'!AC192*AC$4/100","v":24.464250129977554},{"$f":"'DATA (Real)'!AD192*AD$4/100","v":24.827231422838285},{"$f":"'DATA (Real)'!AE192*AE$4/100","v":25.194729191995712},{"$f":"'DATA (Real)'!AF192*AF$4/100","v":25.566768933295865},{"$f":"'DATA (Real)'!AG192*AG$4/100","v":25.943375124871885},{"$f":"'DATA (Real)'!AH192*AH$4/100","v":26.324571170403452},{"$f":"'DATA (Real)'!AI192*AI$4/100","v":26.710379340384304},{"$f":"'DATA (Real)'!AJ192*AJ$4/100","v":27.10082071133785},{"$f":"'DATA (Real)'!AK192*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL192*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM192*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN192*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO192*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP192*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ192*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR192*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS192*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT192*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU192*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV192*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW192*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX192*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY192*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ192*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA192*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB192*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC192*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD192*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE192*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF192*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG192*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH192*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI192*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ192*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK192*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL192*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM192*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN192*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO192*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP192*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ192*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR192*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS192*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT192*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU192*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV192*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW192*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX192*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C193","v":"NREL Utility PV - Class 5"},{"$f":"'DATA (Real)'!D193","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E193","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},{"$f":"'DATA (Real)'!F193","v":22.623690239999998},{"$f":"'DATA (Real)'!G193*G$4/100","v":21.070719999999998},{"$f":"'DATA (Real)'!H193*H$4/100","v":21.921146012937939},{"$f":"'DATA (Real)'!I193*I$4/100","v":21.939408115839321},{"$f":"'DATA (Real)'!J193*J$4/100","v":21.76464969053222},{"$f":"'DATA (Real)'!K193*K$4/100","v":21.546584270197631},{"$f":"'DATA (Real)'!L193*L$4/100","v":21.310005546657795},{"$f":"'DATA (Real)'!M193*M$4/100","v":21.054156572862766},{"$f":"'DATA (Real)'!N193*N$4/100","v":20.771482868507427},{"$f":"'DATA (Real)'!O193*O$4/100","v":20.468151716835234},{"$f":"'DATA (Real)'!P193*P$4/100","v":20.143356786287214},{"$f":"'DATA (Real)'!Q193*Q$4/100","v":20.450315088256907},{"$f":"'DATA (Real)'!R193*R$4/100","v":20.761388343853145},{"$f":"'DATA (Real)'!S193*S$4/100","v":21.076610922157798},{"$f":"'DATA (Real)'!T193*T$4/100","v":21.396016755496007},{"$f":"'DATA (Real)'!U193*U$4/100","v":21.719639303801571},{"$f":"'DATA (Real)'!V193*V$4/100","v":22.047511517638615},{"$f":"'DATA (Real)'!W193*W$4/100","v":22.379665799837571},{"$f":"'DATA (Real)'!X193*X$4/100","v":22.716133965702333},{"$f":"'DATA (Real)'!Y193*Y$4/100","v":23.056947201744148},{"$f":"'DATA (Real)'!Z193*Z$4/100","v":23.402136022896652},{"$f":"'DATA (Real)'!AA193*AA$4/100","v":23.751730228165169},{"$f":"'DATA (Real)'!AB193*AB$4/100","v":24.105758854661904},{"$f":"'DATA (Real)'!AC193*AC$4/100","v":24.464250129977554},{"$f":"'DATA (Real)'!AD193*AD$4/100","v":24.827231422838285},{"$f":"'DATA (Real)'!AE193*AE$4/100","v":25.194729191995712},{"$f":"'DATA (Real)'!AF193*AF$4/100","v":25.566768933295865},{"$f":"'DATA (Real)'!AG193*AG$4/100","v":25.943375124871885},{"$f":"'DATA (Real)'!AH193*AH$4/100","v":26.324571170403452},{"$f":"'DATA (Real)'!AI193*AI$4/100","v":26.710379340384304},{"$f":"'DATA (Real)'!AJ193*AJ$4/100","v":27.10082071133785},{"$f":"'DATA (Real)'!AK193*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL193*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM193*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN193*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO193*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP193*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ193*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR193*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS193*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT193*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU193*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV193*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW193*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX193*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY193*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ193*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA193*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB193*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC193*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD193*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE193*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF193*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG193*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH193*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI193*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ193*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK193*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL193*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM193*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN193*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO193*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP193*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ193*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR193*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS193*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT193*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU193*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV193*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW193*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX193*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C194","v":"NREL Utility PV - Class 4"},{"$f":"'DATA (Real)'!D194","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E194","v":"100 MW/400 MWh Lithium-ion w/Solar (Solar Only)"},{"$f":"'DATA (Real)'!F194","v":22.623690239999998},{"$f":"'DATA (Real)'!G194*G$4/100","v":21.070719999999998},{"$f":"'DATA (Real)'!H194*H$4/100","v":21.921146012937939},{"$f":"'DATA (Real)'!I194*I$4/100","v":21.939408115839321},{"$f":"'DATA (Real)'!J194*J$4/100","v":21.76464969053222},{"$f":"'DATA (Real)'!K194*K$4/100","v":21.546584270197631},{"$f":"'DATA (Real)'!L194*L$4/100","v":21.310005546657795},{"$f":"'DATA (Real)'!M194*M$4/100","v":21.054156572862766},{"$f":"'DATA (Real)'!N194*N$4/100","v":20.771482868507427},{"$f":"'DATA (Real)'!O194*O$4/100","v":20.468151716835234},{"$f":"'DATA (Real)'!P194*P$4/100","v":20.143356786287214},{"$f":"'DATA (Real)'!Q194*Q$4/100","v":20.450315088256907},{"$f":"'DATA (Real)'!R194*R$4/100","v":20.761388343853145},{"$f":"'DATA (Real)'!S194*S$4/100","v":21.076610922157798},{"$f":"'DATA (Real)'!T194*T$4/100","v":21.396016755496007},{"$f":"'DATA (Real)'!U194*U$4/100","v":21.719639303801571},{"$f":"'DATA (Real)'!V194*V$4/100","v":22.047511517638615},{"$f":"'DATA (Real)'!W194*W$4/100","v":22.379665799837571},{"$f":"'DATA (Real)'!X194*X$4/100","v":22.716133965702333},{"$f":"'DATA (Real)'!Y194*Y$4/100","v":23.056947201744148},{"$f":"'DATA (Real)'!Z194*Z$4/100","v":23.402136022896652},{"$f":"'DATA (Real)'!AA194*AA$4/100","v":23.751730228165169},{"$f":"'DATA (Real)'!AB194*AB$4/100","v":24.105758854661904},{"$f":"'DATA (Real)'!AC194*AC$4/100","v":24.464250129977554},{"$f":"'DATA (Real)'!AD194*AD$4/100","v":24.827231422838285},{"$f":"'DATA (Real)'!AE194*AE$4/100","v":25.194729191995712},{"$f":"'DATA (Real)'!AF194*AF$4/100","v":25.566768933295865},{"$f":"'DATA (Real)'!AG194*AG$4/100","v":25.943375124871885},{"$f":"'DATA (Real)'!AH194*AH$4/100","v":26.324571170403452},{"$f":"'DATA (Real)'!AI194*AI$4/100","v":26.710379340384304},{"$f":"'DATA (Real)'!AJ194*AJ$4/100","v":27.10082071133785},{"$f":"'DATA (Real)'!AK194*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL194*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM194*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN194*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO194*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP194*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ194*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR194*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS194*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT194*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU194*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV194*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW194*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX194*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY194*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ194*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA194*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB194*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC194*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD194*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE194*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF194*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG194*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH194*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI194*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ194*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK194*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL194*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM194*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN194*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO194*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP194*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ194*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR194*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS194*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT194*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU194*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV194*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW194*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX194*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C195","v":"NREL Utility-Scale Battery Storage - 4Hr"},{"$f":"'DATA (Real)'!D195","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E195","v":"100 MW/400 MWh Lithium-ion w/Solar (Battery Only)"},{"$f":"'DATA (Real)'!F195","v":43.180861120239101},{"$f":"'DATA (Real)'!G195*G$4/100","v":37.808590101200252},{"$f":"'DATA (Real)'!H195*H$4/100","v":37.653163944332555},{"$f":"'DATA (Real)'!I195*I$4/100","v":35.585516614943629},{"$f":"'DATA (Real)'!J195*J$4/100","v":33.842658174042668},{"$f":"'DATA (Real)'!K195*K$4/100","v":32.736676057960317},{"$f":"'DATA (Real)'!L195*L$4/100","v":32.040258870288127},{"$f":"'DATA (Real)'!M195*M$4/100","v":31.458564269478043},{"$f":"'DATA (Real)'!N195*N$4/100","v":30.65912755891863},{"$f":"'DATA (Real)'!O195*O$4/100","v":30.148031616260763},{"$f":"'DATA (Real)'!P195*P$4/100","v":29.599608434387438},{"$f":"'DATA (Real)'!Q195*Q$4/100","v":29.887701769473598},{"$f":"'DATA (Real)'!R195*R$4/100","v":30.158777240702182},{"$f":"'DATA (Real)'!S195*S$4/100","v":30.427314385008504},{"$f":"'DATA (Real)'!T195*T$4/100","v":30.693070315479794},{"$f":"'DATA (Real)'!U195*U$4/100","v":30.955792686729374},{"$f":"'DATA (Real)'!V195*V$4/100","v":31.215219396281313},{"$f":"'DATA (Real)'!W195*W$4/100","v":31.471078277393087},{"$f":"'DATA (Real)'!X195*X$4/100","v":31.723086783086099},{"$f":"'DATA (Real)'!Y195*Y$4/100","v":31.970951661143346},{"$f":"'DATA (Real)'!Z195*Z$4/100","v":32.214368619831973},{"$f":"'DATA (Real)'!AA195*AA$4/100","v":32.453021984098989},{"$f":"'DATA (Real)'!AB195*AB$4/100","v":32.686584341981671},{"$f":"'DATA (Real)'!AC195*AC$4/100","v":32.914716180971013},{"$f":"'DATA (Real)'!AD195*AD$4/100","v":33.13706551405437},{"$f":"'DATA (Real)'!AE195*AE$4/100","v":33.353267495161674},{"$f":"'DATA (Real)'!AF195*AF$4/100","v":33.562944023728981},{"$f":"'DATA (Real)'!AG195*AG$4/100","v":33.765703338085501},{"$f":"'DATA (Real)'!AH195*AH$4/100","v":33.961139597366376},{"$f":"'DATA (Real)'!AI195*AI$4/100","v":34.148832451639962},{"$f":"'DATA (Real)'!AJ195*AJ$4/100","v":34.328346599936317},{"$f":"'DATA (Real)'!AK195*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL195*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM195*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN195*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO195*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP195*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ195*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR195*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS195*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT195*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU195*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV195*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW195*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX195*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY195*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ195*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA195*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB195*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC195*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD195*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE195*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF195*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG195*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH195*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI195*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ195*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK195*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL195*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM195*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN195*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO195*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP195*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ195*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR195*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS195*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT195*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU195*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV195*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW195*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX195*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C196","v":"NREL Utility PV - Class 4"},{"$f":"'DATA (Real)'!D196","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E196","v":"100 MW/200 MWh Lithium-ion w/Solar (Solar Only)"},{"$f":"'DATA (Real)'!F196","v":22.623690239999998},{"$f":"'DATA (Real)'!G196*G$4/100","v":21.070719999999998},{"$f":"'DATA (Real)'!H196*H$4/100","v":21.921146012937939},{"$f":"'DATA (Real)'!I196*I$4/100","v":21.939408115839321},{"$f":"'DATA (Real)'!J196*J$4/100","v":21.76464969053222},{"$f":"'DATA (Real)'!K196*K$4/100","v":21.546584270197631},{"$f":"'DATA (Real)'!L196*L$4/100","v":21.310005546657795},{"$f":"'DATA (Real)'!M196*M$4/100","v":21.054156572862766},{"$f":"'DATA (Real)'!N196*N$4/100","v":20.771482868507427},{"$f":"'DATA (Real)'!O196*O$4/100","v":20.468151716835234},{"$f":"'DATA (Real)'!P196*P$4/100","v":20.143356786287214},{"$f":"'DATA (Real)'!Q196*Q$4/100","v":20.450315088256907},{"$f":"'DATA (Real)'!R196*R$4/100","v":20.761388343853145},{"$f":"'DATA (Real)'!S196*S$4/100","v":21.076610922157798},{"$f":"'DATA (Real)'!T196*T$4/100","v":21.396016755496007},{"$f":"'DATA (Real)'!U196*U$4/100","v":21.719639303801571},{"$f":"'DATA (Real)'!V196*V$4/100","v":22.047511517638615},{"$f":"'DATA (Real)'!W196*W$4/100","v":22.379665799837571},{"$f":"'DATA (Real)'!X196*X$4/100","v":22.716133965702333},{"$f":"'DATA (Real)'!Y196*Y$4/100","v":23.056947201744148},{"$f":"'DATA (Real)'!Z196*Z$4/100","v":23.402136022896652},{"$f":"'DATA (Real)'!AA196*AA$4/100","v":23.751730228165169},{"$f":"'DATA (Real)'!AB196*AB$4/100","v":24.105758854661904},{"$f":"'DATA (Real)'!AC196*AC$4/100","v":24.464250129977554},{"$f":"'DATA (Real)'!AD196*AD$4/100","v":24.827231422838285},{"$f":"'DATA (Real)'!AE196*AE$4/100","v":25.194729191995712},{"$f":"'DATA (Real)'!AF196*AF$4/100","v":25.566768933295865},{"$f":"'DATA (Real)'!AG196*AG$4/100","v":25.943375124871885},{"$f":"'DATA (Real)'!AH196*AH$4/100","v":26.324571170403452},{"$f":"'DATA (Real)'!AI196*AI$4/100","v":26.710379340384304},{"$f":"'DATA (Real)'!AJ196*AJ$4/100","v":27.10082071133785},{"$f":"'DATA (Real)'!AK196*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL196*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM196*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN196*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO196*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP196*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ196*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR196*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS196*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT196*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU196*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV196*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW196*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX196*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY196*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ196*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA196*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB196*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC196*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD196*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE196*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF196*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG196*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH196*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI196*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ196*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK196*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL196*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM196*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN196*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO196*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP196*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ196*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR196*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS196*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT196*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU196*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV196*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW196*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX196*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C197","v":"NREL Utility-Scale Battery Storage - 2Hr"},{"$f":"'DATA (Real)'!D197","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E197","v":"100 MW/200 MWh Lithium-ion w/Solar (Battery Only)"},{"$f":"'DATA (Real)'!F197","v":24.708042503923892},{"$f":"'DATA (Real)'!G197*G$4/100","v":21.956734485823716},{"$f":"'DATA (Real)'!H197*H$4/100","v":22.157514048827462},{"$f":"'DATA (Real)'!I197*I$4/100","v":21.141933716771501},{"$f":"'DATA (Real)'!J197*J$4/100","v":20.526368897581882},{"$f":"'DATA (Real)'!K197*K$4/100","v":19.93058122064258},{"$f":"'DATA (Real)'!L197*L$4/100","v":19.773789026235381},{"$f":"'DATA (Real)'!M197*M$4/100","v":19.641629092723054},{"$f":"'DATA (Real)'!N197*N$4/100","v":19.321622323620556},{"$f":"'DATA (Real)'!O197*O$4/100","v":19.316770636469258},{"$f":"'DATA (Real)'!P197*P$4/100","v":19.173638127072316},{"$f":"'DATA (Real)'!Q197*Q$4/100","v":19.362263200377761},{"$f":"'DATA (Real)'!R197*R$4/100","v":19.537901012717093},{"$f":"'DATA (Real)'!S197*S$4/100","v":19.711895553410411},{"$f":"'DATA (Real)'!T197*T$4/100","v":19.884089509804081},{"$f":"'DATA (Real)'!U197*U$4/100","v":20.054319442831179},{"$f":"'DATA (Real)'!V197*V$4/100","v":20.222415593588732},{"$f":"'DATA (Real)'!W197*W$4/100","v":20.388201684369275},{"$f":"'DATA (Real)'!X197*X$4/100","v":20.551494713996917},{"$f":"'DATA (Real)'!Y197*Y$4/100","v":20.712104747312942},{"$f":"'DATA (Real)'!Z197*Z$4/100","v":20.869834698653243},{"$f":"'DATA (Real)'!AA197*AA$4/100","v":21.02448010915483},{"$f":"'DATA (Real)'!AB197*AB$4/100","v":21.175828917724338},{"$f":"'DATA (Real)'!AC197*AC$4/100","v":21.323661225498107},{"$f":"'DATA (Real)'!AD197*AD$4/100","v":21.467749053617755},{"$f":"'DATA (Real)'!AE197*AE$4/100","v":21.607856094141471},{"$f":"'DATA (Real)'!AF197*AF$4/100","v":21.743737453906288},{"$f":"'DATA (Real)'!AG197*AG$4/100","v":21.875139391151183},{"$f":"'DATA (Real)'!AH197*AH$4/100","v":22.001799044707223},{"$f":"'DATA (Real)'!AI197*AI$4/100","v":22.123444155554406},{"$f":"'DATA (Real)'!AJ197*AJ$4/100","v":22.244765447682038},{"$f":"'DATA (Real)'!AK197*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL197*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM197*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN197*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO197*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP197*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ197*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR197*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS197*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT197*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU197*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV197*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW197*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX197*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY197*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ197*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA197*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB197*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC197*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD197*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE197*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF197*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG197*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH197*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI197*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ197*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK197*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL197*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM197*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN197*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO197*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP197*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ197*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR197*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS197*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT197*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU197*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV197*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW197*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX197*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C198","v":"NREL Utility PV - Class 4"},{"$f":"'DATA (Real)'!D198","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E198","v":"50 MW/200 MWh Lithium-ion w/Solar (Solar Only)"},{"$f":"'DATA (Real)'!F198","v":22.623690239999998},{"$f":"'DATA (Real)'!G198*G$4/100","v":21.070719999999998},{"$f":"'DATA (Real)'!H198*H$4/100","v":21.921146012937939},{"$f":"'DATA (Real)'!I198*I$4/100","v":21.939408115839321},{"$f":"'DATA (Real)'!J198*J$4/100","v":21.76464969053222},{"$f":"'DATA (Real)'!K198*K$4/100","v":21.546584270197631},{"$f":"'DATA (Real)'!L198*L$4/100","v":21.310005546657795},{"$f":"'DATA (Real)'!M198*M$4/100","v":21.054156572862766},{"$f":"'DATA (Real)'!N198*N$4/100","v":20.771482868507427},{"$f":"'DATA (Real)'!O198*O$4/100","v":20.468151716835234},{"$f":"'DATA (Real)'!P198*P$4/100","v":20.143356786287214},{"$f":"'DATA (Real)'!Q198*Q$4/100","v":20.450315088256907},{"$f":"'DATA (Real)'!R198*R$4/100","v":20.761388343853145},{"$f":"'DATA (Real)'!S198*S$4/100","v":21.076610922157798},{"$f":"'DATA (Real)'!T198*T$4/100","v":21.396016755496007},{"$f":"'DATA (Real)'!U198*U$4/100","v":21.719639303801571},{"$f":"'DATA (Real)'!V198*V$4/100","v":22.047511517638615},{"$f":"'DATA (Real)'!W198*W$4/100","v":22.379665799837571},{"$f":"'DATA (Real)'!X198*X$4/100","v":22.716133965702333},{"$f":"'DATA (Real)'!Y198*Y$4/100","v":23.056947201744148},{"$f":"'DATA (Real)'!Z198*Z$4/100","v":23.402136022896652},{"$f":"'DATA (Real)'!AA198*AA$4/100","v":23.751730228165169},{"$f":"'DATA (Real)'!AB198*AB$4/100","v":24.105758854661904},{"$f":"'DATA (Real)'!AC198*AC$4/100","v":24.464250129977554},{"$f":"'DATA (Real)'!AD198*AD$4/100","v":24.827231422838285},{"$f":"'DATA (Real)'!AE198*AE$4/100","v":25.194729191995712},{"$f":"'DATA (Real)'!AF198*AF$4/100","v":25.566768933295865},{"$f":"'DATA (Real)'!AG198*AG$4/100","v":25.943375124871885},{"$f":"'DATA (Real)'!AH198*AH$4/100","v":26.324571170403452},{"$f":"'DATA (Real)'!AI198*AI$4/100","v":26.710379340384304},{"$f":"'DATA (Real)'!AJ198*AJ$4/100","v":27.10082071133785},{"$f":"'DATA (Real)'!AK198*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL198*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM198*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN198*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO198*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP198*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ198*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR198*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS198*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT198*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU198*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV198*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW198*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX198*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY198*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ198*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA198*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB198*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC198*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD198*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE198*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF198*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG198*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH198*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI198*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ198*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK198*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL198*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM198*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN198*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO198*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP198*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ198*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR198*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS198*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT198*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU198*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV198*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW198*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX198*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C199","v":"NREL Utility-Scale Battery Storage - 2Hr"},{"$f":"'DATA (Real)'!D199","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E199","v":"50 MW/200 MWh Lithium-ion w/Solar (Battery Only)"},{"$f":"'DATA (Real)'!F199","v":24.708042503923892},{"$f":"'DATA (Real)'!G199*G$4/100","v":21.956734485823716},{"$f":"'DATA (Real)'!H199*H$4/100","v":22.157514048827462},{"$f":"'DATA (Real)'!I199*I$4/100","v":21.141933716771501},{"$f":"'DATA (Real)'!J199*J$4/100","v":20.526368897581882},{"$f":"'DATA (Real)'!K199*K$4/100","v":19.93058122064258},{"$f":"'DATA (Real)'!L199*L$4/100","v":19.773789026235381},{"$f":"'DATA (Real)'!M199*M$4/100","v":19.641629092723054},{"$f":"'DATA (Real)'!N199*N$4/100","v":19.321622323620556},{"$f":"'DATA (Real)'!O199*O$4/100","v":19.316770636469258},{"$f":"'DATA (Real)'!P199*P$4/100","v":19.173638127072316},{"$f":"'DATA (Real)'!Q199*Q$4/100","v":19.362263200377761},{"$f":"'DATA (Real)'!R199*R$4/100","v":19.537901012717093},{"$f":"'DATA (Real)'!S199*S$4/100","v":19.711895553410411},{"$f":"'DATA (Real)'!T199*T$4/100","v":19.884089509804081},{"$f":"'DATA (Real)'!U199*U$4/100","v":20.054319442831179},{"$f":"'DATA (Real)'!V199*V$4/100","v":20.222415593588732},{"$f":"'DATA (Real)'!W199*W$4/100","v":20.388201684369275},{"$f":"'DATA (Real)'!X199*X$4/100","v":20.551494713996917},{"$f":"'DATA (Real)'!Y199*Y$4/100","v":20.712104747312942},{"$f":"'DATA (Real)'!Z199*Z$4/100","v":20.869834698653243},{"$f":"'DATA (Real)'!AA199*AA$4/100","v":21.02448010915483},{"$f":"'DATA (Real)'!AB199*AB$4/100","v":21.175828917724338},{"$f":"'DATA (Real)'!AC199*AC$4/100","v":21.323661225498107},{"$f":"'DATA (Real)'!AD199*AD$4/100","v":21.467749053617755},{"$f":"'DATA (Real)'!AE199*AE$4/100","v":21.607856094141471},{"$f":"'DATA (Real)'!AF199*AF$4/100","v":21.743737453906288},{"$f":"'DATA (Real)'!AG199*AG$4/100","v":21.875139391151183},{"$f":"'DATA (Real)'!AH199*AH$4/100","v":22.001799044707223},{"$f":"'DATA (Real)'!AI199*AI$4/100","v":22.123444155554406},{"$f":"'DATA (Real)'!AJ199*AJ$4/100","v":22.244765447682038},{"$f":"'DATA (Real)'!AK199*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL199*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM199*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN199*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO199*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP199*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ199*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR199*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS199*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT199*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU199*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV199*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW199*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX199*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY199*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ199*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA199*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB199*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC199*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD199*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE199*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF199*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG199*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH199*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI199*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ199*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK199*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL199*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM199*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN199*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO199*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP199*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ199*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR199*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS199*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT199*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU199*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV199*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW199*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX199*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C200","v":"NREL Land-Based Wind - Class 8"},{"$f":"'DATA (Real)'!D200","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E200","v":"NW Wind On System (Share)"},{"$f":"'DATA (Real)'!F200","v":43},{"$f":"'DATA (Real)'!G200*G$4/100","v":43.659874999999992},{"$f":"'DATA (Real)'!H200*H$4/100","v":46.354531960724032},{"$f":"'DATA (Real)'!I200*I$4/100","v":47.365805901899584},{"$f":"'DATA (Real)'!J200*J$4/100","v":48.010096815910266},{"$f":"'DATA (Real)'!K200*K$4/100","v":48.601937088262503},{"$f":"'DATA (Real)'!L200*L$4/100","v":49.196266523379087},{"$f":"'DATA (Real)'!M200*M$4/100","v":49.79290110708763},{"$f":"'DATA (Real)'!N200*N$4/100","v":50.375217091353058},{"$f":"'DATA (Real)'!O200*O$4/100","v":50.959055214790354},{"$f":"'DATA (Real)'!P200*P$4/100","v":51.544200610586657},{"$f":"'DATA (Real)'!Q200*Q$4/100","v":52.283086726339413},{"$f":"'DATA (Real)'!R200*R$4/100","v":53.029536438089778},{"$f":"'DATA (Real)'!S200*S$4/100","v":53.783524923181602},{"$f":"'DATA (Real)'!T200*T$4/100","v":54.545022605981437},{"$f":"'DATA (Real)'!U200*U$4/100","v":55.313994960761626},{"$f":"'DATA (Real)'!V200*V$4/100","v":56.090402308210869},{"$f":"'DATA (Real)'!W200*W$4/100","v":56.874199605386849},{"$f":"'DATA (Real)'!X200*X$4/100","v":57.665336228921412},{"$f":"'DATA (Real)'!Y200*Y$4/100","v":58.463755751282498},{"$f":"'DATA (Real)'!Z200*Z$4/100","v":59.26939570989267},{"$f":"'DATA (Real)'!AA200*AA$4/100","v":60.082187368898055},{"$f":"'DATA (Real)'!AB200*AB$4/100","v":60.902055473376102},{"$f":"'DATA (Real)'!AC200*AC$4/100","v":61.72891799576464},{"$f":"'DATA (Real)'!AD200*AD$4/100","v":62.562685874289137},{"$f":"'DATA (Real)'!AE200*AE$4/100","v":63.403262743158763},{"$f":"'DATA (Real)'!AF200*AF$4/100","v":64.250544654295524},{"$f":"'DATA (Real)'!AG200*AG$4/100","v":65.104419790354598},{"$f":"'DATA (Real)'!AH200*AH$4/100","v":65.9647681687876},{"$f":"'DATA (Real)'!AI200*AI$4/100","v":66.83146133669311},{"$f":"'DATA (Real)'!AJ200*AJ$4/100","v":67.704362056192778},{"$f":"'DATA (Real)'!AK200*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL200*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM200*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN200*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO200*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP200*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ200*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR200*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS200*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT200*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU200*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV200*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW200*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX200*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY200*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ200*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA200*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB200*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC200*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD200*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE200*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF200*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG200*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH200*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI200*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ200*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK200*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL200*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM200*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN200*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO200*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP200*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ200*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR200*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS200*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT200*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU200*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV200*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW200*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX200*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C201","v":"NREL Land-Based Wind - Class 8"},{"$f":"'DATA (Real)'!D201","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E201","v":"NW Wind Off System"},{"$f":"'DATA (Real)'!F201","v":41.951219512195124},{"$f":"'DATA (Real)'!G201*G$4/100","v":42.594999999999999},{"$f":"'DATA (Real)'!H201*H$4/100","v":45.223933620218574},{"$f":"'DATA (Real)'!I201*I$4/100","v":46.210542343316668},{"$f":"'DATA (Real)'!J201*J$4/100","v":46.839118844790498},{"$f":"'DATA (Real)'!K201*K$4/100","v":47.416523988548796},{"$f":"'DATA (Real)'!L201*L$4/100","v":47.996357583784487},{"$f":"'DATA (Real)'!M201*M$4/100","v":48.578440104475739},{"$f":"'DATA (Real)'!N201*N$4/100","v":49.146553259856645},{"$f":"'DATA (Real)'!O201*O$4/100","v":49.716151429063757},{"$f":"'DATA (Real)'!P201*P$4/100","v":50.287024985938203},{"$f":"'DATA (Real)'!Q201*Q$4/100","v":51.007889489111633},{"$f":"'DATA (Real)'!R201*R$4/100","v":51.736133110331494},{"$f":"'DATA (Real)'!S201*S$4/100","v":52.471731632372304},{"$f":"'DATA (Real)'!T201*T$4/100","v":53.214656200957506},{"$f":"'DATA (Real)'!U201*U$4/100","v":53.964873132450364},{"$f":"'DATA (Real)'!V201*V$4/100","v":54.722343715327682},{"$f":"'DATA (Real)'!W201*W$4/100","v":55.487024005255471},{"$f":"'DATA (Real)'!X201*X$4/100","v":56.258864613581885},{"$f":"'DATA (Real)'!Y201*Y$4/100","v":57.037810489056099},{"$f":"'DATA (Real)'!Z201*Z$4/100","v":57.823800692578217},{"$f":"'DATA (Real)'!AA201*AA$4/100","v":58.616768164778605},{"$f":"'DATA (Real)'!AB201*AB$4/100","v":59.416639486220589},{"$f":"'DATA (Real)'!AC201*AC$4/100","v":60.223334630014286},{"$f":"'DATA (Real)'!AD201*AD$4/100","v":61.03676670662356},{"$f":"'DATA (Real)'!AE201*AE$4/100","v":61.856841700642718},{"$f":"'DATA (Real)'!AF201*AF$4/100","v":62.683458199312696},{"$f":"'DATA (Real)'!AG201*AG$4/100","v":63.516507112541078},{"$f":"'DATA (Real)'!AH201*AH$4/100","v":64.355871384183033},{"$f":"'DATA (Real)'!AI201*AI$4/100","v":65.201425694334745},{"$f":"'DATA (Real)'!AJ201*AJ$4/100","v":66.0530361523832},{"$f":"'DATA (Real)'!AK201*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL201*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM201*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN201*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO201*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP201*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ201*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR201*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS201*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT201*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU201*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV201*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW201*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX201*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY201*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ201*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA201*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB201*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC201*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD201*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE201*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF201*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG201*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH201*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI201*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ201*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK201*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL201*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM201*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN201*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO201*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP201*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ201*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR201*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS201*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT201*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU201*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV201*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW201*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX201*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C202","v":"NREL Land-Based Wind - Class 3"},{"$f":"'DATA (Real)'!D202","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E202","v":"Wind Montana"},{"$f":"'DATA (Real)'!F202","v":43},{"$f":"'DATA (Real)'!G202*G$4/100","v":43.659874999999992},{"$f":"'DATA (Real)'!H202*H$4/100","v":46.354531960724032},{"$f":"'DATA (Real)'!I202*I$4/100","v":47.365805901899584},{"$f":"'DATA (Real)'!J202*J$4/100","v":48.010096815910266},{"$f":"'DATA (Real)'!K202*K$4/100","v":48.601937088262503},{"$f":"'DATA (Real)'!L202*L$4/100","v":49.196266523379087},{"$f":"'DATA (Real)'!M202*M$4/100","v":49.79290110708763},{"$f":"'DATA (Real)'!N202*N$4/100","v":50.375217091353058},{"$f":"'DATA (Real)'!O202*O$4/100","v":50.959055214790354},{"$f":"'DATA (Real)'!P202*P$4/100","v":51.544200610586657},{"$f":"'DATA (Real)'!Q202*Q$4/100","v":52.283086726339413},{"$f":"'DATA (Real)'!R202*R$4/100","v":53.029536438089778},{"$f":"'DATA (Real)'!S202*S$4/100","v":53.783524923181602},{"$f":"'DATA (Real)'!T202*T$4/100","v":54.545022605981437},{"$f":"'DATA (Real)'!U202*U$4/100","v":55.313994960761626},{"$f":"'DATA (Real)'!V202*V$4/100","v":56.090402308210869},{"$f":"'DATA (Real)'!W202*W$4/100","v":56.874199605386849},{"$f":"'DATA (Real)'!X202*X$4/100","v":57.665336228921412},{"$f":"'DATA (Real)'!Y202*Y$4/100","v":58.463755751282498},{"$f":"'DATA (Real)'!Z202*Z$4/100","v":59.26939570989267},{"$f":"'DATA (Real)'!AA202*AA$4/100","v":60.082187368898055},{"$f":"'DATA (Real)'!AB202*AB$4/100","v":60.902055473376102},{"$f":"'DATA (Real)'!AC202*AC$4/100","v":61.72891799576464},{"$f":"'DATA (Real)'!AD202*AD$4/100","v":62.562685874289137},{"$f":"'DATA (Real)'!AE202*AE$4/100","v":63.403262743158763},{"$f":"'DATA (Real)'!AF202*AF$4/100","v":64.250544654295524},{"$f":"'DATA (Real)'!AG202*AG$4/100","v":65.104419790354598},{"$f":"'DATA (Real)'!AH202*AH$4/100","v":65.9647681687876},{"$f":"'DATA (Real)'!AI202*AI$4/100","v":66.83146133669311},{"$f":"'DATA (Real)'!AJ202*AJ$4/100","v":67.704362056192778},{"$f":"'DATA (Real)'!AK202*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL202*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM202*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN202*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO202*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP202*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ202*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR202*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS202*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT202*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU202*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV202*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW202*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX202*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY202*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ202*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA202*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB202*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC202*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD202*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE202*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF202*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG202*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH202*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI202*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ202*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK202*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL202*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM202*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN202*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO202*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP202*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ202*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR202*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS202*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT202*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU202*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV202*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW202*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX202*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C203","v":"NREL Wind Speed Class 12"},{"$f":"'DATA (Real)'!D203","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E203","v":"Off Shore Wind (Share)"},{"$f":"'DATA (Real)'!F203","v":95.264231605586971},{"$f":"'DATA (Real)'!G203*G$4/100","v":93.593935971149534},{"$f":"'DATA (Real)'!H203*H$4/100","v":96.955479869504913},{"$f":"'DATA (Real)'!I203*I$4/100","v":97.190996545795727},{"$f":"'DATA (Real)'!J203*J$4/100","v":97.019620471705963},{"$f":"'DATA (Real)'!K203*K$4/100","v":97.009984554000823},{"$f":"'DATA (Real)'!L203*L$4/100","v":97.213939547602351},{"$f":"'DATA (Real)'!M203*M$4/100","v":97.590235602248995},{"$f":"'DATA (Real)'!N203*N$4/100","v":98.07789351403926},{"$f":"'DATA (Real)'!O203*O$4/100","v":98.687433421325764},{"$f":"'DATA (Real)'!P203*P$4/100","v":99.403043164050374},{"$f":"'DATA (Real)'!Q203*Q$4/100","v":100.21266773050286},{"$f":"'DATA (Real)'!R203*R$4/100","v":101.10695643318475},{"$f":"'DATA (Real)'!S203*S$4/100","v":102.07855416915086},{"$f":"'DATA (Real)'!T203*T$4/100","v":103.12161041819294},{"$f":"'DATA (Real)'!U203*U$4/100","v":104.23143057437267},{"$f":"'DATA (Real)'!V203*V$4/100","v":105.40422296900789},{"$f":"'DATA (Real)'!W203*W$4/100","v":106.63691182501032},{"$f":"'DATA (Real)'!X203*X$4/100","v":107.92699663073388},{"$f":"'DATA (Real)'!Y203*Y$4/100","v":109.27244482969304},{"$f":"'DATA (Real)'!Z203*Z$4/100","v":110.67160883593542},{"$f":"'DATA (Real)'!AA203*AA$4/100","v":112.12316108771147},{"$f":"'DATA (Real)'!AB203*AB$4/100","v":113.62604266575238},{"$f":"'DATA (Real)'!AC203*AC$4/100","v":115.1794222427515},{"$f":"'DATA (Real)'!AD203*AD$4/100","v":116.78266299353854},{"$f":"'DATA (Real)'!AE203*AE$4/100","v":118.43529570525621},{"$f":"'DATA (Real)'!AF203*AF$4/100","v":120.13699676405712},{"$f":"'DATA (Real)'!AG203*AG$4/100","v":121.88757001245754},{"$f":"'DATA (Real)'!AH203*AH$4/100","v":123.68693170505352},{"$f":"'DATA (Real)'!AI203*AI$4/100","v":125.53509796401202},{"$f":"'DATA (Real)'!AJ203*AJ$4/100","v":127.43217426629838},{"$f":"'DATA (Real)'!AK203*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL203*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM203*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN203*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO203*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP203*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ203*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR203*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS203*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT203*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU203*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV203*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW203*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX203*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY203*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ203*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA203*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB203*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC203*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD203*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE203*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF203*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG203*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH203*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI203*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ203*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK203*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL203*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM203*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN203*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO203*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP203*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ203*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR203*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS203*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT203*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU203*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV203*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW203*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX203*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C204","v":"NREL Nuclear - Small Modular Reactor"},{"$f":"'DATA (Real)'!D204","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E204","v":"Small Modular Reactor (share)"},{"$f":"'DATA (Real)'!F204","v":114},{"$f":"'DATA (Real)'!G204*G$4/100","v":116.84999999999998},{"$f":"'DATA (Real)'!H204*H$4/100","v":125.25282397540981},{"$f":"'DATA (Real)'!I204*I$4/100","v":129.22584355190983},{"$f":"'DATA (Real)'!J204*J$4/100","v":132.2656123009611},{"$f":"'DATA (Real)'!K204*K$4/100","v":135.21954430901587},{"$f":"'DATA (Real)'!L204*L$4/100","v":138.23944746525055},{"$f":"'DATA (Real)'!M204*M$4/100","v":141.32679512530783},{"$f":"'DATA (Real)'!N204*N$4/100","v":144.43598461806459},{"$f":"'DATA (Real)'!O204*O$4/100","v":147.61357627966203},{"$f":"'DATA (Real)'!P204*P$4/100","v":150.86107495781459},{"$f":"'DATA (Real)'!Q204*Q$4/100","v":154.18001860688651},{"$f":"'DATA (Real)'!R204*R$4/100","v":157.57197901623803},{"$f":"'DATA (Real)'!S204*S$4/100","v":161.03856255459527},{"$f":"'DATA (Real)'!T204*T$4/100","v":164.58141093079632},{"$f":"'DATA (Real)'!U204*U$4/100","v":168.20220197127387},{"$f":"'DATA (Real)'!V204*V$4/100","v":171.9026504146419},{"$f":"'DATA (Real)'!W204*W$4/100","v":175.684508723764},{"$f":"'DATA (Real)'!X204*X$4/100","v":179.54956791568682},{"$f":"'DATA (Real)'!Y204*Y$4/100","v":183.49965840983194},{"$f":"'DATA (Real)'!Z204*Z$4/100","v":187.53665089484824},{"$f":"'DATA (Real)'!AA204*AA$4/100","v":191.66245721453487},{"$f":"'DATA (Real)'!AB204*AB$4/100","v":195.87903127325467},{"$f":"'DATA (Real)'!AC204*AC$4/100","v":200.18836996126629},{"$f":"'DATA (Real)'!AD204*AD$4/100","v":204.59251410041412},{"$f":"'DATA (Real)'!AE204*AE$4/100","v":209.09354941062324},{"$f":"'DATA (Real)'!AF204*AF$4/100","v":213.69360749765696},{"$f":"'DATA (Real)'!AG204*AG$4/100","v":218.39486686260543},{"$f":"'DATA (Real)'!AH204*AH$4/100","v":223.19955393358271},{"$f":"'DATA (Real)'!AI204*AI$4/100","v":228.10994412012155},{"$f":"'DATA (Real)'!AJ204*AJ$4/100","v":233.12836289076421},{"$f":"'DATA (Real)'!AK204*AK$4/100","v":238.25718687436103},{"$f":"'DATA (Real)'!AL204*AL$4/100","v":243.49884498559697},{"$f":"'DATA (Real)'!AM204*AM$4/100","v":248.85581957528015},{"$f":"'DATA (Real)'!AN204*AN$4/100","v":254.33064760593629},{"$f":"'DATA (Real)'!AO204*AO$4/100","v":259.92592185326686},{"$f":"'DATA (Real)'!AP204*AP$4/100","v":265.64429213403878},{"$f":"'DATA (Real)'!AQ204*AQ$4/100","v":271.4884665609876},{"$f":"'DATA (Real)'!AR204*AR$4/100","v":277.46121282532931},{"$f":"'DATA (Real)'!AS204*AS$4/100","v":283.56535950748656},{"$f":"'DATA (Real)'!AT204*AT$4/100","v":289.80379741665126},{"$f":"'DATA (Real)'!AU204*AU$4/100","v":296.17948095981757},{"$f":"'DATA (Real)'!AV204*AV$4/100","v":302.69542954093356},{"$f":"'DATA (Real)'!AW204*AW$4/100","v":309.35472899083413},{"$f":"'DATA (Real)'!AX204*AX$4/100","v":316.16053302863253},{"$f":"'DATA (Real)'!AY204*AY$4/100","v":323.11606475526247},{"$f":"'DATA (Real)'!AZ204*AZ$4/100","v":330.22461817987823},{"$f":"'DATA (Real)'!BA204*BA$4/100","v":337.48955977983553},{"$f":"'DATA (Real)'!BB204*BB$4/100","v":344.91433009499195},{"$f":"'DATA (Real)'!BC204*BC$4/100","v":352.50244535708174},{"$f":"'DATA (Real)'!BD204*BD$4/100","v":360.25749915493753},{"$f":"'DATA (Real)'!BE204*BE$4/100","v":368.18316413634619},{"$f":"'DATA (Real)'!BF204*BF$4/100","v":376.28319374734582},{"$f":"'DATA (Real)'!BG204*BG$4/100","v":384.56142400978734},{"$f":"'DATA (Real)'!BH204*BH$4/100","v":393.02177533800273},{"$f":"'DATA (Real)'!BI204*BI$4/100","v":401.66825439543879},{"$f":"'DATA (Real)'!BJ204*BJ$4/100","v":410.50495599213849},{"$f":"'DATA (Real)'!BK204*BK$4/100","v":419.53606502396559},{"$f":"'DATA (Real)'!BL204*BL$4/100","v":428.76585845449279},{"$f":"'DATA (Real)'!BM204*BM$4/100","v":438.19870734049158},{"$f":"'DATA (Real)'!BN204*BN$4/100","v":447.83907890198242},{"$f":"'DATA (Real)'!BO204*BO$4/100","v":457.69153863782611},{"$f":"'DATA (Real)'!BP204*BP$4/100","v":467.76075248785827},{"$f":"'DATA (Real)'!BQ204*BQ$4/100","v":478.05148904259113},{"$f":"'DATA (Real)'!BR204*BR$4/100","v":488.56862180152814},{"$f":"'DATA (Real)'!BS204*BS$4/100","v":499.31713148116177},{"$f":"'DATA (Real)'!BT204*BT$4/100","v":510.30210837374739},{"$f":"'DATA (Real)'!BU204*BU$4/100","v":521.52875475796986},{"$f":"'DATA (Real)'!BV204*BV$4/100","v":533.00238736264521},{"$f":"'DATA (Real)'!BW204*BW$4/100","v":544.72843988462341},{"$f":"'DATA (Real)'!BX204*BX$4/100","v":556.71246556208507}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C205","v":"NREL Geothermal - Hydro / Flash"},{"$f":"'DATA (Real)'!D205","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E205","v":"Geothermal (Off System)"},{"$f":"'DATA (Real)'!F205","v":107.38936857780548},{"$f":"'DATA (Real)'!G205*G$4/100","v":109.24742565555574},{"$f":"'DATA (Real)'!H205*H$4/100","v":116.21741488673561},{"$f":"'DATA (Real)'!I205*I$4/100","v":118.98959893491487},{"$f":"'DATA (Real)'!J205*J$4/100","v":120.85284359140222},{"$f":"'DATA (Real)'!K205*K$4/100","v":122.59525452476755},{"$f":"'DATA (Real)'!L205*L$4/100","v":124.35521443372524},{"$f":"'DATA (Real)'!M205*M$4/100","v":126.13263809666506},{"$f":"'DATA (Real)'!N205*N$4/100","v":127.88571680060457},{"$f":"'DATA (Real)'!O205*O$4/100","v":129.65488277067863},{"$f":"'DATA (Real)'!P205*P$4/100","v":131.43999535650454},{"$f":"'DATA (Real)'!Q205*Q$4/100","v":134.3316752543476},{"$f":"'DATA (Real)'!R205*R$4/100","v":137.28697210994326},{"$f":"'DATA (Real)'!S205*S$4/100","v":140.30728549636203},{"$f":"'DATA (Real)'!T205*T$4/100","v":143.394045777282},{"$f":"'DATA (Real)'!U205*U$4/100","v":146.54871478438218},{"$f":"'DATA (Real)'!V205*V$4/100","v":149.77278650963862},{"$f":"'DATA (Real)'!W205*W$4/100","v":153.06778781285064},{"$f":"'DATA (Real)'!X205*X$4/100","v":156.43527914473339},{"$f":"'DATA (Real)'!Y205*Y$4/100","v":159.87685528591749},{"$f":"'DATA (Real)'!Z205*Z$4/100","v":163.39414610220771},{"$f":"'DATA (Real)'!AA205*AA$4/100","v":166.98881731645625},{"$f":"'DATA (Real)'!AB205*AB$4/100","v":170.66257129741828},{"$f":"'DATA (Real)'!AC205*AC$4/100","v":174.41714786596148},{"$f":"'DATA (Real)'!AD205*AD$4/100","v":178.25432511901263},{"$f":"'DATA (Real)'!AE205*AE$4/100","v":182.17592027163093},{"$f":"'DATA (Real)'!AF205*AF$4/100","v":186.18379051760678},{"$f":"'DATA (Real)'!AG205*AG$4/100","v":190.27983390899416},{"$f":"'DATA (Real)'!AH205*AH$4/100","v":194.46599025499202},{"$f":"'DATA (Real)'!AI205*AI$4/100","v":198.74424204060185},{"$f":"'DATA (Real)'!AJ205*AJ$4/100","v":203.11661536549508},{"$f":"'DATA (Real)'!AK205*AK$4/100","v":207.58518090353598},{"$f":"'DATA (Real)'!AL205*AL$4/100","v":212.1520548834138},{"$f":"'DATA (Real)'!AM205*AM$4/100","v":216.81940009084892},{"$f":"'DATA (Real)'!AN205*AN$4/100","v":221.5894268928476},{"$f":"'DATA (Real)'!AO205*AO$4/100","v":226.46439428449023},{"$f":"'DATA (Real)'!AP205*AP$4/100","v":231.44661095874901},{"$f":"'DATA (Real)'!AQ205*AQ$4/100","v":236.53843639984149},{"$f":"'DATA (Real)'!AR205*AR$4/100","v":241.742282000638},{"$f":"'DATA (Real)'!AS205*AS$4/100","v":247.06061220465202},{"$f":"'DATA (Real)'!AT205*AT$4/100","v":252.49594567315438},{"$f":"'DATA (Real)'!AU205*AU$4/100","v":258.05085647796375},{"$f":"'DATA (Real)'!AV205*AV$4/100","v":263.72797532047895},{"$f":"'DATA (Real)'!AW205*AW$4/100","v":269.52999077752952},{"$f":"'DATA (Real)'!AX205*AX$4/100","v":275.45965057463519},{"$f":"'DATA (Real)'!AY205*AY$4/100","v":281.51976288727718},{"$f":"'DATA (Real)'!AZ205*AZ$4/100","v":287.71319767079729},{"$f":"'DATA (Real)'!BA205*BA$4/100","v":294.04288801955482},{"$f":"'DATA (Real)'!BB205*BB$4/100","v":300.51183155598505},{"$f":"'DATA (Real)'!BC205*BC$4/100","v":307.12309185021672},{"$f":"'DATA (Real)'!BD205*BD$4/100","v":313.87979987092143},{"$f":"'DATA (Real)'!BE205*BE$4/100","v":320.78515546808171},{"$f":"'DATA (Real)'!BF205*BF$4/100","v":327.84242888837952},{"$f":"'DATA (Real)'!BG205*BG$4/100","v":335.0549623239238},{"$f":"'DATA (Real)'!BH205*BH$4/100","v":342.4261714950502},{"$f":"'DATA (Real)'!BI205*BI$4/100","v":349.95954726794133},{"$f":"'DATA (Real)'!BJ205*BJ$4/100","v":357.65865730783605},{"$f":"'DATA (Real)'!BK205*BK$4/100","v":365.52714776860847},{"$f":"'DATA (Real)'!BL205*BL$4/100","v":373.56874501951779},{"$f":"'DATA (Real)'!BM205*BM$4/100","v":381.78725740994719},{"$f":"'DATA (Real)'!BN205*BN$4/100","v":390.18657707296609},{"$f":"'DATA (Real)'!BO205*BO$4/100","v":398.77068176857136},{"$f":"'DATA (Real)'!BP205*BP$4/100","v":407.54363676747994},{"$f":"'DATA (Real)'!BQ205*BQ$4/100","v":416.5095967763645},{"$f":"'DATA (Real)'!BR205*BR$4/100","v":425.67280790544447},{"$f":"'DATA (Real)'!BS205*BS$4/100","v":435.03760967936432},{"$f":"'DATA (Real)'!BT205*BT$4/100","v":444.60843709231034},{"$f":"'DATA (Real)'!BU205*BU$4/100","v":454.38982270834123},{"$f":"'DATA (Real)'!BV205*BV$4/100","v":464.38639880792471},{"$f":"'DATA (Real)'!BW205*BW$4/100","v":474.60289958169909},{"$f":"'DATA (Real)'!BX205*BX$4/100","v":485.04416337249648}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C206","v":"Internal"},{"$f":"'DATA (Real)'!D206","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E206","v":"7F.04 CT Frame Greenfield"},null,null,{"$f":"'DATA (Real)'!H206","v":5.0266500000000001},{"$f":"'DATA (Real)'!I206*I$4/$H$4","v":5.1860953379999994},{"$f":"'DATA (Real)'!J206*J$4/$H$4","v":5.3080874264611619},{"$f":"'DATA (Real)'!K206*K$4/$H$4","v":5.4266347123187941},{"$f":"'DATA (Real)'!L206*L$4/$H$4","v":5.5478295542272473},{"$f":"'DATA (Real)'!M206*M$4/$H$4","v":5.671731080938323},{"$f":"'DATA (Real)'!N206*N$4/$H$4","v":5.7965091647189659},{"$f":"'DATA (Real)'!O206*O$4/$H$4","v":5.9240323663427832},{"$f":"'DATA (Real)'!P206*P$4/$H$4","v":6.0543610784023247},{"$f":"'DATA (Real)'!Q206*Q$4/$H$4","v":6.1875570221271756},{"$f":"'DATA (Real)'!R206*R$4/$H$4","v":6.3236832766139743},{"$f":"'DATA (Real)'!S206*S$4/$H$4","v":6.4628043086994813},{"$f":"'DATA (Real)'!T206*T$4/$H$4","v":6.6049860034908701},{"$f":"'DATA (Real)'!U206*U$4/$H$4","v":6.7502956955676687},{"$f":"'DATA (Real)'!V206*V$4/$H$4","v":6.8988022008701568},{"$f":"'DATA (Real)'!W206*W$4/$H$4","v":7.0505758492893005},{"$f":"'DATA (Real)'!X206*X$4/$H$4","v":7.2056885179736661},{"$f":"'DATA (Real)'!Y206*Y$4/$H$4","v":7.3642136653690864},{"$f":"'DATA (Real)'!Z206*Z$4/$H$4","v":7.5262263660072062},{"$f":"'DATA (Real)'!AA206*AA$4/$H$4","v":7.6918033460593644},{"$f":"'DATA (Real)'!AB206*AB$4/$H$4","v":7.8610230196726709},{"$f":"'DATA (Real)'!AC206*AC$4/$H$4","v":8.0339655261054705},{"$f":"'DATA (Real)'!AD206*AD$4/$H$4","v":8.2107127676797891},{"$f":"'DATA (Real)'!AE206*AE$4/$H$4","v":8.3913484485687455},{"$f":"'DATA (Real)'!AF206*AF$4/$H$4","v":8.5759581144372579},{"$f":"'DATA (Real)'!AG206*AG$4/$H$4","v":8.7646291929548781},{"$f":"'DATA (Real)'!AH206*AH$4/$H$4","v":8.9574510351998846},{"$f":"'DATA (Real)'!AI206*AI$4/$H$4","v":9.1545149579742837},{"$f":"'DATA (Real)'!AJ206*AJ$4/$H$4","v":9.3559142870497158},{"$f":"'DATA (Real)'!AK206*AK$4/$H$4","v":9.5617444013648107},{"$f":"'DATA (Real)'!AL206*AL$4/$H$4","v":9.7721027781948351},{"$f":"'DATA (Real)'!AM206*AM$4/$H$4","v":9.9870890393151246},{"$f":"'DATA (Real)'!AN206*AN$4/$H$4","v":10.206804998180056},{"$f":"'DATA (Real)'!AO206*AO$4/$H$4","v":10.431354708140018},{"$f":"'DATA (Real)'!AP206*AP$4/$H$4","v":10.660844511719096},{"$f":"'DATA (Real)'!AQ206*AQ$4/$H$4","v":10.895383090976917},{"$f":"'DATA (Real)'!AR206*AR$4/$H$4","v":11.135081518978408},{"$f":"'DATA (Real)'!AS206*AS$4/$H$4","v":11.380053312395935},{"$f":"'DATA (Real)'!AT206*AT$4/$H$4","v":11.630414485268645},{"$f":"'DATA (Real)'!AU206*AU$4/$H$4","v":11.886283603944554},{"$f":"'DATA (Real)'!AV206*AV$4/$H$4","v":12.147781843231336},{"$f":"'DATA (Real)'!AW206*AW$4/$H$4","v":12.415033043782426},{"$f":"'DATA (Real)'!AX206*AX$4/$H$4","v":12.688163770745641},{"$f":"'DATA (Real)'!AY206*AY$4/$H$4","v":12.967303373702045},{"$f":"'DATA (Real)'!AZ206*AZ$4/$H$4","v":13.252584047923488},{"$f":"'DATA (Real)'!BA206*BA$4/$H$4","v":13.544140896977806},{"$f":"'DATA (Real)'!BB206*BB$4/$H$4","v":13.842111996711319},{"$f":"'DATA (Real)'!BC206*BC$4/$H$4","v":14.146638460638966},{"$f":"'DATA (Real)'!BD206*BD$4/$H$4","v":14.457864506773022},{"$f":"'DATA (Real)'!BE206*BE$4/$H$4","v":14.775937525922028},{"$f":"'DATA (Real)'!BF206*BF$4/$H$4","v":15.101008151492314},{"$f":"'DATA (Real)'!BG206*BG$4/$H$4","v":15.433230330825145},{"$f":"'DATA (Real)'!BH206*BH$4/$H$4","v":15.772761398103299},{"$f":"'DATA (Real)'!BI206*BI$4/$H$4","v":16.119762148861572},{"$f":"'DATA (Real)'!BJ206*BJ$4/$H$4","v":16.474396916136527},{"$f":"'DATA (Real)'!BK206*BK$4/$H$4","v":16.836833648291531},{"$f":"'DATA (Real)'!BL206*BL$4/$H$4","v":17.207243988553945},{"$f":"'DATA (Real)'!BM206*BM$4/$H$4","v":17.585803356302133},{"$f":"'DATA (Real)'!BN206*BN$4/$H$4","v":17.97269103014078},{"$f":"'DATA (Real)'!BO206*BO$4/$H$4","v":18.368090232803876},{"$f":"'DATA (Real)'!BP206*BP$4/$H$4","v":18.772188217925564},{"$f":"'DATA (Real)'!BQ206*BQ$4/$H$4","v":19.185176358719929},{"$f":"'DATA (Real)'!BR206*BR$4/$H$4","v":19.607250238611766},{"$f":"'DATA (Real)'!BS206*BS$4/$H$4","v":20.038609743861223},{"$f":"'DATA (Real)'!BT206*BT$4/$H$4","v":20.479459158226174},{"$f":"'DATA (Real)'!BU206*BU$4/$H$4","v":20.93000725970715},{"$f":"'DATA (Real)'!BV206*BV$4/$H$4","v":21.390467419420709},{"$f":"'DATA (Real)'!BW206*BW$4/$H$4","v":21.861057702647965},{"$f":"'DATA (Real)'!BX206*BX$4/$H$4","v":22.34200097210622}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C207","v":"Internal"},{"$f":"'DATA (Real)'!D207","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E207","v":"Reciprocating Engine (ICE) Machine"},null,null,{"$f":"'DATA (Real)'!H207","v":4.9909999999999997},{"$f":"'DATA (Real)'!I207*I$4/$H$4","v":5.1493145199999999},{"$f":"'DATA (Real)'!J207*J$4/$H$4","v":5.2704414163444158},{"$f":"'DATA (Real)'!K207*K$4/$H$4","v":5.3881479413094411},{"$f":"'DATA (Real)'!L207*L$4/$H$4","v":5.5084832453320178},{"$f":"'DATA (Real)'!M207*M$4/$H$4","v":5.6315060378110999},{"$f":"'DATA (Real)'!N207*N$4/$H$4","v":5.7553991706429439},{"$f":"'DATA (Real)'!O207*O$4/$H$4","v":5.8820179523970895},{"$f":"'DATA (Real)'!P207*P$4/$H$4","v":6.0114223473498258},{"$f":"'DATA (Real)'!Q207*Q$4/$H$4","v":6.1436736389915216},{"$f":"'DATA (Real)'!R207*R$4/$H$4","v":6.2788344590493352},{"$f":"'DATA (Real)'!S207*S$4/$H$4","v":6.4169688171484207},{"$f":"'DATA (Real)'!T207*T$4/$H$4","v":6.5581421311256864},{"$f":"'DATA (Real)'!U207*U$4/$H$4","v":6.7024212580104505},{"$f":"'DATA (Real)'!V207*V$4/$H$4","v":6.8498745256866806},{"$f":"'DATA (Real)'!W207*W$4/$H$4","v":7.0005717652517871},{"$f":"'DATA (Real)'!X207*X$4/$H$4","v":7.1545843440873274},{"$f":"'DATA (Real)'!Y207*Y$4/$H$4","v":7.3119851996572489},{"$f":"'DATA (Real)'!Z207*Z$4/$H$4","v":7.4728488740497081},{"$f":"'DATA (Real)'!AA207*AA$4/$H$4","v":7.6372515492788011},{"$f":"'DATA (Real)'!AB207*AB$4/$H$4","v":7.8052710833629355},{"$f":"'DATA (Real)'!AC207*AC$4/$H$4","v":7.9769870471969195},{"$f":"'DATA (Real)'!AD207*AD$4/$H$4","v":8.1524807622352515},{"$f":"'DATA (Real)'!AE207*AE$4/$H$4","v":8.331835339004428},{"$f":"'DATA (Real)'!AF207*AF$4/$H$4","v":8.5151357164625239},{"$f":"'DATA (Real)'!AG207*AG$4/$H$4","v":8.7024687022247011},{"$f":"'DATA (Real)'!AH207*AH$4/$H$4","v":8.8939230136736445},{"$f":"'DATA (Real)'!AI207*AI$4/$H$4","v":9.0895893199744648},{"$f":"'DATA (Real)'!AJ207*AJ$4/$H$4","v":9.2895602850139021},{"$f":"'DATA (Real)'!AK207*AK$4/$H$4","v":9.4939306112842061},{"$f":"'DATA (Real)'!AL207*AL$4/$H$4","v":9.7027970847324596},{"$f":"'DATA (Real)'!AM207*AM$4/$H$4","v":9.9162586205965759},{"$f":"'DATA (Real)'!AN207*AN$4/$H$4","v":10.1344163102497},{"$f":"'DATA (Real)'!AO207*AO$4/$H$4","v":10.357373469075194},{"$f":"'DATA (Real)'!AP207*AP$4/$H$4","v":10.585235685394847},{"$f":"'DATA (Real)'!AQ207*AQ$4/$H$4","v":10.818110870473534},{"$f":"'DATA (Real)'!AR207*AR$4/$H$4","v":11.056109309623952},{"$f":"'DATA (Real)'!AS207*AS$4/$H$4","v":11.299343714435679},{"$f":"'DATA (Real)'!AT207*AT$4/$H$4","v":11.547929276153262},{"$f":"'DATA (Real)'!AU207*AU$4/$H$4","v":11.801983720228634},{"$f":"'DATA (Real)'!AV207*AV$4/$H$4","v":12.061627362073665},{"$f":"'DATA (Real)'!AW207*AW$4/$H$4","v":12.326983164039287},{"$f":"'DATA (Real)'!AX207*AX$4/$H$4","v":12.598176793648152},{"$f":"'DATA (Real)'!AY207*AY$4/$H$4","v":12.875336683108412},{"$f":"'DATA (Real)'!AZ207*AZ$4/$H$4","v":13.158594090136797},{"$f":"'DATA (Real)'!BA207*BA$4/$H$4","v":13.448083160119806},{"$f":"'DATA (Real)'!BB207*BB$4/$H$4","v":13.743940989642443},{"$f":"'DATA (Real)'!BC207*BC$4/$H$4","v":14.046307691414576},{"$f":"'DATA (Real)'!BD207*BD$4/$H$4","v":14.355326460625696},{"$f":"'DATA (Real)'!BE207*BE$4/$H$4","v":14.671143642759461},{"$f":"'DATA (Real)'!BF207*BF$4/$H$4","v":14.993908802900169},{"$f":"'DATA (Real)'!BG207*BG$4/$H$4","v":15.323774796563972},{"$f":"'DATA (Real)'!BH207*BH$4/$H$4","v":15.660897842088382},{"$f":"'DATA (Real)'!BI207*BI$4/$H$4","v":16.005437594614325},{"$f":"'DATA (Real)'!BJ207*BJ$4/$H$4","v":16.357557221695842},{"$f":"'DATA (Real)'!BK207*BK$4/$H$4","v":16.717423480573153},{"$f":"'DATA (Real)'!BL207*BL$4/$H$4","v":17.085206797145759},{"$f":"'DATA (Real)'!BM207*BM$4/$H$4","v":17.461081346682967},{"$f":"'DATA (Real)'!BN207*BN$4/$H$4","v":17.845225136309992},{"$f":"'DATA (Real)'!BO207*BO$4/$H$4","v":18.237820089308816},{"$f":"'DATA (Real)'!BP207*BP$4/$H$4","v":18.639052131273608},{"$f":"'DATA (Real)'!BQ207*BQ$4/$H$4","v":19.049111278161625},{"$f":"'DATA (Real)'!BR207*BR$4/$H$4","v":19.468191726281184},{"$f":"'DATA (Real)'!BS207*BS$4/$H$4","v":19.89649194425937},{"$f":"'DATA (Real)'!BT207*BT$4/$H$4","v":20.334214767033078},{"$f":"'DATA (Real)'!BU207*BU$4/$H$4","v":20.781567491907808},{"$f":"'DATA (Real)'!BV207*BV$4/$H$4","v":21.23876197672978},{"$f":"'DATA (Real)'!BW207*BW$4/$H$4","v":21.706014740217835},{"$f":"'DATA (Real)'!BX207*BX$4/$H$4","v":22.18354706450263}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C208","v":"Internal"},{"$f":"'DATA (Real)'!D208","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E208","v":"NG CCCT (1x1 w/DF)"},null,null,{"$f":"'DATA (Real)'!H208","v":29.554999999999996},{"$f":"'DATA (Real)'!I208*I$4/$H$4","v":30.492484599999997},{"$f":"'DATA (Real)'!J208*J$4/$H$4","v":31.20975677420541},{"$f":"'DATA (Real)'!K208*K$4/$H$4","v":31.906774675495999},{"$f":"'DATA (Real)'!L208*L$4/$H$4","v":32.619359309915403},{"$f":"'DATA (Real)'!M208*M$4/$H$4","v":33.347858334503513},{"$f":"'DATA (Real)'!N208*N$4/$H$4","v":34.081511217862598},{"$f":"'DATA (Real)'!O208*O$4/$H$4","v":34.831304464655574},{"$f":"'DATA (Real)'!P208*P$4/$H$4","v":35.597593162877992},{"$f":"'DATA (Real)'!Q208*Q$4/$H$4","v":36.380740212461312},{"$f":"'DATA (Real)'!R208*R$4/$H$4","v":37.181116497135463},{"$f":"'DATA (Real)'!S208*S$4/$H$4","v":37.999101060072448},{"$f":"'DATA (Real)'!T208*T$4/$H$4","v":38.83508128339404},{"$f":"'DATA (Real)'!U208*U$4/$H$4","v":39.689453071628705},{"$f":"'DATA (Real)'!V208*V$4/$H$4","v":40.562621039204537},{"$f":"'DATA (Real)'!W208*W$4/$H$4","v":41.45499870206703},{"$f":"'DATA (Real)'!X208*X$4/$H$4","v":42.367008673512508},{"$f":"'DATA (Real)'!Y208*Y$4/$H$4","v":43.29908286432979},{"$f":"'DATA (Real)'!Z208*Z$4/$H$4","v":44.251662687345039},{"$f":"'DATA (Real)'!AA208*AA$4/$H$4","v":45.225199266466625},{"$f":"'DATA (Real)'!AB208*AB$4/$H$4","v":46.220153650328896},{"$f":"'DATA (Real)'!AC208*AC$4/$H$4","v":47.236997030636132},{"$f":"'DATA (Real)'!AD208*AD$4/$H$4","v":48.276210965310128},{"$f":"'DATA (Real)'!AE208*AE$4/$H$4","v":49.338287606546949},{"$f":"'DATA (Real)'!AF208*AF$4/$H$4","v":50.423729933890982},{"$f":"'DATA (Real)'!AG208*AG$4/$H$4","v":51.533051992436583},{"$f":"'DATA (Real)'!AH208*AH$4/$H$4","v":52.666779136270193},{"$f":"'DATA (Real)'!AI208*AI$4/$H$4","v":53.825448277268137},{"$f":"'DATA (Real)'!AJ208*AJ$4/$H$4","v":55.009608139368034},{"$f":"'DATA (Real)'!AK208*AK$4/$H$4","v":56.219819518434129},{"$f":"'DATA (Real)'!AL208*AL$4/$H$4","v":57.456655547839681},{"$f":"'DATA (Real)'!AM208*AM$4/$H$4","v":58.720701969892161},{"$f":"'DATA (Real)'!AN208*AN$4/$H$4","v":60.012557413229786},{"$f":"'DATA (Real)'!AO208*AO$4/$H$4","v":61.332833676320845},{"$f":"'DATA (Real)'!AP208*AP$4/$H$4","v":62.682156017199901},{"$f":"'DATA (Real)'!AQ208*AQ$4/$H$4","v":64.061163449578302},{"$f":"'DATA (Real)'!AR208*AR$4/$H$4","v":65.470509045469015},{"$f":"'DATA (Real)'!AS208*AS$4/$H$4","v":66.910860244469333},{"$f":"'DATA (Real)'!AT208*AT$4/$H$4","v":68.382899169847661},{"$f":"'DATA (Real)'!AU208*AU$4/$H$4","v":69.887322951584309},{"$f":"'DATA (Real)'!AV208*AV$4/$H$4","v":71.424844056519163},{"$f":"'DATA (Real)'!AW208*AW$4/$H$4","v":72.996190625762594},{"$f":"'DATA (Real)'!AX208*AX$4/$H$4","v":74.602106819529368},{"$f":"'DATA (Real)'!AY208*AY$4/$H$4","v":76.243353169559015},{"$f":"'DATA (Real)'!AZ208*AZ$4/$H$4","v":77.920706939289317},{"$f":"'DATA (Real)'!BA208*BA$4/$H$4","v":79.634962491953701},{"$f":"'DATA (Real)'!BB208*BB$4/$H$4","v":81.386931666776675},{"$f":"'DATA (Real)'!BC208*BC$4/$H$4","v":83.177444163445742},{"$f":"'DATA (Real)'!BD208*BD$4/$H$4","v":85.007347935041565},{"$f":"'DATA (Real)'!BE208*BE$4/$H$4","v":86.877509589612472},{"$f":"'DATA (Real)'!BF208*BF$4/$H$4","v":88.78881480058395},{"$f":"'DATA (Real)'!BG208*BG$4/$H$4","v":90.742168726196795},{"$f":"'DATA (Real)'!BH208*BH$4/$H$4","v":92.738496438173129},{"$f":"'DATA (Real)'!BI208*BI$4/$H$4","v":94.778743359812935},{"$f":"'DATA (Real)'!BJ208*BJ$4/$H$4","v":96.863875713728817},{"$f":"'DATA (Real)'!BK208*BK$4/$H$4","v":98.99488097943086},{"$f":"'DATA (Real)'!BL208*BL$4/$H$4","v":101.17276836097835},{"$f":"'DATA (Real)'!BM208*BM$4/$H$4","v":103.39856926491987},{"$f":"'DATA (Real)'!BN208*BN$4/$H$4","v":105.6733377887481},{"$f":"'DATA (Real)'!BO208*BO$4/$H$4","v":107.99815122010058},{"$f":"'DATA (Real)'!BP208*BP$4/$H$4","v":110.37411054694279},{"$f":"'DATA (Real)'!BQ208*BQ$4/$H$4","v":112.80234097897554},{"$f":"'DATA (Real)'!BR208*BR$4/$H$4","v":115.28399248051299},{"$f":"'DATA (Real)'!BS208*BS$4/$H$4","v":117.82024031508429},{"$f":"'DATA (Real)'!BT208*BT$4/$H$4","v":120.41228560201614},{"$f":"'DATA (Real)'!BU208*BU$4/$H$4","v":123.06135588526051},{"$f":"'DATA (Real)'!BV208*BV$4/$H$4","v":125.76870571473624},{"$f":"'DATA (Real)'!BW208*BW$4/$H$4","v":128.53561724046043},{"$f":"'DATA (Real)'!BX208*BX$4/$H$4","v":131.36340081975058}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C209","v":"Internal"},{"$f":"'DATA (Real)'!D209","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E209","v":"Hydrogen Fuel Cell with 40 hrs Storage "},{"$f":"'DATA (Real)'!F209","v":159.81843400447426},{"$f":"'DATA (Real)'!G209*G$4/100","v":163.8138948545861},{"$f":"'DATA (Real)'!H209*H$4/100","v":175.59394896831637},{"$f":"'DATA (Real)'!I209*I$4/100","v":181.16378902959136},{"$f":"'DATA (Real)'!J209*J$4/100","v":185.42528974195201},{"$f":"'DATA (Real)'!K209*K$4/100","v":189.56645454618891},{"$f":"'DATA (Real)'!L209*L$4/100","v":193.80010536438712},{"$f":"'DATA (Real)'!M209*M$4/100","v":198.1283077175251},{"$f":"'DATA (Real)'!N209*N$4/100","v":202.48713048731068},{"$f":"'DATA (Real)'!O209*O$4/100","v":206.94184735803151},{"$f":"'DATA (Real)'!P209*P$4/100","v":211.49456799990821},{"$f":"'DATA (Real)'!Q209*Q$4/100","v":216.14744849590616},{"$f":"'DATA (Real)'!R209*R$4/100","v":220.90269236281611},{"$f":"'DATA (Real)'!S209*S$4/100","v":225.76255159479808},{"$f":"'DATA (Real)'!T209*T$4/100","v":230.72932772988364},{"$f":"'DATA (Real)'!U209*U$4/100","v":235.80537293994109},{"$f":"'DATA (Real)'!V209*V$4/100","v":240.99309114461977},{"$f":"'DATA (Real)'!W209*W$4/100","v":246.29493914980139},{"$f":"'DATA (Real)'!X209*X$4/100","v":251.71342781109703},{"$f":"'DATA (Real)'!Y209*Y$4/100","v":257.25112322294115},{"$f":"'DATA (Real)'!Z209*Z$4/100","v":262.91064793384589},{"$f":"'DATA (Real)'!AA209*AA$4/100","v":268.69468218839052},{"$f":"'DATA (Real)'!AB209*AB$4/100","v":274.60596519653512},{"$f":"'DATA (Real)'!AC209*AC$4/100","v":280.64729643085889},{"$f":"'DATA (Real)'!AD209*AD$4/100","v":286.82153695233774},{"$f":"'DATA (Real)'!AE209*AE$4/100","v":293.13161076528917},{"$f":"'DATA (Real)'!AF209*AF$4/100","v":299.58050620212555},{"$f":"'DATA (Real)'!AG209*AG$4/100","v":306.17127733857234},{"$f":"'DATA (Real)'!AH209*AH$4/100","v":312.90704544002091},{"$f":"'DATA (Real)'!AI209*AI$4/100","v":319.79100043970141},{"$f":"'DATA (Real)'!AJ209*AJ$4/100","v":326.82640244937483},{"$f":"'DATA (Real)'!AK209*AK$4/100","v":334.01658330326097},{"$f":"'DATA (Real)'!AL209*AL$4/100","v":341.36494813593276},{"$f":"'DATA (Real)'!AM209*AM$4/100","v":348.87497699492337},{"$f":"'DATA (Real)'!AN209*AN$4/100","v":356.55022648881163},{"$f":"'DATA (Real)'!AO209*AO$4/100","v":364.39433147156552},{"$f":"'DATA (Real)'!AP209*AP$4/100","v":372.41100676393995},{"$f":"'DATA (Real)'!AQ209*AQ$4/100","v":380.60404891274658},{"$f":"'DATA (Real)'!AR209*AR$4/100","v":388.97733798882706},{"$f":"'DATA (Real)'!AS209*AS$4/100","v":397.53483942458121},{"$f":"'DATA (Real)'!AT209*AT$4/100","v":406.28060589192205},{"$f":"'DATA (Real)'!AU209*AU$4/100","v":415.21877922154425},{"$f":"'DATA (Real)'!AV209*AV$4/100","v":424.3535923644182},{"$f":"'DATA (Real)'!AW209*AW$4/100","v":433.68937139643543},{"$f":"'DATA (Real)'!AX209*AX$4/100","v":443.23053756715706},{"$f":"'DATA (Real)'!AY209*AY$4/100","v":452.98160939363459},{"$f":"'DATA (Real)'!AZ209*AZ$4/100","v":462.94720480029457},{"$f":"'DATA (Real)'!BA209*BA$4/100","v":473.13204330590105},{"$f":"'DATA (Real)'!BB209*BB$4/100","v":483.54094825863081},{"$f":"'DATA (Real)'!BC209*BC$4/100","v":494.17884912032076},{"$f":"'DATA (Real)'!BD209*BD$4/100","v":505.05078380096779},{"$f":"'DATA (Real)'!BE209*BE$4/100","v":516.16190104458906},{"$f":"'DATA (Real)'!BF209*BF$4/100","v":527.51746286756998},{"$f":"'DATA (Real)'!BG209*BG$4/100","v":539.12284705065656},{"$f":"'DATA (Real)'!BH209*BH$4/100","v":550.98354968577098},{"$f":"'DATA (Real)'!BI209*BI$4/100","v":563.10518777885795},{"$f":"'DATA (Real)'!BJ209*BJ$4/100","v":575.49350190999291},{"$f":"'DATA (Real)'!BK209*BK$4/100","v":588.15435895201279},{"$f":"'DATA (Real)'!BL209*BL$4/100","v":601.09375484895702},{"$f":"'DATA (Real)'!BM209*BM$4/100","v":614.3178174556341},{"$f":"'DATA (Real)'!BN209*BN$4/100","v":627.83280943965804},{"$f":"'DATA (Real)'!BO209*BO$4/100","v":641.6451312473306},{"$f":"'DATA (Real)'!BP209*BP$4/100","v":655.76132413477183},{"$f":"'DATA (Real)'!BQ209*BQ$4/100","v":670.18807326573688},{"$f":"'DATA (Real)'!BR209*BR$4/100","v":684.93221087758309},{"$f":"'DATA (Real)'!BS209*BS$4/100","v":700.00071951688994},{"$f":"'DATA (Real)'!BT209*BT$4/100","v":715.40073534626151},{"$f":"'DATA (Real)'!BU209*BU$4/100","v":731.13955152387939},{"$f":"'DATA (Real)'!BV209*BV$4/100","v":747.22462165740478},{"$f":"'DATA (Real)'!BW209*BW$4/100","v":763.66356333386761},{"$f":"'DATA (Real)'!BX209*BX$4/100","v":780.46416172721274}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C210","v":"Internal"},{"$f":"'DATA (Real)'!D210","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E210","v":"7F.04 CT Frame Greenfield + amonia + storage"},null,null,{"$f":"'DATA (Real)'!H210","v":15},{"$f":"'DATA (Real)'!I210*I$4/$H$4","v":15.4758},{"$f":"'DATA (Real)'!J210*J$4/$H$4","v":15.839835953749999},{"$f":"'DATA (Real)'!K210*K$4/$H$4","v":16.193592290050415},{"$f":"'DATA (Real)'!L210*L$4/$H$4","v":16.555249184528208},{"$f":"'DATA (Real)'!M210*M$4/$H$4","v":16.924983082982671},{"$f":"'DATA (Real)'!N210*N$4/$H$4","v":17.297332710808288},{"$f":"'DATA (Real)'!O210*O$4/$H$4","v":17.677874030446073},{"$f":"'DATA (Real)'!P210*P$4/$H$4","v":18.066787259115888},{"$f":"'DATA (Real)'!Q210*Q$4/$H$4","v":18.464256578816435},{"$f":"'DATA (Real)'!R210*R$4/$H$4","v":18.870470223550395},{"$f":"'DATA (Real)'!S210*S$4/$H$4","v":19.285620568468509},{"$f":"'DATA (Real)'!T210*T$4/$H$4","v":19.709904220974813},{"$f":"'DATA (Real)'!U210*U$4/$H$4","v":20.143522113836259},{"$f":"'DATA (Real)'!V210*V$4/$H$4","v":20.586679600340659},{"$f":"'DATA (Real)'!W210*W$4/$H$4","v":21.039586551548151},{"$f":"'DATA (Real)'!X210*X$4/$H$4","v":21.502457455682208},{"$f":"'DATA (Real)'!Y210*Y$4/$H$4","v":21.975511519707219},{"$f":"'DATA (Real)'!Z210*Z$4/$H$4","v":22.458972773140779},{"$f":"'DATA (Real)'!AA210*AA$4/$H$4","v":22.953070174149875},{"$f":"'DATA (Real)'!AB210*AB$4/$H$4","v":23.458037717981171},{"$f":"'DATA (Real)'!AC210*AC$4/$H$4","v":23.974114547776761},{"$f":"'DATA (Real)'!AD210*AD$4/$H$4","v":24.501545067827848},{"$f":"'DATA (Real)'!AE210*AE$4/$H$4","v":25.040579059320059},{"$f":"'DATA (Real)'!AF210*AF$4/$H$4","v":25.591471798625101},{"$f":"'DATA (Real)'!AG210*AG$4/$H$4","v":26.154484178194853},{"$f":"'DATA (Real)'!AH210*AH$4/$H$4","v":26.729882830115141},{"$f":"'DATA (Real)'!AI210*AI$4/$H$4","v":27.317940252377674},{"$f":"'DATA (Real)'!AJ210*AJ$4/$H$4","v":27.918934937929983},{"$f":"'DATA (Real)'!AK210*AK$4/$H$4","v":28.53315150656444},{"$f":"'DATA (Real)'!AL210*AL$4/$H$4","v":29.160880839708859},{"$f":"'DATA (Real)'!AM210*AM$4/$H$4","v":29.802420218182458},{"$f":"'DATA (Real)'!AN210*AN$4/$H$4","v":30.458073462982469},{"$f":"'DATA (Real)'!AO210*AO$4/$H$4","v":31.128151079168084},{"$f":"'DATA (Real)'!AP210*AP$4/$H$4","v":31.812970402909784},{"$f":"'DATA (Real)'!AQ210*AQ$4/$H$4","v":32.512855751773799},{"$f":"'DATA (Real)'!AR210*AR$4/$H$4","v":33.228138578312823},{"$f":"'DATA (Real)'!AS210*AS$4/$H$4","v":33.959157627035701},{"$f":"'DATA (Real)'!AT210*AT$4/$H$4","v":34.706259094830486},{"$f":"'DATA (Real)'!AU210*AU$4/$H$4","v":35.469796794916753},{"$f":"'DATA (Real)'!AV210*AV$4/$H$4","v":36.250132324404923},{"$f":"'DATA (Real)'!AW210*AW$4/$H$4","v":37.04763523554184},{"$f":"'DATA (Real)'!AX210*AX$4/$H$4","v":37.862683210723766},{"$f":"'DATA (Real)'!AY210*AY$4/$H$4","v":38.695662241359685},{"$f":"'DATA (Real)'!AZ210*AZ$4/$H$4","v":39.546966810669595},{"$f":"'DATA (Real)'!BA210*BA$4/$H$4","v":40.41700008050433},{"$f":"'DATA (Real)'!BB210*BB$4/$H$4","v":41.306174082275426},{"$f":"'DATA (Real)'!BC210*BC$4/$H$4","v":42.214909912085488},{"$f":"'DATA (Real)'!BD210*BD$4/$H$4","v":43.143637930151364},{"$f":"'DATA (Real)'!BE210*BE$4/$H$4","v":44.092797964614689},{"$f":"'DATA (Real)'!BF210*BF$4/$H$4","v":45.062839519836217},{"$f":"'DATA (Real)'!BG210*BG$4/$H$4","v":46.054221989272612},{"$f":"'DATA (Real)'!BH210*BH$4/$H$4","v":47.067414873036618},{"$f":"'DATA (Real)'!BI210*BI$4/$H$4","v":48.102898000243421},{"$f":"'DATA (Real)'!BJ210*BJ$4/$H$4","v":49.161161756248781},{"$f":"'DATA (Real)'!BK210*BK$4/$H$4","v":50.242707314886253},{"$f":"'DATA (Real)'!BL210*BL$4/$H$4","v":51.34804687581375},{"$f":"'DATA (Real)'!BM210*BM$4/$H$4","v":52.477703907081647},{"$f":"'DATA (Real)'!BN210*BN$4/$H$4","v":53.632213393037446},{"$f":"'DATA (Real)'!BO210*BO$4/$H$4","v":54.81212208768428},{"$f":"'DATA (Real)'!BP210*BP$4/$H$4","v":56.017988773613332},{"$f":"'DATA (Real)'!BQ210*BQ$4/$H$4","v":57.250384526632828},{"$f":"'DATA (Real)'!BR210*BR$4/$H$4","v":58.509892986218752},{"$f":"'DATA (Real)'!BS210*BS$4/$H$4","v":59.797110631915558},{"$f":"'DATA (Real)'!BT210*BT$4/$H$4","v":61.112647065817711},{"$f":"'DATA (Real)'!BU210*BU$4/$H$4","v":62.457125301265698},{"$f":"'DATA (Real)'!BV210*BV$4/$H$4","v":63.831182057893557},{"$f":"'DATA (Real)'!BW210*BW$4/$H$4","v":65.235468063167218},{"$f":"'DATA (Real)'!BX210*BX$4/$H$4","v":66.670648360556882}]
[]
[null,null,null,{"$f":"'DATA (Real)'!D212","v":"Round-Trip Efficiency"}]
[null,null,{"$f":"'DATA (Real)'!C213","v":"Internal"},{"$f":"'DATA (Real)'!D213","v":"Round-Trip Efficiency"},{"$f":"'DATA (Real)'!E213","v":"Distribution Scale 4hr Lithium-Ion"},{"$f":"'DATA (Real)'!F213","v":0.86},{"$f":"'DATA (Real)'!G213","v":0.86},{"$f":"'DATA (Real)'!H213","v":0.86},{"$f":"'DATA (Real)'!I213","v":0.86},{"$f":"'DATA (Real)'!J213","v":0.86},{"$f":"'DATA (Real)'!K213","v":0.86},{"$f":"'DATA (Real)'!L213","v":0.86},{"$f":"'DATA (Real)'!M213","v":0.86},{"$f":"'DATA (Real)'!N213","v":0.86},{"$f":"'DATA (Real)'!O213","v":0.86},{"$f":"'DATA (Real)'!P213","v":0.86},{"$f":"'DATA (Real)'!Q213","v":0.86},{"$f":"'DATA (Real)'!R213","v":0.86},{"$f":"'DATA (Real)'!S213","v":0.86},{"$f":"'DATA (Real)'!T213","v":0.86},{"$f":"'DATA (Real)'!U213","v":0.86},{"$f":"'DATA (Real)'!V213","v":0.86},{"$f":"'DATA (Real)'!W213","v":0.86},{"$f":"'DATA (Real)'!X213","v":0.86},{"$f":"'DATA (Real)'!Y213","v":0.86},{"$f":"'DATA (Real)'!Z213","v":0.86},{"$f":"'DATA (Real)'!AA213","v":0.86},{"$f":"'DATA (Real)'!AB213","v":0.86},{"$f":"'DATA (Real)'!AC213","v":0.86},{"$f":"'DATA (Real)'!AD213","v":0.86},{"$f":"'DATA (Real)'!AE213","v":0.86},{"$f":"'DATA (Real)'!AF213","v":0.86},{"$f":"'DATA (Real)'!AG213","v":0.86},{"$f":"'DATA (Real)'!AH213","v":0.86},{"$f":"'DATA (Real)'!AI213","v":0.86},{"$f":"'DATA (Real)'!AJ213","v":0.86},{"$f":"'DATA (Real)'!AK213","v":0.86},{"$f":"'DATA (Real)'!AL213","v":0.86},{"$f":"'DATA (Real)'!AM213","v":0.86},{"$f":"'DATA (Real)'!AN213","v":0.86},{"$f":"'DATA (Real)'!AO213","v":0.86},{"$f":"'DATA (Real)'!AP213","v":0.86},{"$f":"'DATA (Real)'!AQ213","v":0.86},{"$f":"'DATA (Real)'!AR213","v":0.86},{"$f":"'DATA (Real)'!AS213","v":0.86},{"$f":"'DATA (Real)'!AT213","v":0.86},{"$f":"'DATA (Real)'!AU213","v":0.86},{"$f":"'DATA (Real)'!AV213","v":0.86},{"$f":"'DATA (Real)'!AW213","v":0.86},{"$f":"'DATA (Real)'!AX213","v":0.86},{"$f":"'DATA (Real)'!AY213","v":0.86},{"$f":"'DATA (Real)'!AZ213","v":0.86},{"$f":"'DATA (Real)'!BA213","v":0.86},{"$f":"'DATA (Real)'!BB213","v":0.86},{"$f":"'DATA (Real)'!BC213","v":0.86},{"$f":"'DATA (Real)'!BD213","v":0.86},{"$f":"'DATA (Real)'!BE213","v":0.86},{"$f":"'DATA (Real)'!BF213","v":0.86},{"$f":"'DATA (Real)'!BG213","v":0.86},{"$f":"'DATA (Real)'!BH213","v":0.86},{"$f":"'DATA (Real)'!BI213","v":0.86},{"$f":"'DATA (Real)'!BJ213","v":0.86},{"$f":"'DATA (Real)'!BK213","v":0.86},{"$f":"'DATA (Real)'!BL213","v":0.86},{"$f":"'DATA (Real)'!BM213","v":0.86},{"$f":"'DATA (Real)'!BN213","v":0.86},{"$f":"'DATA (Real)'!BO213","v":0.86},{"$f":"'DATA (Real)'!BP213","v":0.86},{"$f":"'DATA (Real)'!BQ213","v":0.86},{"$f":"'DATA (Real)'!BR213","v":0.86},{"$f":"'DATA (Real)'!BS213","v":0.86},{"$f":"'DATA (Real)'!BT213","v":0.86},{"$f":"'DATA (Real)'!BU213","v":0.86},{"$f":"'DATA (Real)'!BV213","v":0.86},{"$f":"'DATA (Real)'!BW213","v":0.86},{"$f":"'DATA (Real)'!BX213","v":0.86}]
[null,null,{"$f":"'DATA (Real)'!C214","v":"Internal"},{"$f":"'DATA (Real)'!D214","v":"Round-Trip Efficiency"},{"$f":"'DATA (Real)'!E214","v":"Distribution Scale 8hr Lithium-Ion"},{"$f":"'DATA (Real)'!F214","v":0.86},{"$f":"'DATA (Real)'!G214","v":0.86},{"$f":"'DATA (Real)'!H214","v":0.86},{"$f":"'DATA (Real)'!I214","v":0.86},{"$f":"'DATA (Real)'!J214","v":0.86},{"$f":"'DATA (Real)'!K214","v":0.86},{"$f":"'DATA (Real)'!L214","v":0.86},{"$f":"'DATA (Real)'!M214","v":0.86},{"$f":"'DATA (Real)'!N214","v":0.86},{"$f":"'DATA (Real)'!O214","v":0.86},{"$f":"'DATA (Real)'!P214","v":0.86},{"$f":"'DATA (Real)'!Q214","v":0.86},{"$f":"'DATA (Real)'!R214","v":0.86},{"$f":"'DATA (Real)'!S214","v":0.86},{"$f":"'DATA (Real)'!T214","v":0.86},{"$f":"'DATA (Real)'!U214","v":0.86},{"$f":"'DATA (Real)'!V214","v":0.86},{"$f":"'DATA (Real)'!W214","v":0.86},{"$f":"'DATA (Real)'!X214","v":0.86},{"$f":"'DATA (Real)'!Y214","v":0.86},{"$f":"'DATA (Real)'!Z214","v":0.86},{"$f":"'DATA (Real)'!AA214","v":0.86},{"$f":"'DATA (Real)'!AB214","v":0.86},{"$f":"'DATA (Real)'!AC214","v":0.86},{"$f":"'DATA (Real)'!AD214","v":0.86},{"$f":"'DATA (Real)'!AE214","v":0.86},{"$f":"'DATA (Real)'!AF214","v":0.86},{"$f":"'DATA (Real)'!AG214","v":0.86},{"$f":"'DATA (Real)'!AH214","v":0.86},{"$f":"'DATA (Real)'!AI214","v":0.86},{"$f":"'DATA (Real)'!AJ214","v":0.86},{"$f":"'DATA (Real)'!AK214","v":0.86},{"$f":"'DATA (Real)'!AL214","v":0.86},{"$f":"'DATA (Real)'!AM214","v":0.86},{"$f":"'DATA (Real)'!AN214","v":0.86},{"$f":"'DATA (Real)'!AO214","v":0.86},{"$f":"'DATA (Real)'!AP214","v":0.86},{"$f":"'DATA (Real)'!AQ214","v":0.86},{"$f":"'DATA (Real)'!AR214","v":0.86},{"$f":"'DATA (Real)'!AS214","v":0.86},{"$f":"'DATA (Real)'!AT214","v":0.86},{"$f":"'DATA (Real)'!AU214","v":0.86},{"$f":"'DATA (Real)'!AV214","v":0.86},{"$f":"'DATA (Real)'!AW214","v":0.86},{"$f":"'DATA (Real)'!AX214","v":0.86},{"$f":"'DATA (Real)'!AY214","v":0.86},{"$f":"'DATA (Real)'!AZ214","v":0.86},{"$f":"'DATA (Real)'!BA214","v":0.86},{"$f":"'DATA (Real)'!BB214","v":0.86},{"$f":"'DATA (Real)'!BC214","v":0.86},{"$f":"'DATA (Real)'!BD214","v":0.86},{"$f":"'DATA (Real)'!BE214","v":0.86},{"$f":"'DATA (Real)'!BF214","v":0.86},{"$f":"'DATA (Real)'!BG214","v":0.86},{"$f":"'DATA (Real)'!BH214","v":0.86},{"$f":"'DATA (Real)'!BI214","v":0.86},{"$f":"'DATA (Real)'!BJ214","v":0.86},{"$f":"'DATA (Real)'!BK214","v":0.86},{"$f":"'DATA (Real)'!BL214","v":0.86},{"$f":"'DATA (Real)'!BM214","v":0.86},{"$f":"'DATA (Real)'!BN214","v":0.86},{"$f":"'DATA (Real)'!BO214","v":0.86},{"$f":"'DATA (Real)'!BP214","v":0.86},{"$f":"'DATA (Real)'!BQ214","v":0.86},{"$f":"'DATA (Real)'!BR214","v":0.86},{"$f":"'DATA (Real)'!BS214","v":0.86},{"$f":"'DATA (Real)'!BT214","v":0.86},{"$f":"'DATA (Real)'!BU214","v":0.86},{"$f":"'DATA (Real)'!BV214","v":0.86},{"$f":"'DATA (Real)'!BW214","v":0.86},{"$f":"'DATA (Real)'!BX214","v":0.86}]
[null,null,{"$f":"'DATA (Real)'!C215","v":"Internal"},{"$f":"'DATA (Real)'!D215","v":"Round-Trip Efficiency"},{"$f":"'DATA (Real)'!E215","v":"4hr Lithium-Ion"},{"$f":"'DATA (Real)'!F215","v":0.86},{"$f":"'DATA (Real)'!G215","v":0.86},{"$f":"'DATA (Real)'!H215","v":0.86},{"$f":"'DATA (Real)'!I215","v":0.86},{"$f":"'DATA (Real)'!J215","v":0.86},{"$f":"'DATA (Real)'!K215","v":0.86},{"$f":"'DATA (Real)'!L215","v":0.86},{"$f":"'DATA (Real)'!M215","v":0.86},{"$f":"'DATA (Real)'!N215","v":0.86},{"$f":"'DATA (Real)'!O215","v":0.86},{"$f":"'DATA (Real)'!P215","v":0.86},{"$f":"'DATA (Real)'!Q215","v":0.86},{"$f":"'DATA (Real)'!R215","v":0.86},{"$f":"'DATA (Real)'!S215","v":0.86},{"$f":"'DATA (Real)'!T215","v":0.86},{"$f":"'DATA (Real)'!U215","v":0.86},{"$f":"'DATA (Real)'!V215","v":0.86},{"$f":"'DATA (Real)'!W215","v":0.86},{"$f":"'DATA (Real)'!X215","v":0.86},{"$f":"'DATA (Real)'!Y215","v":0.86},{"$f":"'DATA (Real)'!Z215","v":0.86},{"$f":"'DATA (Real)'!AA215","v":0.86},{"$f":"'DATA (Real)'!AB215","v":0.86},{"$f":"'DATA (Real)'!AC215","v":0.86},{"$f":"'DATA (Real)'!AD215","v":0.86},{"$f":"'DATA (Real)'!AE215","v":0.86},{"$f":"'DATA (Real)'!AF215","v":0.86},{"$f":"'DATA (Real)'!AG215","v":0.86},{"$f":"'DATA (Real)'!AH215","v":0.86},{"$f":"'DATA (Real)'!AI215","v":0.86},{"$f":"'DATA (Real)'!AJ215","v":0.86},{"$f":"'DATA (Real)'!AK215","v":0.86},{"$f":"'DATA (Real)'!AL215","v":0.86},{"$f":"'DATA (Real)'!AM215","v":0.86},{"$f":"'DATA (Real)'!AN215","v":0.86},{"$f":"'DATA (Real)'!AO215","v":0.86},{"$f":"'DATA (Real)'!AP215","v":0.86},{"$f":"'DATA (Real)'!AQ215","v":0.86},{"$f":"'DATA (Real)'!AR215","v":0.86},{"$f":"'DATA (Real)'!AS215","v":0.86},{"$f":"'DATA (Real)'!AT215","v":0.86},{"$f":"'DATA (Real)'!AU215","v":0.86},{"$f":"'DATA (Real)'!AV215","v":0.86},{"$f":"'DATA (Real)'!AW215","v":0.86},{"$f":"'DATA (Real)'!AX215","v":0.86},{"$f":"'DATA (Real)'!AY215","v":0.86},{"$f":"'DATA (Real)'!AZ215","v":0.86},{"$f":"'DATA (Real)'!BA215","v":0.86},{"$f":"'DATA (Real)'!BB215","v":0.86},{"$f":"'DATA (Real)'!BC215","v":0.86},{"$f":"'DATA (Real)'!BD215","v":0.86},{"$f":"'DATA (Real)'!BE215","v":0.86},{"$f":"'DATA (Real)'!BF215","v":0.86},{"$f":"'DATA (Real)'!BG215","v":0.86},{"$f":"'DATA (Real)'!BH215","v":0.86},{"$f":"'DATA (Real)'!BI215","v":0.86},{"$f":"'DATA (Real)'!BJ215","v":0.86},{"$f":"'DATA (Real)'!BK215","v":0.86},{"$f":"'DATA (Real)'!BL215","v":0.86},{"$f":"'DATA (Real)'!BM215","v":0.86},{"$f":"'DATA (Real)'!BN215","v":0.86},{"$f":"'DATA (Real)'!BO215","v":0.86},{"$f":"'DATA (Real)'!BP215","v":0.86},{"$f":"'DATA (Real)'!BQ215","v":0.86},{"$f":"'DATA (Real)'!BR215","v":0.86},{"$f":"'DATA (Real)'!BS215","v":0.86},{"$f":"'DATA (Real)'!BT215","v":0.86},{"$f":"'DATA (Real)'!BU215","v":0.86},{"$f":"'DATA (Real)'!BV215","v":0.86},{"$f":"'DATA (Real)'!BW215","v":0.86},{"$f":"'DATA (Real)'!BX215","v":0.86}]
[null,null,{"$f":"'DATA (Real)'!C216","v":"Internal"},{"$f":"'DATA (Real)'!D216","v":"Round-Trip Efficiency"},{"$f":"'DATA (Real)'!E216","v":"8hr Lithium-Ion"},{"$f":"'DATA (Real)'!F216","v":0.86},{"$f":"'DATA (Real)'!G216","v":0.86},{"$f":"'DATA (Real)'!H216","v":0.86},{"$f":"'DATA (Real)'!I216","v":0.86},{"$f":"'DATA (Real)'!J216","v":0.86},{"$f":"'DATA (Real)'!K216","v":0.86},{"$f":"'DATA (Real)'!L216","v":0.86},{"$f":"'DATA (Real)'!M216","v":0.86},{"$f":"'DATA (Real)'!N216","v":0.86},{"$f":"'DATA (Real)'!O216","v":0.86},{"$f":"'DATA (Real)'!P216","v":0.86},{"$f":"'DATA (Real)'!Q216","v":0.86},{"$f":"'DATA (Real)'!R216","v":0.86},{"$f":"'DATA (Real)'!S216","v":0.86},{"$f":"'DATA (Real)'!T216","v":0.86},{"$f":"'DATA (Real)'!U216","v":0.86},{"$f":"'DATA (Real)'!V216","v":0.86},{"$f":"'DATA (Real)'!W216","v":0.86},{"$f":"'DATA (Real)'!X216","v":0.86},{"$f":"'DATA (Real)'!Y216","v":0.86},{"$f":"'DATA (Real)'!Z216","v":0.86},{"$f":"'DATA (Real)'!AA216","v":0.86},{"$f":"'DATA (Real)'!AB216","v":0.86},{"$f":"'DATA (Real)'!AC216","v":0.86},{"$f":"'DATA (Real)'!AD216","v":0.86},{"$f":"'DATA (Real)'!AE216","v":0.86},{"$f":"'DATA (Real)'!AF216","v":0.86},{"$f":"'DATA (Real)'!AG216","v":0.86},{"$f":"'DATA (Real)'!AH216","v":0.86},{"$f":"'DATA (Real)'!AI216","v":0.86},{"$f":"'DATA (Real)'!AJ216","v":0.86},{"$f":"'DATA (Real)'!AK216","v":0.86},{"$f":"'DATA (Real)'!AL216","v":0.86},{"$f":"'DATA (Real)'!AM216","v":0.86},{"$f":"'DATA (Real)'!AN216","v":0.86},{"$f":"'DATA (Real)'!AO216","v":0.86},{"$f":"'DATA (Real)'!AP216","v":0.86},{"$f":"'DATA (Real)'!AQ216","v":0.86},{"$f":"'DATA (Real)'!AR216","v":0.86},{"$f":"'DATA (Real)'!AS216","v":0.86},{"$f":"'DATA (Real)'!AT216","v":0.86},{"$f":"'DATA (Real)'!AU216","v":0.86},{"$f":"'DATA (Real)'!AV216","v":0.86},{"$f":"'DATA (Real)'!AW216","v":0.86},{"$f":"'DATA (Real)'!AX216","v":0.86},{"$f":"'DATA (Real)'!AY216","v":0.86},{"$f":"'DATA (Real)'!AZ216","v":0.86},{"$f":"'DATA (Real)'!BA216","v":0.86},{"$f":"'DATA (Real)'!BB216","v":0.86},{"$f":"'DATA (Real)'!BC216","v":0.86},{"$f":"'DATA (Real)'!BD216","v":0.86},{"$f":"'DATA (Real)'!BE216","v":0.86},{"$f":"'DATA (Real)'!BF216","v":0.86},{"$f":"'DATA (Real)'!BG216","v":0.86},{"$f":"'DATA (Real)'!BH216","v":0.86},{"$f":"'DATA (Real)'!BI216","v":0.86},{"$f":"'DATA (Real)'!BJ216","v":0.86},{"$f":"'DATA (Real)'!BK216","v":0.86},{"$f":"'DATA (Real)'!BL216","v":0.86},{"$f":"'DATA (Real)'!BM216","v":0.86},{"$f":"'DATA (Real)'!BN216","v":0.86},{"$f":"'DATA (Real)'!BO216","v":0.86},{"$f":"'DATA (Real)'!BP216","v":0.86},{"$f":"'DATA (Real)'!BQ216","v":0.86},{"$f":"'DATA (Real)'!BR216","v":0.86},{"$f":"'DATA (Real)'!BS216","v":0.86},{"$f":"'DATA (Real)'!BT216","v":0.86},{"$f":"'DATA (Real)'!BU216","v":0.86},{"$f":"'DATA (Real)'!BV216","v":0.86},{"$f":"'DATA (Real)'!BW216","v":0.86},{"$f":"'DATA (Real)'!BX216","v":0.86}]
[null,null,{"$f":"'DATA (Real)'!C217","v":"Internal"},{"$f":"'DATA (Real)'!D217","v":"Round-Trip Efficiency"},{"$f":"'DATA (Real)'!E217","v":"16hr Lithium-Ion"},{"$f":"'DATA (Real)'!F217","v":0.86},{"$f":"'DATA (Real)'!G217","v":0.86},{"$f":"'DATA (Real)'!H217","v":0.86},{"$f":"'DATA (Real)'!I217","v":0.86},{"$f":"'DATA (Real)'!J217","v":0.86},{"$f":"'DATA (Real)'!K217","v":0.86},{"$f":"'DATA (Real)'!L217","v":0.86},{"$f":"'DATA (Real)'!M217","v":0.86},{"$f":"'DATA (Real)'!N217","v":0.86},{"$f":"'DATA (Real)'!O217","v":0.86},{"$f":"'DATA (Real)'!P217","v":0.86},{"$f":"'DATA (Real)'!Q217","v":0.86},{"$f":"'DATA (Real)'!R217","v":0.86},{"$f":"'DATA (Real)'!S217","v":0.86},{"$f":"'DATA (Real)'!T217","v":0.86},{"$f":"'DATA (Real)'!U217","v":0.86},{"$f":"'DATA (Real)'!V217","v":0.86},{"$f":"'DATA (Real)'!W217","v":0.86},{"$f":"'DATA (Real)'!X217","v":0.86},{"$f":"'DATA (Real)'!Y217","v":0.86},{"$f":"'DATA (Real)'!Z217","v":0.86},{"$f":"'DATA (Real)'!AA217","v":0.86},{"$f":"'DATA (Real)'!AB217","v":0.86},{"$f":"'DATA (Real)'!AC217","v":0.86},{"$f":"'DATA (Real)'!AD217","v":0.86},{"$f":"'DATA (Real)'!AE217","v":0.86},{"$f":"'DATA (Real)'!AF217","v":0.86},{"$f":"'DATA (Real)'!AG217","v":0.86},{"$f":"'DATA (Real)'!AH217","v":0.86},{"$f":"'DATA (Real)'!AI217","v":0.86},{"$f":"'DATA (Real)'!AJ217","v":0.86},{"$f":"'DATA (Real)'!AK217","v":0.86},{"$f":"'DATA (Real)'!AL217","v":0.86},{"$f":"'DATA (Real)'!AM217","v":0.86},{"$f":"'DATA (Real)'!AN217","v":0.86},{"$f":"'DATA (Real)'!AO217","v":0.86},{"$f":"'DATA (Real)'!AP217","v":0.86},{"$f":"'DATA (Real)'!AQ217","v":0.86},{"$f":"'DATA (Real)'!AR217","v":0.86},{"$f":"'DATA (Real)'!AS217","v":0.86},{"$f":"'DATA (Real)'!AT217","v":0.86},{"$f":"'DATA (Real)'!AU217","v":0.86},{"$f":"'DATA (Real)'!AV217","v":0.86},{"$f":"'DATA (Real)'!AW217","v":0.86},{"$f":"'DATA (Real)'!AX217","v":0.86},{"$f":"'DATA (Real)'!AY217","v":0.86},{"$f":"'DATA (Real)'!AZ217","v":0.86},{"$f":"'DATA (Real)'!BA217","v":0.86},{"$f":"'DATA (Real)'!BB217","v":0.86},{"$f":"'DATA (Real)'!BC217","v":0.86},{"$f":"'DATA (Real)'!BD217","v":0.86},{"$f":"'DATA (Real)'!BE217","v":0.86},{"$f":"'DATA (Real)'!BF217","v":0.86},{"$f":"'DATA (Real)'!BG217","v":0.86},{"$f":"'DATA (Real)'!BH217","v":0.86},{"$f":"'DATA (Real)'!BI217","v":0.86},{"$f":"'DATA (Real)'!BJ217","v":0.86},{"$f":"'DATA (Real)'!BK217","v":0.86},{"$f":"'DATA (Real)'!BL217","v":0.86},{"$f":"'DATA (Real)'!BM217","v":0.86},{"$f":"'DATA (Real)'!BN217","v":0.86},{"$f":"'DATA (Real)'!BO217","v":0.86},{"$f":"'DATA (Real)'!BP217","v":0.86},{"$f":"'DATA (Real)'!BQ217","v":0.86},{"$f":"'DATA (Real)'!BR217","v":0.86},{"$f":"'DATA (Real)'!BS217","v":0.86},{"$f":"'DATA (Real)'!BT217","v":0.86},{"$f":"'DATA (Real)'!BU217","v":0.86},{"$f":"'DATA (Real)'!BV217","v":0.86},{"$f":"'DATA (Real)'!BW217","v":0.86},{"$f":"'DATA (Real)'!BX217","v":0.86}]
[null,null,{"$f":"'DATA (Real)'!C218","v":"Internal"},{"$f":"'DATA (Real)'!D218","v":"Round-Trip Efficiency"},{"$f":"'DATA (Real)'!E218","v":"4 hr Vanadium Flow Battery"},{"$f":"'DATA (Real)'!F218","v":0.7},{"$f":"'DATA (Real)'!G218","v":0.7},{"$f":"'DATA (Real)'!H218","v":0.7},{"$f":"'DATA (Real)'!I218","v":0.7},{"$f":"'DATA (Real)'!J218","v":0.7},{"$f":"'DATA (Real)'!K218","v":0.7},{"$f":"'DATA (Real)'!L218","v":0.7},{"$f":"'DATA (Real)'!M218","v":0.7},{"$f":"'DATA (Real)'!N218","v":0.7},{"$f":"'DATA (Real)'!O218","v":0.7},{"$f":"'DATA (Real)'!P218","v":0.7},{"$f":"'DATA (Real)'!Q218","v":0.7},{"$f":"'DATA (Real)'!R218","v":0.7},{"$f":"'DATA (Real)'!S218","v":0.7},{"$f":"'DATA (Real)'!T218","v":0.7},{"$f":"'DATA (Real)'!U218","v":0.7},{"$f":"'DATA (Real)'!V218","v":0.7},{"$f":"'DATA (Real)'!W218","v":0.7},{"$f":"'DATA (Real)'!X218","v":0.7},{"$f":"'DATA (Real)'!Y218","v":0.7},{"$f":"'DATA (Real)'!Z218","v":0.7},{"$f":"'DATA (Real)'!AA218","v":0.7},{"$f":"'DATA (Real)'!AB218","v":0.7},{"$f":"'DATA (Real)'!AC218","v":0.7},{"$f":"'DATA (Real)'!AD218","v":0.7},{"$f":"'DATA (Real)'!AE218","v":0.7},{"$f":"'DATA (Real)'!AF218","v":0.7},{"$f":"'DATA (Real)'!AG218","v":0.7},{"$f":"'DATA (Real)'!AH218","v":0.7},{"$f":"'DATA (Real)'!AI218","v":0.7},{"$f":"'DATA (Real)'!AJ218","v":0.7},{"$f":"'DATA (Real)'!AK218","v":0.7},{"$f":"'DATA (Real)'!AL218","v":0.7},{"$f":"'DATA (Real)'!AM218","v":0.7},{"$f":"'DATA (Real)'!AN218","v":0.7},{"$f":"'DATA (Real)'!AO218","v":0.7},{"$f":"'DATA (Real)'!AP218","v":0.7},{"$f":"'DATA (Real)'!AQ218","v":0.7},{"$f":"'DATA (Real)'!AR218","v":0.7},{"$f":"'DATA (Real)'!AS218","v":0.7},{"$f":"'DATA (Real)'!AT218","v":0.7},{"$f":"'DATA (Real)'!AU218","v":0.7},{"$f":"'DATA (Real)'!AV218","v":0.7},{"$f":"'DATA (Real)'!AW218","v":0.7},{"$f":"'DATA (Real)'!AX218","v":0.7},{"$f":"'DATA (Real)'!AY218","v":0.7},{"$f":"'DATA (Real)'!AZ218","v":0.7},{"$f":"'DATA (Real)'!BA218","v":0.7},{"$f":"'DATA (Real)'!BB218","v":0.7},{"$f":"'DATA (Real)'!BC218","v":0.7},{"$f":"'DATA (Real)'!BD218","v":0.7},{"$f":"'DATA (Real)'!BE218","v":0.7},{"$f":"'DATA (Real)'!BF218","v":0.7},{"$f":"'DATA (Real)'!BG218","v":0.7},{"$f":"'DATA (Real)'!BH218","v":0.7},{"$f":"'DATA (Real)'!BI218","v":0.7},{"$f":"'DATA (Real)'!BJ218","v":0.7},{"$f":"'DATA (Real)'!BK218","v":0.7},{"$f":"'DATA (Real)'!BL218","v":0.7},{"$f":"'DATA (Real)'!BM218","v":0.7},{"$f":"'DATA (Real)'!BN218","v":0.7},{"$f":"'DATA (Real)'!BO218","v":0.7},{"$f":"'DATA (Real)'!BP218","v":0.7},{"$f":"'DATA (Real)'!BQ218","v":0.7},{"$f":"'DATA (Real)'!BR218","v":0.7},{"$f":"'DATA (Real)'!BS218","v":0.7},{"$f":"'DATA (Real)'!BT218","v":0.7},{"$f":"'DATA (Real)'!BU218","v":0.7},{"$f":"'DATA (Real)'!BV218","v":0.7},{"$f":"'DATA (Real)'!BW218","v":0.7},{"$f":"'DATA (Real)'!BX218","v":0.7}]
[null,null,{"$f":"'DATA (Real)'!C219","v":"Internal"},{"$f":"'DATA (Real)'!D219","v":"Round-Trip Efficiency"},{"$f":"'DATA (Real)'!E219","v":"4 hr Zinc Bromide Flow Battery"},{"$f":"'DATA (Real)'!F219","v":0.67},{"$f":"'DATA (Real)'!G219","v":0.67},{"$f":"'DATA (Real)'!H219","v":0.67},{"$f":"'DATA (Real)'!I219","v":0.67},{"$f":"'DATA (Real)'!J219","v":0.67},{"$f":"'DATA (Real)'!K219","v":0.67},{"$f":"'DATA (Real)'!L219","v":0.67},{"$f":"'DATA (Real)'!M219","v":0.67},{"$f":"'DATA (Real)'!N219","v":0.67},{"$f":"'DATA (Real)'!O219","v":0.67},{"$f":"'DATA (Real)'!P219","v":0.67},{"$f":"'DATA (Real)'!Q219","v":0.67},{"$f":"'DATA (Real)'!R219","v":0.67},{"$f":"'DATA (Real)'!S219","v":0.67},{"$f":"'DATA (Real)'!T219","v":0.67},{"$f":"'DATA (Real)'!U219","v":0.67},{"$f":"'DATA (Real)'!V219","v":0.67},{"$f":"'DATA (Real)'!W219","v":0.67},{"$f":"'DATA (Real)'!X219","v":0.67},{"$f":"'DATA (Real)'!Y219","v":0.67},{"$f":"'DATA (Real)'!Z219","v":0.67},{"$f":"'DATA (Real)'!AA219","v":0.67},{"$f":"'DATA (Real)'!AB219","v":0.67},{"$f":"'DATA (Real)'!AC219","v":0.67},{"$f":"'DATA (Real)'!AD219","v":0.67},{"$f":"'DATA (Real)'!AE219","v":0.67},{"$f":"'DATA (Real)'!AF219","v":0.67},{"$f":"'DATA (Real)'!AG219","v":0.67},{"$f":"'DATA (Real)'!AH219","v":0.67},{"$f":"'DATA (Real)'!AI219","v":0.67},{"$f":"'DATA (Real)'!AJ219","v":0.67},{"$f":"'DATA (Real)'!AK219","v":0.67},{"$f":"'DATA (Real)'!AL219","v":0.67},{"$f":"'DATA (Real)'!AM219","v":0.67},{"$f":"'DATA (Real)'!AN219","v":0.67},{"$f":"'DATA (Real)'!AO219","v":0.67},{"$f":"'DATA (Real)'!AP219","v":0.67},{"$f":"'DATA (Real)'!AQ219","v":0.67},{"$f":"'DATA (Real)'!AR219","v":0.67},{"$f":"'DATA (Real)'!AS219","v":0.67},{"$f":"'DATA (Real)'!AT219","v":0.67},{"$f":"'DATA (Real)'!AU219","v":0.67},{"$f":"'DATA (Real)'!AV219","v":0.67},{"$f":"'DATA (Real)'!AW219","v":0.67},{"$f":"'DATA (Real)'!AX219","v":0.67},{"$f":"'DATA (Real)'!AY219","v":0.67},{"$f":"'DATA (Real)'!AZ219","v":0.67},{"$f":"'DATA (Real)'!BA219","v":0.67},{"$f":"'DATA (Real)'!BB219","v":0.67},{"$f":"'DATA (Real)'!BC219","v":0.67},{"$f":"'DATA (Real)'!BD219","v":0.67},{"$f":"'DATA (Real)'!BE219","v":0.67},{"$f":"'DATA (Real)'!BF219","v":0.67},{"$f":"'DATA (Real)'!BG219","v":0.67},{"$f":"'DATA (Real)'!BH219","v":0.67},{"$f":"'DATA (Real)'!BI219","v":0.67},{"$f":"'DATA (Real)'!BJ219","v":0.67},{"$f":"'DATA (Real)'!BK219","v":0.67},{"$f":"'DATA (Real)'!BL219","v":0.67},{"$f":"'DATA (Real)'!BM219","v":0.67},{"$f":"'DATA (Real)'!BN219","v":0.67},{"$f":"'DATA (Real)'!BO219","v":0.67},{"$f":"'DATA (Real)'!BP219","v":0.67},{"$f":"'DATA (Real)'!BQ219","v":0.67},{"$f":"'DATA (Real)'!BR219","v":0.67},{"$f":"'DATA (Real)'!BS219","v":0.67},{"$f":"'DATA (Real)'!BT219","v":0.67},{"$f":"'DATA (Real)'!BU219","v":0.67},{"$f":"'DATA (Real)'!BV219","v":0.67},{"$f":"'DATA (Real)'!BW219","v":0.67},{"$f":"'DATA (Real)'!BX219","v":0.67}]
[null,null,{"$f":"'DATA (Real)'!C220","v":"Internal"},{"$f":"'DATA (Real)'!D220","v":"Round-Trip Efficiency"},{"$f":"'DATA (Real)'!E220","v":"100hr Iron Oxide"},{"$f":"'DATA (Real)'!F220","v":0.36499999999999999},{"$f":"'DATA (Real)'!G220","v":0.36499999999999999},{"$f":"'DATA (Real)'!H220","v":0.36499999999999999},{"$f":"'DATA (Real)'!I220","v":0.36499999999999999},{"$f":"'DATA (Real)'!J220","v":0.36499999999999999},{"$f":"'DATA (Real)'!K220","v":0.36499999999999999},{"$f":"'DATA (Real)'!L220","v":0.36499999999999999},{"$f":"'DATA (Real)'!M220","v":0.36499999999999999},{"$f":"'DATA (Real)'!N220","v":0.36499999999999999},{"$f":"'DATA (Real)'!O220","v":0.36499999999999999},{"$f":"'DATA (Real)'!P220","v":0.36499999999999999},{"$f":"'DATA (Real)'!Q220","v":0.36499999999999999},{"$f":"'DATA (Real)'!R220","v":0.36499999999999999},{"$f":"'DATA (Real)'!S220","v":0.36499999999999999},{"$f":"'DATA (Real)'!T220","v":0.36499999999999999},{"$f":"'DATA (Real)'!U220","v":0.36499999999999999},{"$f":"'DATA (Real)'!V220","v":0.36499999999999999},{"$f":"'DATA (Real)'!W220","v":0.36499999999999999},{"$f":"'DATA (Real)'!X220","v":0.36499999999999999},{"$f":"'DATA (Real)'!Y220","v":0.36499999999999999},{"$f":"'DATA (Real)'!Z220","v":0.36499999999999999},{"$f":"'DATA (Real)'!AA220","v":0.36499999999999999},{"$f":"'DATA (Real)'!AB220","v":0.36499999999999999},{"$f":"'DATA (Real)'!AC220","v":0.36499999999999999},{"$f":"'DATA (Real)'!AD220","v":0.36499999999999999},{"$f":"'DATA (Real)'!AE220","v":0.36499999999999999},{"$f":"'DATA (Real)'!AF220","v":0.36499999999999999},{"$f":"'DATA (Real)'!AG220","v":0.36499999999999999},{"$f":"'DATA (Real)'!AH220","v":0.36499999999999999},{"$f":"'DATA (Real)'!AI220","v":0.36499999999999999},{"$f":"'DATA (Real)'!AJ220","v":0.36499999999999999},{"$f":"'DATA (Real)'!AK220","v":0.36499999999999999},{"$f":"'DATA (Real)'!AL220","v":0.36499999999999999},{"$f":"'DATA (Real)'!AM220","v":0.36499999999999999},{"$f":"'DATA (Real)'!AN220","v":0.36499999999999999},{"$f":"'DATA (Real)'!AO220","v":0.36499999999999999},{"$f":"'DATA (Real)'!AP220","v":0.36499999999999999},{"$f":"'DATA (Real)'!AQ220","v":0.36499999999999999},{"$f":"'DATA (Real)'!AR220","v":0.36499999999999999},{"$f":"'DATA (Real)'!AS220","v":0.36499999999999999},{"$f":"'DATA (Real)'!AT220","v":0.36499999999999999},{"$f":"'DATA (Real)'!AU220","v":0.36499999999999999},{"$f":"'DATA (Real)'!AV220","v":0.36499999999999999},{"$f":"'DATA (Real)'!AW220","v":0.36499999999999999},{"$f":"'DATA (Real)'!AX220","v":0.36499999999999999},{"$f":"'DATA (Real)'!AY220","v":0.36499999999999999},{"$f":"'DATA (Real)'!AZ220","v":0.36499999999999999},{"$f":"'DATA (Real)'!BA220","v":0.36499999999999999},{"$f":"'DATA (Real)'!BB220","v":0.36499999999999999},{"$f":"'DATA (Real)'!BC220","v":0.36499999999999999},{"$f":"'DATA (Real)'!BD220","v":0.36499999999999999},{"$f":"'DATA (Real)'!BE220","v":0.36499999999999999},{"$f":"'DATA (Real)'!BF220","v":0.36499999999999999},{"$f":"'DATA (Real)'!BG220","v":0.36499999999999999},{"$f":"'DATA (Real)'!BH220","v":0.36499999999999999},{"$f":"'DATA (Real)'!BI220","v":0.36499999999999999},{"$f":"'DATA (Real)'!BJ220","v":0.36499999999999999},{"$f":"'DATA (Real)'!BK220","v":0.36499999999999999},{"$f":"'DATA (Real)'!BL220","v":0.36499999999999999},{"$f":"'DATA (Real)'!BM220","v":0.36499999999999999},{"$f":"'DATA (Real)'!BN220","v":0.36499999999999999},{"$f":"'DATA (Real)'!BO220","v":0.36499999999999999},{"$f":"'DATA (Real)'!BP220","v":0.36499999999999999},{"$f":"'DATA (Real)'!BQ220","v":0.36499999999999999},{"$f":"'DATA (Real)'!BR220","v":0.36499999999999999},{"$f":"'DATA (Real)'!BS220","v":0.36499999999999999},{"$f":"'DATA (Real)'!BT220","v":0.36499999999999999},{"$f":"'DATA (Real)'!BU220","v":0.36499999999999999},{"$f":"'DATA (Real)'!BV220","v":0.36499999999999999},{"$f":"'DATA (Real)'!BW220","v":0.36499999999999999},{"$f":"'DATA (Real)'!BX220","v":0.36499999999999999}]
[null,null,{"$f":"'DATA (Real)'!C221","v":"Internal"},{"$f":"'DATA (Real)'!D221","v":"Round-Trip Efficiency"},{"$f":"'DATA (Real)'!E221","v":"Liquid Air"},{"$f":"'DATA (Real)'!F221","v":0.65},{"$f":"'DATA (Real)'!G221","v":0.65},{"$f":"'DATA (Real)'!H221","v":0.65},{"$f":"'DATA (Real)'!I221","v":0.65},{"$f":"'DATA (Real)'!J221","v":0.65},{"$f":"'DATA (Real)'!K221","v":0.65},{"$f":"'DATA (Real)'!L221","v":0.65},{"$f":"'DATA (Real)'!M221","v":0.65},{"$f":"'DATA (Real)'!N221","v":0.65},{"$f":"'DATA (Real)'!O221","v":0.65},{"$f":"'DATA (Real)'!P221","v":0.65},{"$f":"'DATA (Real)'!Q221","v":0.65},{"$f":"'DATA (Real)'!R221","v":0.65},{"$f":"'DATA (Real)'!S221","v":0.65},{"$f":"'DATA (Real)'!T221","v":0.65},{"$f":"'DATA (Real)'!U221","v":0.65},{"$f":"'DATA (Real)'!V221","v":0.65},{"$f":"'DATA (Real)'!W221","v":0.65},{"$f":"'DATA (Real)'!X221","v":0.65},{"$f":"'DATA (Real)'!Y221","v":0.65},{"$f":"'DATA (Real)'!Z221","v":0.65},{"$f":"'DATA (Real)'!AA221","v":0.65},{"$f":"'DATA (Real)'!AB221","v":0.65},{"$f":"'DATA (Real)'!AC221","v":0.65},{"$f":"'DATA (Real)'!AD221","v":0.65},{"$f":"'DATA (Real)'!AE221","v":0.65},{"$f":"'DATA (Real)'!AF221","v":0.65},{"$f":"'DATA (Real)'!AG221","v":0.65},{"$f":"'DATA (Real)'!AH221","v":0.65},{"$f":"'DATA (Real)'!AI221","v":0.65},{"$f":"'DATA (Real)'!AJ221","v":0.65},{"$f":"'DATA (Real)'!AK221","v":0.65},{"$f":"'DATA (Real)'!AL221","v":0.65},{"$f":"'DATA (Real)'!AM221","v":0.65},{"$f":"'DATA (Real)'!AN221","v":0.65},{"$f":"'DATA (Real)'!AO221","v":0.65},{"$f":"'DATA (Real)'!AP221","v":0.65},{"$f":"'DATA (Real)'!AQ221","v":0.65},{"$f":"'DATA (Real)'!AR221","v":0.65},{"$f":"'DATA (Real)'!AS221","v":0.65},{"$f":"'DATA (Real)'!AT221","v":0.65},{"$f":"'DATA (Real)'!AU221","v":0.65},{"$f":"'DATA (Real)'!AV221","v":0.65},{"$f":"'DATA (Real)'!AW221","v":0.65},{"$f":"'DATA (Real)'!AX221","v":0.65},{"$f":"'DATA (Real)'!AY221","v":0.65},{"$f":"'DATA (Real)'!AZ221","v":0.65},{"$f":"'DATA (Real)'!BA221","v":0.65},{"$f":"'DATA (Real)'!BB221","v":0.65},{"$f":"'DATA (Real)'!BC221","v":0.65},{"$f":"'DATA (Real)'!BD221","v":0.65},{"$f":"'DATA (Real)'!BE221","v":0.65},{"$f":"'DATA (Real)'!BF221","v":0.65},{"$f":"'DATA (Real)'!BG221","v":0.65},{"$f":"'DATA (Real)'!BH221","v":0.65},{"$f":"'DATA (Real)'!BI221","v":0.65},{"$f":"'DATA (Real)'!BJ221","v":0.65},{"$f":"'DATA (Real)'!BK221","v":0.65},{"$f":"'DATA (Real)'!BL221","v":0.65},{"$f":"'DATA (Real)'!BM221","v":0.65},{"$f":"'DATA (Real)'!BN221","v":0.65},{"$f":"'DATA (Real)'!BO221","v":0.65},{"$f":"'DATA (Real)'!BP221","v":0.65},{"$f":"'DATA (Real)'!BQ221","v":0.65},{"$f":"'DATA (Real)'!BR221","v":0.65},{"$f":"'DATA (Real)'!BS221","v":0.65},{"$f":"'DATA (Real)'!BT221","v":0.65},{"$f":"'DATA (Real)'!BU221","v":0.65},{"$f":"'DATA (Real)'!BV221","v":0.65},{"$f":"'DATA (Real)'!BW221","v":0.65},{"$f":"'DATA (Real)'!BX221","v":0.65}]
[null,null,{"$f":"'DATA (Real)'!C222","v":"Internal"},{"$f":"'DATA (Real)'!D222","v":"Round-Trip Efficiency"},{"$f":"'DATA (Real)'!E222","v":"Pumped Hydro (8.5 hr/ 400 MW share)"},{"$f":"'DATA (Real)'!F222","v":0.8},{"$f":"'DATA (Real)'!G222","v":0.8},{"$f":"'DATA (Real)'!H222","v":0.8},{"$f":"'DATA (Real)'!I222","v":0.8},{"$f":"'DATA (Real)'!J222","v":0.8},{"$f":"'DATA (Real)'!K222","v":0.8},{"$f":"'DATA (Real)'!L222","v":0.8},{"$f":"'DATA (Real)'!M222","v":0.8},{"$f":"'DATA (Real)'!N222","v":0.8},{"$f":"'DATA (Real)'!O222","v":0.8},{"$f":"'DATA (Real)'!P222","v":0.8},{"$f":"'DATA (Real)'!Q222","v":0.8},{"$f":"'DATA (Real)'!R222","v":0.8},{"$f":"'DATA (Real)'!S222","v":0.8},{"$f":"'DATA (Real)'!T222","v":0.8},{"$f":"'DATA (Real)'!U222","v":0.8},{"$f":"'DATA (Real)'!V222","v":0.8},{"$f":"'DATA (Real)'!W222","v":0.8},{"$f":"'DATA (Real)'!X222","v":0.8},{"$f":"'DATA (Real)'!Y222","v":0.8},{"$f":"'DATA (Real)'!Z222","v":0.8},{"$f":"'DATA (Real)'!AA222","v":0.8},{"$f":"'DATA (Real)'!AB222","v":0.8},{"$f":"'DATA (Real)'!AC222","v":0.8},{"$f":"'DATA (Real)'!AD222","v":0.8},{"$f":"'DATA (Real)'!AE222","v":0.8},{"$f":"'DATA (Real)'!AF222","v":0.8},{"$f":"'DATA (Real)'!AG222","v":0.8},{"$f":"'DATA (Real)'!AH222","v":0.8},{"$f":"'DATA (Real)'!AI222","v":0.8},{"$f":"'DATA (Real)'!AJ222","v":0.8},{"$f":"'DATA (Real)'!AK222","v":0.8},{"$f":"'DATA (Real)'!AL222","v":0.8},{"$f":"'DATA (Real)'!AM222","v":0.8},{"$f":"'DATA (Real)'!AN222","v":0.8},{"$f":"'DATA (Real)'!AO222","v":0.8},{"$f":"'DATA (Real)'!AP222","v":0.8},{"$f":"'DATA (Real)'!AQ222","v":0.8},{"$f":"'DATA (Real)'!AR222","v":0.8},{"$f":"'DATA (Real)'!AS222","v":0.8},{"$f":"'DATA (Real)'!AT222","v":0.8},{"$f":"'DATA (Real)'!AU222","v":0.8},{"$f":"'DATA (Real)'!AV222","v":0.8},{"$f":"'DATA (Real)'!AW222","v":0.8},{"$f":"'DATA (Real)'!AX222","v":0.8},{"$f":"'DATA (Real)'!AY222","v":0.8},{"$f":"'DATA (Real)'!AZ222","v":0.8},{"$f":"'DATA (Real)'!BA222","v":0.8},{"$f":"'DATA (Real)'!BB222","v":0.8},{"$f":"'DATA (Real)'!BC222","v":0.8},{"$f":"'DATA (Real)'!BD222","v":0.8},{"$f":"'DATA (Real)'!BE222","v":0.8},{"$f":"'DATA (Real)'!BF222","v":0.8},{"$f":"'DATA (Real)'!BG222","v":0.8},{"$f":"'DATA (Real)'!BH222","v":0.8},{"$f":"'DATA (Real)'!BI222","v":0.8},{"$f":"'DATA (Real)'!BJ222","v":0.8},{"$f":"'DATA (Real)'!BK222","v":0.8},{"$f":"'DATA (Real)'!BL222","v":0.8},{"$f":"'DATA (Real)'!BM222","v":0.8},{"$f":"'DATA (Real)'!BN222","v":0.8},{"$f":"'DATA (Real)'!BO222","v":0.8},{"$f":"'DATA (Real)'!BP222","v":0.8},{"$f":"'DATA (Real)'!BQ222","v":0.8},{"$f":"'DATA (Real)'!BR222","v":0.8},{"$f":"'DATA (Real)'!BS222","v":0.8},{"$f":"'DATA (Real)'!BT222","v":0.8},{"$f":"'DATA (Real)'!BU222","v":0.8},{"$f":"'DATA (Real)'!BV222","v":0.8},{"$f":"'DATA (Real)'!BW222","v":0.8},{"$f":"'DATA (Real)'!BX222","v":0.8}]
[null,null,{"$f":"'DATA (Real)'!C223","v":"Internal"},{"$f":"'DATA (Real)'!D223","v":"Round-Trip Efficiency"},{"$f":"'DATA (Real)'!E223","v":"Pumped Hydro (16 hr/ 100 MW)"},{"$f":"'DATA (Real)'!F223","v":0.8},{"$f":"'DATA (Real)'!G223","v":0.8},{"$f":"'DATA (Real)'!H223","v":0.8},{"$f":"'DATA (Real)'!I223","v":0.8},{"$f":"'DATA (Real)'!J223","v":0.8},{"$f":"'DATA (Real)'!K223","v":0.8},{"$f":"'DATA (Real)'!L223","v":0.8},{"$f":"'DATA (Real)'!M223","v":0.8},{"$f":"'DATA (Real)'!N223","v":0.8},{"$f":"'DATA (Real)'!O223","v":0.8},{"$f":"'DATA (Real)'!P223","v":0.8},{"$f":"'DATA (Real)'!Q223","v":0.8},{"$f":"'DATA (Real)'!R223","v":0.8},{"$f":"'DATA (Real)'!S223","v":0.8},{"$f":"'DATA (Real)'!T223","v":0.8},{"$f":"'DATA (Real)'!U223","v":0.8},{"$f":"'DATA (Real)'!V223","v":0.8},{"$f":"'DATA (Real)'!W223","v":0.8},{"$f":"'DATA (Real)'!X223","v":0.8},{"$f":"'DATA (Real)'!Y223","v":0.8},{"$f":"'DATA (Real)'!Z223","v":0.8},{"$f":"'DATA (Real)'!AA223","v":0.8},{"$f":"'DATA (Real)'!AB223","v":0.8},{"$f":"'DATA (Real)'!AC223","v":0.8},{"$f":"'DATA (Real)'!AD223","v":0.8},{"$f":"'DATA (Real)'!AE223","v":0.8},{"$f":"'DATA (Real)'!AF223","v":0.8},{"$f":"'DATA (Real)'!AG223","v":0.8},{"$f":"'DATA (Real)'!AH223","v":0.8},{"$f":"'DATA (Real)'!AI223","v":0.8},{"$f":"'DATA (Real)'!AJ223","v":0.8},{"$f":"'DATA (Real)'!AK223","v":0.8},{"$f":"'DATA (Real)'!AL223","v":0.8},{"$f":"'DATA (Real)'!AM223","v":0.8},{"$f":"'DATA (Real)'!AN223","v":0.8},{"$f":"'DATA (Real)'!AO223","v":0.8},{"$f":"'DATA (Real)'!AP223","v":0.8},{"$f":"'DATA (Real)'!AQ223","v":0.8},{"$f":"'DATA (Real)'!AR223","v":0.8},{"$f":"'DATA (Real)'!AS223","v":0.8},{"$f":"'DATA (Real)'!AT223","v":0.8},{"$f":"'DATA (Real)'!AU223","v":0.8},{"$f":"'DATA (Real)'!AV223","v":0.8},{"$f":"'DATA (Real)'!AW223","v":0.8},{"$f":"'DATA (Real)'!AX223","v":0.8},{"$f":"'DATA (Real)'!AY223","v":0.8},{"$f":"'DATA (Real)'!AZ223","v":0.8},{"$f":"'DATA (Real)'!BA223","v":0.8},{"$f":"'DATA (Real)'!BB223","v":0.8},{"$f":"'DATA (Real)'!BC223","v":0.8},{"$f":"'DATA (Real)'!BD223","v":0.8},{"$f":"'DATA (Real)'!BE223","v":0.8},{"$f":"'DATA (Real)'!BF223","v":0.8},{"$f":"'DATA (Real)'!BG223","v":0.8},{"$f":"'DATA (Real)'!BH223","v":0.8},{"$f":"'DATA (Real)'!BI223","v":0.8},{"$f":"'DATA (Real)'!BJ223","v":0.8},{"$f":"'DATA (Real)'!BK223","v":0.8},{"$f":"'DATA (Real)'!BL223","v":0.8},{"$f":"'DATA (Real)'!BM223","v":0.8},{"$f":"'DATA (Real)'!BN223","v":0.8},{"$f":"'DATA (Real)'!BO223","v":0.8},{"$f":"'DATA (Real)'!BP223","v":0.8},{"$f":"'DATA (Real)'!BQ223","v":0.8},{"$f":"'DATA (Real)'!BR223","v":0.8},{"$f":"'DATA (Real)'!BS223","v":0.8},{"$f":"'DATA (Real)'!BT223","v":0.8},{"$f":"'DATA (Real)'!BU223","v":0.8},{"$f":"'DATA (Real)'!BV223","v":0.8},{"$f":"'DATA (Real)'!BW223","v":0.8},{"$f":"'DATA (Real)'!BX223","v":0.8}]
[null,null,{"$f":"'DATA (Real)'!C224","v":"Internal"},{"$f":"'DATA (Real)'!D224","v":"Round-Trip Efficiency"},{"$f":"'DATA (Real)'!E224","v":"Pumped Hyrdo (24 hr/ 100 MW)"},{"$f":"'DATA (Real)'!F224","v":0.8},{"$f":"'DATA (Real)'!G224","v":0.8},{"$f":"'DATA (Real)'!H224","v":0.8},{"$f":"'DATA (Real)'!I224","v":0.8},{"$f":"'DATA (Real)'!J224","v":0.8},{"$f":"'DATA (Real)'!K224","v":0.8},{"$f":"'DATA (Real)'!L224","v":0.8},{"$f":"'DATA (Real)'!M224","v":0.8},{"$f":"'DATA (Real)'!N224","v":0.8},{"$f":"'DATA (Real)'!O224","v":0.8},{"$f":"'DATA (Real)'!P224","v":0.8},{"$f":"'DATA (Real)'!Q224","v":0.8},{"$f":"'DATA (Real)'!R224","v":0.8},{"$f":"'DATA (Real)'!S224","v":0.8},{"$f":"'DATA (Real)'!T224","v":0.8},{"$f":"'DATA (Real)'!U224","v":0.8},{"$f":"'DATA (Real)'!V224","v":0.8},{"$f":"'DATA (Real)'!W224","v":0.8},{"$f":"'DATA (Real)'!X224","v":0.8},{"$f":"'DATA (Real)'!Y224","v":0.8},{"$f":"'DATA (Real)'!Z224","v":0.8},{"$f":"'DATA (Real)'!AA224","v":0.8},{"$f":"'DATA (Real)'!AB224","v":0.8},{"$f":"'DATA (Real)'!AC224","v":0.8},{"$f":"'DATA (Real)'!AD224","v":0.8},{"$f":"'DATA (Real)'!AE224","v":0.8},{"$f":"'DATA (Real)'!AF224","v":0.8},{"$f":"'DATA (Real)'!AG224","v":0.8},{"$f":"'DATA (Real)'!AH224","v":0.8},{"$f":"'DATA (Real)'!AI224","v":0.8},{"$f":"'DATA (Real)'!AJ224","v":0.8},{"$f":"'DATA (Real)'!AK224","v":0.8},{"$f":"'DATA (Real)'!AL224","v":0.8},{"$f":"'DATA (Real)'!AM224","v":0.8},{"$f":"'DATA (Real)'!AN224","v":0.8},{"$f":"'DATA (Real)'!AO224","v":0.8},{"$f":"'DATA (Real)'!AP224","v":0.8},{"$f":"'DATA (Real)'!AQ224","v":0.8},{"$f":"'DATA (Real)'!AR224","v":0.8},{"$f":"'DATA (Real)'!AS224","v":0.8},{"$f":"'DATA (Real)'!AT224","v":0.8},{"$f":"'DATA (Real)'!AU224","v":0.8},{"$f":"'DATA (Real)'!AV224","v":0.8},{"$f":"'DATA (Real)'!AW224","v":0.8},{"$f":"'DATA (Real)'!AX224","v":0.8},{"$f":"'DATA (Real)'!AY224","v":0.8},{"$f":"'DATA (Real)'!AZ224","v":0.8},{"$f":"'DATA (Real)'!BA224","v":0.8},{"$f":"'DATA (Real)'!BB224","v":0.8},{"$f":"'DATA (Real)'!BC224","v":0.8},{"$f":"'DATA (Real)'!BD224","v":0.8},{"$f":"'DATA (Real)'!BE224","v":0.8},{"$f":"'DATA (Real)'!BF224","v":0.8},{"$f":"'DATA (Real)'!BG224","v":0.8},{"$f":"'DATA (Real)'!BH224","v":0.8},{"$f":"'DATA (Real)'!BI224","v":0.8},{"$f":"'DATA (Real)'!BJ224","v":0.8},{"$f":"'DATA (Real)'!BK224","v":0.8},{"$f":"'DATA (Real)'!BL224","v":0.8},{"$f":"'DATA (Real)'!BM224","v":0.8},{"$f":"'DATA (Real)'!BN224","v":0.8},{"$f":"'DATA (Real)'!BO224","v":0.8},{"$f":"'DATA (Real)'!BP224","v":0.8},{"$f":"'DATA (Real)'!BQ224","v":0.8},{"$f":"'DATA (Real)'!BR224","v":0.8},{"$f":"'DATA (Real)'!BS224","v":0.8},{"$f":"'DATA (Real)'!BT224","v":0.8},{"$f":"'DATA (Real)'!BU224","v":0.8},{"$f":"'DATA (Real)'!BV224","v":0.8},{"$f":"'DATA (Real)'!BW224","v":0.8},{"$f":"'DATA (Real)'!BX224","v":0.8}]
[]
[null,null,null,{"$f":"'DATA (Real)'!D226","v":"ITC/PTC Schedules"}]
[null,null,{"$f":"'DATA (Real)'!C227","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D227","v":"ITC Schedule"},{"$f":"'DATA (Real)'!E227","v":"Distribution Scale 4hr Lithium-Ion"},null,null,{"$f":"'DATA (Real)'!H227","v":0.3},{"$f":"'DATA (Real)'!I227","v":0.3},{"$f":"'DATA (Real)'!J227","v":0.3},{"$f":"'DATA (Real)'!K227","v":0.3},{"$f":"'DATA (Real)'!L227","v":0.3},{"$f":"'DATA (Real)'!M227","v":0.3},{"$f":"'DATA (Real)'!N227","v":0.3},{"$f":"'DATA (Real)'!O227","v":0.3},{"$f":"'DATA (Real)'!P227","v":0.3},{"$f":"'DATA (Real)'!Q227","v":0.3},{"$f":"'DATA (Real)'!R227","v":0.3},{"$f":"'DATA (Real)'!S227","v":0},{"$f":"'DATA (Real)'!T227","v":0},{"$f":"'DATA (Real)'!U227","v":0},{"$f":"'DATA (Real)'!V227","v":0},{"$f":"'DATA (Real)'!W227","v":0},{"$f":"'DATA (Real)'!X227","v":0},{"$f":"'DATA (Real)'!Y227","v":0},{"$f":"'DATA (Real)'!Z227","v":0},{"$f":"'DATA (Real)'!AA227","v":0},{"$f":"'DATA (Real)'!AB227","v":0},{"$f":"'DATA (Real)'!AC227","v":0},{"$f":"'DATA (Real)'!AD227","v":0},{"$f":"'DATA (Real)'!AE227","v":0},{"$f":"'DATA (Real)'!AF227","v":0},{"$f":"'DATA (Real)'!AG227","v":0},{"$f":"'DATA (Real)'!AH227","v":0},{"$f":"'DATA (Real)'!AI227","v":0},{"$f":"'DATA (Real)'!AJ227","v":0},{"$f":"'DATA (Real)'!AK227","v":0},{"$f":"'DATA (Real)'!AL227","v":0},{"$f":"'DATA (Real)'!AM227","v":0},{"$f":"'DATA (Real)'!AN227","v":0},{"$f":"'DATA (Real)'!AO227","v":0},{"$f":"'DATA (Real)'!AP227","v":0},{"$f":"'DATA (Real)'!AQ227","v":0},{"$f":"'DATA (Real)'!AR227","v":0},{"$f":"'DATA (Real)'!AS227","v":0},{"$f":"'DATA (Real)'!AT227","v":0},{"$f":"'DATA (Real)'!AU227","v":0},{"$f":"'DATA (Real)'!AV227","v":0},{"$f":"'DATA (Real)'!AW227","v":0},{"$f":"'DATA (Real)'!AX227","v":0},{"$f":"'DATA (Real)'!AY227","v":0},{"$f":"'DATA (Real)'!AZ227","v":0},{"$f":"'DATA (Real)'!BA227","v":0},{"$f":"'DATA (Real)'!BB227","v":0},{"$f":"'DATA (Real)'!BC227","v":0},{"$f":"'DATA (Real)'!BD227","v":0},{"$f":"'DATA (Real)'!BE227","v":0},{"$f":"'DATA (Real)'!BF227","v":0},{"$f":"'DATA (Real)'!BG227","v":0},{"$f":"'DATA (Real)'!BH227","v":0},{"$f":"'DATA (Real)'!BI227","v":0},{"$f":"'DATA (Real)'!BJ227","v":0},{"$f":"'DATA (Real)'!BK227","v":0},{"$f":"'DATA (Real)'!BL227","v":0},{"$f":"'DATA (Real)'!BM227","v":0},{"$f":"'DATA (Real)'!BN227","v":0},{"$f":"'DATA (Real)'!BO227","v":0},{"$f":"'DATA (Real)'!BP227","v":0},{"$f":"'DATA (Real)'!BQ227","v":0},{"$f":"'DATA (Real)'!BR227","v":0},{"$f":"'DATA (Real)'!BS227","v":0},{"$f":"'DATA (Real)'!BT227","v":0},{"$f":"'DATA (Real)'!BU227","v":0},{"$f":"'DATA (Real)'!BV227","v":0},{"$f":"'DATA (Real)'!BW227","v":0},{"$f":"'DATA (Real)'!BX227","v":0}]
[null,null,{"$f":"'DATA (Real)'!C228","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D228","v":"ITC Schedule"},{"$f":"'DATA (Real)'!E228","v":"Distribution Scale 8hr Lithium-Ion"},null,null,{"$f":"'DATA (Real)'!H228","v":0.3},{"$f":"'DATA (Real)'!I228","v":0.3},{"$f":"'DATA (Real)'!J228","v":0.3},{"$f":"'DATA (Real)'!K228","v":0.3},{"$f":"'DATA (Real)'!L228","v":0.3},{"$f":"'DATA (Real)'!M228","v":0.3},{"$f":"'DATA (Real)'!N228","v":0.3},{"$f":"'DATA (Real)'!O228","v":0.3},{"$f":"'DATA (Real)'!P228","v":0.3},{"$f":"'DATA (Real)'!Q228","v":0.3},{"$f":"'DATA (Real)'!R228","v":0.3},{"$f":"'DATA (Real)'!S228","v":0},{"$f":"'DATA (Real)'!T228","v":0},{"$f":"'DATA (Real)'!U228","v":0},{"$f":"'DATA (Real)'!V228","v":0},{"$f":"'DATA (Real)'!W228","v":0},{"$f":"'DATA (Real)'!X228","v":0},{"$f":"'DATA (Real)'!Y228","v":0},{"$f":"'DATA (Real)'!Z228","v":0},{"$f":"'DATA (Real)'!AA228","v":0},{"$f":"'DATA (Real)'!AB228","v":0},{"$f":"'DATA (Real)'!AC228","v":0},{"$f":"'DATA (Real)'!AD228","v":0},{"$f":"'DATA (Real)'!AE228","v":0},{"$f":"'DATA (Real)'!AF228","v":0},{"$f":"'DATA (Real)'!AG228","v":0},{"$f":"'DATA (Real)'!AH228","v":0},{"$f":"'DATA (Real)'!AI228","v":0},{"$f":"'DATA (Real)'!AJ228","v":0},{"$f":"'DATA (Real)'!AK228","v":0},{"$f":"'DATA (Real)'!AL228","v":0},{"$f":"'DATA (Real)'!AM228","v":0},{"$f":"'DATA (Real)'!AN228","v":0},{"$f":"'DATA (Real)'!AO228","v":0},{"$f":"'DATA (Real)'!AP228","v":0},{"$f":"'DATA (Real)'!AQ228","v":0},{"$f":"'DATA (Real)'!AR228","v":0},{"$f":"'DATA (Real)'!AS228","v":0},{"$f":"'DATA (Real)'!AT228","v":0},{"$f":"'DATA (Real)'!AU228","v":0},{"$f":"'DATA (Real)'!AV228","v":0},{"$f":"'DATA (Real)'!AW228","v":0},{"$f":"'DATA (Real)'!AX228","v":0},{"$f":"'DATA (Real)'!AY228","v":0},{"$f":"'DATA (Real)'!AZ228","v":0},{"$f":"'DATA (Real)'!BA228","v":0},{"$f":"'DATA (Real)'!BB228","v":0},{"$f":"'DATA (Real)'!BC228","v":0},{"$f":"'DATA (Real)'!BD228","v":0},{"$f":"'DATA (Real)'!BE228","v":0},{"$f":"'DATA (Real)'!BF228","v":0},{"$f":"'DATA (Real)'!BG228","v":0},{"$f":"'DATA (Real)'!BH228","v":0},{"$f":"'DATA (Real)'!BI228","v":0},{"$f":"'DATA (Real)'!BJ228","v":0},{"$f":"'DATA (Real)'!BK228","v":0},{"$f":"'DATA (Real)'!BL228","v":0},{"$f":"'DATA (Real)'!BM228","v":0},{"$f":"'DATA (Real)'!BN228","v":0},{"$f":"'DATA (Real)'!BO228","v":0},{"$f":"'DATA (Real)'!BP228","v":0},{"$f":"'DATA (Real)'!BQ228","v":0},{"$f":"'DATA (Real)'!BR228","v":0},{"$f":"'DATA (Real)'!BS228","v":0},{"$f":"'DATA (Real)'!BT228","v":0},{"$f":"'DATA (Real)'!BU228","v":0},{"$f":"'DATA (Real)'!BV228","v":0},{"$f":"'DATA (Real)'!BW228","v":0},{"$f":"'DATA (Real)'!BX228","v":0}]
[null,null,{"$f":"'DATA (Real)'!C229","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D229","v":"ITC Schedule"},{"$f":"'DATA (Real)'!E229","v":"4hr Lithium-Ion"},null,null,{"$f":"'DATA (Real)'!H229","v":0.3},{"$f":"'DATA (Real)'!I229","v":0.3},{"$f":"'DATA (Real)'!J229","v":0.3},{"$f":"'DATA (Real)'!K229","v":0.3},{"$f":"'DATA (Real)'!L229","v":0.3},{"$f":"'DATA (Real)'!M229","v":0.3},{"$f":"'DATA (Real)'!N229","v":0.3},{"$f":"'DATA (Real)'!O229","v":0.3},{"$f":"'DATA (Real)'!P229","v":0.3},{"$f":"'DATA (Real)'!Q229","v":0.3},{"$f":"'DATA (Real)'!R229","v":0.3},{"$f":"'DATA (Real)'!S229","v":0},{"$f":"'DATA (Real)'!T229","v":0},{"$f":"'DATA (Real)'!U229","v":0},{"$f":"'DATA (Real)'!V229","v":0},{"$f":"'DATA (Real)'!W229","v":0},{"$f":"'DATA (Real)'!X229","v":0},{"$f":"'DATA (Real)'!Y229","v":0},{"$f":"'DATA (Real)'!Z229","v":0},{"$f":"'DATA (Real)'!AA229","v":0},{"$f":"'DATA (Real)'!AB229","v":0},{"$f":"'DATA (Real)'!AC229","v":0},{"$f":"'DATA (Real)'!AD229","v":0},{"$f":"'DATA (Real)'!AE229","v":0},{"$f":"'DATA (Real)'!AF229","v":0},{"$f":"'DATA (Real)'!AG229","v":0},{"$f":"'DATA (Real)'!AH229","v":0},{"$f":"'DATA (Real)'!AI229","v":0},{"$f":"'DATA (Real)'!AJ229","v":0},{"$f":"'DATA (Real)'!AK229","v":0},{"$f":"'DATA (Real)'!AL229","v":0},{"$f":"'DATA (Real)'!AM229","v":0},{"$f":"'DATA (Real)'!AN229","v":0},{"$f":"'DATA (Real)'!AO229","v":0},{"$f":"'DATA (Real)'!AP229","v":0},{"$f":"'DATA (Real)'!AQ229","v":0},{"$f":"'DATA (Real)'!AR229","v":0},{"$f":"'DATA (Real)'!AS229","v":0},{"$f":"'DATA (Real)'!AT229","v":0},{"$f":"'DATA (Real)'!AU229","v":0},{"$f":"'DATA (Real)'!AV229","v":0},{"$f":"'DATA (Real)'!AW229","v":0},{"$f":"'DATA (Real)'!AX229","v":0},{"$f":"'DATA (Real)'!AY229","v":0},{"$f":"'DATA (Real)'!AZ229","v":0},{"$f":"'DATA (Real)'!BA229","v":0},{"$f":"'DATA (Real)'!BB229","v":0},{"$f":"'DATA (Real)'!BC229","v":0},{"$f":"'DATA (Real)'!BD229","v":0},{"$f":"'DATA (Real)'!BE229","v":0},{"$f":"'DATA (Real)'!BF229","v":0},{"$f":"'DATA (Real)'!BG229","v":0},{"$f":"'DATA (Real)'!BH229","v":0},{"$f":"'DATA (Real)'!BI229","v":0},{"$f":"'DATA (Real)'!BJ229","v":0},{"$f":"'DATA (Real)'!BK229","v":0},{"$f":"'DATA (Real)'!BL229","v":0},{"$f":"'DATA (Real)'!BM229","v":0},{"$f":"'DATA (Real)'!BN229","v":0},{"$f":"'DATA (Real)'!BO229","v":0},{"$f":"'DATA (Real)'!BP229","v":0},{"$f":"'DATA (Real)'!BQ229","v":0},{"$f":"'DATA (Real)'!BR229","v":0},{"$f":"'DATA (Real)'!BS229","v":0},{"$f":"'DATA (Real)'!BT229","v":0},{"$f":"'DATA (Real)'!BU229","v":0},{"$f":"'DATA (Real)'!BV229","v":0},{"$f":"'DATA (Real)'!BW229","v":0},{"$f":"'DATA (Real)'!BX229","v":0}]
[null,null,{"$f":"'DATA (Real)'!C230","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D230","v":"ITC Schedule"},{"$f":"'DATA (Real)'!E230","v":"8hr Lithium-Ion"},null,null,{"$f":"'DATA (Real)'!H230","v":0.3},{"$f":"'DATA (Real)'!I230","v":0.3},{"$f":"'DATA (Real)'!J230","v":0.3},{"$f":"'DATA (Real)'!K230","v":0.3},{"$f":"'DATA (Real)'!L230","v":0.3},{"$f":"'DATA (Real)'!M230","v":0.3},{"$f":"'DATA (Real)'!N230","v":0.3},{"$f":"'DATA (Real)'!O230","v":0.3},{"$f":"'DATA (Real)'!P230","v":0.3},{"$f":"'DATA (Real)'!Q230","v":0.3},{"$f":"'DATA (Real)'!R230","v":0.3},{"$f":"'DATA (Real)'!S230","v":0},{"$f":"'DATA (Real)'!T230","v":0},{"$f":"'DATA (Real)'!U230","v":0},{"$f":"'DATA (Real)'!V230","v":0},{"$f":"'DATA (Real)'!W230","v":0},{"$f":"'DATA (Real)'!X230","v":0},{"$f":"'DATA (Real)'!Y230","v":0},{"$f":"'DATA (Real)'!Z230","v":0},{"$f":"'DATA (Real)'!AA230","v":0},{"$f":"'DATA (Real)'!AB230","v":0},{"$f":"'DATA (Real)'!AC230","v":0},{"$f":"'DATA (Real)'!AD230","v":0},{"$f":"'DATA (Real)'!AE230","v":0},{"$f":"'DATA (Real)'!AF230","v":0},{"$f":"'DATA (Real)'!AG230","v":0},{"$f":"'DATA (Real)'!AH230","v":0},{"$f":"'DATA (Real)'!AI230","v":0},{"$f":"'DATA (Real)'!AJ230","v":0},{"$f":"'DATA (Real)'!AK230","v":0},{"$f":"'DATA (Real)'!AL230","v":0},{"$f":"'DATA (Real)'!AM230","v":0},{"$f":"'DATA (Real)'!AN230","v":0},{"$f":"'DATA (Real)'!AO230","v":0},{"$f":"'DATA (Real)'!AP230","v":0},{"$f":"'DATA (Real)'!AQ230","v":0},{"$f":"'DATA (Real)'!AR230","v":0},{"$f":"'DATA (Real)'!AS230","v":0},{"$f":"'DATA (Real)'!AT230","v":0},{"$f":"'DATA (Real)'!AU230","v":0},{"$f":"'DATA (Real)'!AV230","v":0},{"$f":"'DATA (Real)'!AW230","v":0},{"$f":"'DATA (Real)'!AX230","v":0},{"$f":"'DATA (Real)'!AY230","v":0},{"$f":"'DATA (Real)'!AZ230","v":0},{"$f":"'DATA (Real)'!BA230","v":0},{"$f":"'DATA (Real)'!BB230","v":0},{"$f":"'DATA (Real)'!BC230","v":0},{"$f":"'DATA (Real)'!BD230","v":0},{"$f":"'DATA (Real)'!BE230","v":0},{"$f":"'DATA (Real)'!BF230","v":0},{"$f":"'DATA (Real)'!BG230","v":0},{"$f":"'DATA (Real)'!BH230","v":0},{"$f":"'DATA (Real)'!BI230","v":0},{"$f":"'DATA (Real)'!BJ230","v":0},{"$f":"'DATA (Real)'!BK230","v":0},{"$f":"'DATA (Real)'!BL230","v":0},{"$f":"'DATA (Real)'!BM230","v":0},{"$f":"'DATA (Real)'!BN230","v":0},{"$f":"'DATA (Real)'!BO230","v":0},{"$f":"'DATA (Real)'!BP230","v":0},{"$f":"'DATA (Real)'!BQ230","v":0},{"$f":"'DATA (Real)'!BR230","v":0},{"$f":"'DATA (Real)'!BS230","v":0},{"$f":"'DATA (Real)'!BT230","v":0},{"$f":"'DATA (Real)'!BU230","v":0},{"$f":"'DATA (Real)'!BV230","v":0},{"$f":"'DATA (Real)'!BW230","v":0},{"$f":"'DATA (Real)'!BX230","v":0}]
[null,null,{"$f":"'DATA (Real)'!C231","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D231","v":"ITC Schedule"},{"$f":"'DATA (Real)'!E231","v":"16hr Lithium-Ion"},null,null,{"$f":"'DATA (Real)'!H231","v":0.3},{"$f":"'DATA (Real)'!I231","v":0.3},{"$f":"'DATA (Real)'!J231","v":0.3},{"$f":"'DATA (Real)'!K231","v":0.3},{"$f":"'DATA (Real)'!L231","v":0.3},{"$f":"'DATA (Real)'!M231","v":0.3},{"$f":"'DATA (Real)'!N231","v":0.3},{"$f":"'DATA (Real)'!O231","v":0.3},{"$f":"'DATA (Real)'!P231","v":0.3},{"$f":"'DATA (Real)'!Q231","v":0.3},{"$f":"'DATA (Real)'!R231","v":0.3},{"$f":"'DATA (Real)'!S231","v":0},{"$f":"'DATA (Real)'!T231","v":0},{"$f":"'DATA (Real)'!U231","v":0},{"$f":"'DATA (Real)'!V231","v":0},{"$f":"'DATA (Real)'!W231","v":0},{"$f":"'DATA (Real)'!X231","v":0},{"$f":"'DATA (Real)'!Y231","v":0},{"$f":"'DATA (Real)'!Z231","v":0},{"$f":"'DATA (Real)'!AA231","v":0},{"$f":"'DATA (Real)'!AB231","v":0},{"$f":"'DATA (Real)'!AC231","v":0},{"$f":"'DATA (Real)'!AD231","v":0},{"$f":"'DATA (Real)'!AE231","v":0},{"$f":"'DATA (Real)'!AF231","v":0},{"$f":"'DATA (Real)'!AG231","v":0},{"$f":"'DATA (Real)'!AH231","v":0},{"$f":"'DATA (Real)'!AI231","v":0},{"$f":"'DATA (Real)'!AJ231","v":0},{"$f":"'DATA (Real)'!AK231","v":0},{"$f":"'DATA (Real)'!AL231","v":0},{"$f":"'DATA (Real)'!AM231","v":0},{"$f":"'DATA (Real)'!AN231","v":0},{"$f":"'DATA (Real)'!AO231","v":0},{"$f":"'DATA (Real)'!AP231","v":0},{"$f":"'DATA (Real)'!AQ231","v":0},{"$f":"'DATA (Real)'!AR231","v":0},{"$f":"'DATA (Real)'!AS231","v":0},{"$f":"'DATA (Real)'!AT231","v":0},{"$f":"'DATA (Real)'!AU231","v":0},{"$f":"'DATA (Real)'!AV231","v":0},{"$f":"'DATA (Real)'!AW231","v":0},{"$f":"'DATA (Real)'!AX231","v":0},{"$f":"'DATA (Real)'!AY231","v":0},{"$f":"'DATA (Real)'!AZ231","v":0},{"$f":"'DATA (Real)'!BA231","v":0},{"$f":"'DATA (Real)'!BB231","v":0},{"$f":"'DATA (Real)'!BC231","v":0},{"$f":"'DATA (Real)'!BD231","v":0},{"$f":"'DATA (Real)'!BE231","v":0},{"$f":"'DATA (Real)'!BF231","v":0},{"$f":"'DATA (Real)'!BG231","v":0},{"$f":"'DATA (Real)'!BH231","v":0},{"$f":"'DATA (Real)'!BI231","v":0},{"$f":"'DATA (Real)'!BJ231","v":0},{"$f":"'DATA (Real)'!BK231","v":0},{"$f":"'DATA (Real)'!BL231","v":0},{"$f":"'DATA (Real)'!BM231","v":0},{"$f":"'DATA (Real)'!BN231","v":0},{"$f":"'DATA (Real)'!BO231","v":0},{"$f":"'DATA (Real)'!BP231","v":0},{"$f":"'DATA (Real)'!BQ231","v":0},{"$f":"'DATA (Real)'!BR231","v":0},{"$f":"'DATA (Real)'!BS231","v":0},{"$f":"'DATA (Real)'!BT231","v":0},{"$f":"'DATA (Real)'!BU231","v":0},{"$f":"'DATA (Real)'!BV231","v":0},{"$f":"'DATA (Real)'!BW231","v":0},{"$f":"'DATA (Real)'!BX231","v":0}]
[null,null,{"$f":"'DATA (Real)'!C232","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D232","v":"ITC Schedule"},{"$f":"'DATA (Real)'!E232","v":"4 hr Vanadium Flow Battery"},null,null,{"$f":"'DATA (Real)'!H232","v":0.3},{"$f":"'DATA (Real)'!I232","v":0.3},{"$f":"'DATA (Real)'!J232","v":0.3},{"$f":"'DATA (Real)'!K232","v":0.3},{"$f":"'DATA (Real)'!L232","v":0.3},{"$f":"'DATA (Real)'!M232","v":0.3},{"$f":"'DATA (Real)'!N232","v":0.3},{"$f":"'DATA (Real)'!O232","v":0.3},{"$f":"'DATA (Real)'!P232","v":0.3},{"$f":"'DATA (Real)'!Q232","v":0.3},{"$f":"'DATA (Real)'!R232","v":0.3},{"$f":"'DATA (Real)'!S232","v":0},{"$f":"'DATA (Real)'!T232","v":0},{"$f":"'DATA (Real)'!U232","v":0},{"$f":"'DATA (Real)'!V232","v":0},{"$f":"'DATA (Real)'!W232","v":0},{"$f":"'DATA (Real)'!X232","v":0},{"$f":"'DATA (Real)'!Y232","v":0},{"$f":"'DATA (Real)'!Z232","v":0},{"$f":"'DATA (Real)'!AA232","v":0},{"$f":"'DATA (Real)'!AB232","v":0},{"$f":"'DATA (Real)'!AC232","v":0},{"$f":"'DATA (Real)'!AD232","v":0},{"$f":"'DATA (Real)'!AE232","v":0},{"$f":"'DATA (Real)'!AF232","v":0},{"$f":"'DATA (Real)'!AG232","v":0},{"$f":"'DATA (Real)'!AH232","v":0},{"$f":"'DATA (Real)'!AI232","v":0},{"$f":"'DATA (Real)'!AJ232","v":0},{"$f":"'DATA (Real)'!AK232","v":0},{"$f":"'DATA (Real)'!AL232","v":0},{"$f":"'DATA (Real)'!AM232","v":0},{"$f":"'DATA (Real)'!AN232","v":0},{"$f":"'DATA (Real)'!AO232","v":0},{"$f":"'DATA (Real)'!AP232","v":0},{"$f":"'DATA (Real)'!AQ232","v":0},{"$f":"'DATA (Real)'!AR232","v":0},{"$f":"'DATA (Real)'!AS232","v":0},{"$f":"'DATA (Real)'!AT232","v":0},{"$f":"'DATA (Real)'!AU232","v":0},{"$f":"'DATA (Real)'!AV232","v":0},{"$f":"'DATA (Real)'!AW232","v":0},{"$f":"'DATA (Real)'!AX232","v":0},{"$f":"'DATA (Real)'!AY232","v":0},{"$f":"'DATA (Real)'!AZ232","v":0},{"$f":"'DATA (Real)'!BA232","v":0},{"$f":"'DATA (Real)'!BB232","v":0},{"$f":"'DATA (Real)'!BC232","v":0},{"$f":"'DATA (Real)'!BD232","v":0},{"$f":"'DATA (Real)'!BE232","v":0},{"$f":"'DATA (Real)'!BF232","v":0},{"$f":"'DATA (Real)'!BG232","v":0},{"$f":"'DATA (Real)'!BH232","v":0},{"$f":"'DATA (Real)'!BI232","v":0},{"$f":"'DATA (Real)'!BJ232","v":0},{"$f":"'DATA (Real)'!BK232","v":0},{"$f":"'DATA (Real)'!BL232","v":0},{"$f":"'DATA (Real)'!BM232","v":0},{"$f":"'DATA (Real)'!BN232","v":0},{"$f":"'DATA (Real)'!BO232","v":0},{"$f":"'DATA (Real)'!BP232","v":0},{"$f":"'DATA (Real)'!BQ232","v":0},{"$f":"'DATA (Real)'!BR232","v":0},{"$f":"'DATA (Real)'!BS232","v":0},{"$f":"'DATA (Real)'!BT232","v":0},{"$f":"'DATA (Real)'!BU232","v":0},{"$f":"'DATA (Real)'!BV232","v":0},{"$f":"'DATA (Real)'!BW232","v":0},{"$f":"'DATA (Real)'!BX232","v":0}]
[null,null,{"$f":"'DATA (Real)'!C233","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D233","v":"ITC Schedule"},{"$f":"'DATA (Real)'!E233","v":"4 hr Zinc Bromide Flow Battery"},null,null,{"$f":"'DATA (Real)'!H233","v":0.3},{"$f":"'DATA (Real)'!I233","v":0.3},{"$f":"'DATA (Real)'!J233","v":0.3},{"$f":"'DATA (Real)'!K233","v":0.3},{"$f":"'DATA (Real)'!L233","v":0.3},{"$f":"'DATA (Real)'!M233","v":0.3},{"$f":"'DATA (Real)'!N233","v":0.3},{"$f":"'DATA (Real)'!O233","v":0.3},{"$f":"'DATA (Real)'!P233","v":0.3},{"$f":"'DATA (Real)'!Q233","v":0.3},{"$f":"'DATA (Real)'!R233","v":0.3},{"$f":"'DATA (Real)'!S233","v":0},{"$f":"'DATA (Real)'!T233","v":0},{"$f":"'DATA (Real)'!U233","v":0},{"$f":"'DATA (Real)'!V233","v":0},{"$f":"'DATA (Real)'!W233","v":0},{"$f":"'DATA (Real)'!X233","v":0},{"$f":"'DATA (Real)'!Y233","v":0},{"$f":"'DATA (Real)'!Z233","v":0},{"$f":"'DATA (Real)'!AA233","v":0},{"$f":"'DATA (Real)'!AB233","v":0},{"$f":"'DATA (Real)'!AC233","v":0},{"$f":"'DATA (Real)'!AD233","v":0},{"$f":"'DATA (Real)'!AE233","v":0},{"$f":"'DATA (Real)'!AF233","v":0},{"$f":"'DATA (Real)'!AG233","v":0},{"$f":"'DATA (Real)'!AH233","v":0},{"$f":"'DATA (Real)'!AI233","v":0},{"$f":"'DATA (Real)'!AJ233","v":0},{"$f":"'DATA (Real)'!AK233","v":0},{"$f":"'DATA (Real)'!AL233","v":0},{"$f":"'DATA (Real)'!AM233","v":0},{"$f":"'DATA (Real)'!AN233","v":0},{"$f":"'DATA (Real)'!AO233","v":0},{"$f":"'DATA (Real)'!AP233","v":0},{"$f":"'DATA (Real)'!AQ233","v":0},{"$f":"'DATA (Real)'!AR233","v":0},{"$f":"'DATA (Real)'!AS233","v":0},{"$f":"'DATA (Real)'!AT233","v":0},{"$f":"'DATA (Real)'!AU233","v":0},{"$f":"'DATA (Real)'!AV233","v":0},{"$f":"'DATA (Real)'!AW233","v":0},{"$f":"'DATA (Real)'!AX233","v":0},{"$f":"'DATA (Real)'!AY233","v":0},{"$f":"'DATA (Real)'!AZ233","v":0},{"$f":"'DATA (Real)'!BA233","v":0},{"$f":"'DATA (Real)'!BB233","v":0},{"$f":"'DATA (Real)'!BC233","v":0},{"$f":"'DATA (Real)'!BD233","v":0},{"$f":"'DATA (Real)'!BE233","v":0},{"$f":"'DATA (Real)'!BF233","v":0},{"$f":"'DATA (Real)'!BG233","v":0},{"$f":"'DATA (Real)'!BH233","v":0},{"$f":"'DATA (Real)'!BI233","v":0},{"$f":"'DATA (Real)'!BJ233","v":0},{"$f":"'DATA (Real)'!BK233","v":0},{"$f":"'DATA (Real)'!BL233","v":0},{"$f":"'DATA (Real)'!BM233","v":0},{"$f":"'DATA (Real)'!BN233","v":0},{"$f":"'DATA (Real)'!BO233","v":0},{"$f":"'DATA (Real)'!BP233","v":0},{"$f":"'DATA (Real)'!BQ233","v":0},{"$f":"'DATA (Real)'!BR233","v":0},{"$f":"'DATA (Real)'!BS233","v":0},{"$f":"'DATA (Real)'!BT233","v":0},{"$f":"'DATA (Real)'!BU233","v":0},{"$f":"'DATA (Real)'!BV233","v":0},{"$f":"'DATA (Real)'!BW233","v":0},{"$f":"'DATA (Real)'!BX233","v":0}]
[null,null,{"$f":"'DATA (Real)'!C234","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D234","v":"ITC Schedule"},{"$f":"'DATA (Real)'!E234","v":"100hr Iron Oxide"},null,null,{"$f":"'DATA (Real)'!H234","v":0.3},{"$f":"'DATA (Real)'!I234","v":0.3},{"$f":"'DATA (Real)'!J234","v":0.3},{"$f":"'DATA (Real)'!K234","v":0.3},{"$f":"'DATA (Real)'!L234","v":0.3},{"$f":"'DATA (Real)'!M234","v":0.3},{"$f":"'DATA (Real)'!N234","v":0.3},{"$f":"'DATA (Real)'!O234","v":0.3},{"$f":"'DATA (Real)'!P234","v":0.3},{"$f":"'DATA (Real)'!Q234","v":0.3},{"$f":"'DATA (Real)'!R234","v":0.3},{"$f":"'DATA (Real)'!S234","v":0},{"$f":"'DATA (Real)'!T234","v":0},{"$f":"'DATA (Real)'!U234","v":0},{"$f":"'DATA (Real)'!V234","v":0},{"$f":"'DATA (Real)'!W234","v":0},{"$f":"'DATA (Real)'!X234","v":0},{"$f":"'DATA (Real)'!Y234","v":0},{"$f":"'DATA (Real)'!Z234","v":0},{"$f":"'DATA (Real)'!AA234","v":0},{"$f":"'DATA (Real)'!AB234","v":0},{"$f":"'DATA (Real)'!AC234","v":0},{"$f":"'DATA (Real)'!AD234","v":0},{"$f":"'DATA (Real)'!AE234","v":0},{"$f":"'DATA (Real)'!AF234","v":0},{"$f":"'DATA (Real)'!AG234","v":0},{"$f":"'DATA (Real)'!AH234","v":0},{"$f":"'DATA (Real)'!AI234","v":0},{"$f":"'DATA (Real)'!AJ234","v":0},{"$f":"'DATA (Real)'!AK234","v":0},{"$f":"'DATA (Real)'!AL234","v":0},{"$f":"'DATA (Real)'!AM234","v":0},{"$f":"'DATA (Real)'!AN234","v":0},{"$f":"'DATA (Real)'!AO234","v":0},{"$f":"'DATA (Real)'!AP234","v":0},{"$f":"'DATA (Real)'!AQ234","v":0},{"$f":"'DATA (Real)'!AR234","v":0},{"$f":"'DATA (Real)'!AS234","v":0},{"$f":"'DATA (Real)'!AT234","v":0},{"$f":"'DATA (Real)'!AU234","v":0},{"$f":"'DATA (Real)'!AV234","v":0},{"$f":"'DATA (Real)'!AW234","v":0},{"$f":"'DATA (Real)'!AX234","v":0},{"$f":"'DATA (Real)'!AY234","v":0},{"$f":"'DATA (Real)'!AZ234","v":0},{"$f":"'DATA (Real)'!BA234","v":0},{"$f":"'DATA (Real)'!BB234","v":0},{"$f":"'DATA (Real)'!BC234","v":0},{"$f":"'DATA (Real)'!BD234","v":0},{"$f":"'DATA (Real)'!BE234","v":0},{"$f":"'DATA (Real)'!BF234","v":0},{"$f":"'DATA (Real)'!BG234","v":0},{"$f":"'DATA (Real)'!BH234","v":0},{"$f":"'DATA (Real)'!BI234","v":0},{"$f":"'DATA (Real)'!BJ234","v":0},{"$f":"'DATA (Real)'!BK234","v":0},{"$f":"'DATA (Real)'!BL234","v":0},{"$f":"'DATA (Real)'!BM234","v":0},{"$f":"'DATA (Real)'!BN234","v":0},{"$f":"'DATA (Real)'!BO234","v":0},{"$f":"'DATA (Real)'!BP234","v":0},{"$f":"'DATA (Real)'!BQ234","v":0},{"$f":"'DATA (Real)'!BR234","v":0},{"$f":"'DATA (Real)'!BS234","v":0},{"$f":"'DATA (Real)'!BT234","v":0},{"$f":"'DATA (Real)'!BU234","v":0},{"$f":"'DATA (Real)'!BV234","v":0},{"$f":"'DATA (Real)'!BW234","v":0},{"$f":"'DATA (Real)'!BX234","v":0}]
[null,null,{"$f":"'DATA (Real)'!C235","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D235","v":"ITC Schedule"},{"$f":"'DATA (Real)'!E235","v":"Liquid Air"},null,null,{"$f":"'DATA (Real)'!H235","v":0.3},{"$f":"'DATA (Real)'!I235","v":0.3},{"$f":"'DATA (Real)'!J235","v":0.3},{"$f":"'DATA (Real)'!K235","v":0.3},{"$f":"'DATA (Real)'!L235","v":0.3},{"$f":"'DATA (Real)'!M235","v":0.3},{"$f":"'DATA (Real)'!N235","v":0.3},{"$f":"'DATA (Real)'!O235","v":0.3},{"$f":"'DATA (Real)'!P235","v":0.3},{"$f":"'DATA (Real)'!Q235","v":0.3},{"$f":"'DATA (Real)'!R235","v":0.3},{"$f":"'DATA (Real)'!S235","v":0},{"$f":"'DATA (Real)'!T235","v":0},{"$f":"'DATA (Real)'!U235","v":0},{"$f":"'DATA (Real)'!V235","v":0},{"$f":"'DATA (Real)'!W235","v":0},{"$f":"'DATA (Real)'!X235","v":0},{"$f":"'DATA (Real)'!Y235","v":0},{"$f":"'DATA (Real)'!Z235","v":0},{"$f":"'DATA (Real)'!AA235","v":0},{"$f":"'DATA (Real)'!AB235","v":0},{"$f":"'DATA (Real)'!AC235","v":0},{"$f":"'DATA (Real)'!AD235","v":0},{"$f":"'DATA (Real)'!AE235","v":0},{"$f":"'DATA (Real)'!AF235","v":0},{"$f":"'DATA (Real)'!AG235","v":0},{"$f":"'DATA (Real)'!AH235","v":0},{"$f":"'DATA (Real)'!AI235","v":0},{"$f":"'DATA (Real)'!AJ235","v":0},{"$f":"'DATA (Real)'!AK235","v":0},{"$f":"'DATA (Real)'!AL235","v":0},{"$f":"'DATA (Real)'!AM235","v":0},{"$f":"'DATA (Real)'!AN235","v":0},{"$f":"'DATA (Real)'!AO235","v":0},{"$f":"'DATA (Real)'!AP235","v":0},{"$f":"'DATA (Real)'!AQ235","v":0},{"$f":"'DATA (Real)'!AR235","v":0},{"$f":"'DATA (Real)'!AS235","v":0},{"$f":"'DATA (Real)'!AT235","v":0},{"$f":"'DATA (Real)'!AU235","v":0},{"$f":"'DATA (Real)'!AV235","v":0},{"$f":"'DATA (Real)'!AW235","v":0},{"$f":"'DATA (Real)'!AX235","v":0},{"$f":"'DATA (Real)'!AY235","v":0},{"$f":"'DATA (Real)'!AZ235","v":0},{"$f":"'DATA (Real)'!BA235","v":0},{"$f":"'DATA (Real)'!BB235","v":0},{"$f":"'DATA (Real)'!BC235","v":0},{"$f":"'DATA (Real)'!BD235","v":0},{"$f":"'DATA (Real)'!BE235","v":0},{"$f":"'DATA (Real)'!BF235","v":0},{"$f":"'DATA (Real)'!BG235","v":0},{"$f":"'DATA (Real)'!BH235","v":0},{"$f":"'DATA (Real)'!BI235","v":0},{"$f":"'DATA (Real)'!BJ235","v":0},{"$f":"'DATA (Real)'!BK235","v":0},{"$f":"'DATA (Real)'!BL235","v":0},{"$f":"'DATA (Real)'!BM235","v":0},{"$f":"'DATA (Real)'!BN235","v":0},{"$f":"'DATA (Real)'!BO235","v":0},{"$f":"'DATA (Real)'!BP235","v":0},{"$f":"'DATA (Real)'!BQ235","v":0},{"$f":"'DATA (Real)'!BR235","v":0},{"$f":"'DATA (Real)'!BS235","v":0},{"$f":"'DATA (Real)'!BT235","v":0},{"$f":"'DATA (Real)'!BU235","v":0},{"$f":"'DATA (Real)'!BV235","v":0},{"$f":"'DATA (Real)'!BW235","v":0},{"$f":"'DATA (Real)'!BX235","v":0}]
[null,null,{"$f":"'DATA (Real)'!C236","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D236","v":"ITC Schedule"},{"$f":"'DATA (Real)'!E236","v":"Pumped Hydro (8.5 hr/ 400 MW share)"},null,null,{"$f":"'DATA (Real)'!H236","v":0.3},{"$f":"'DATA (Real)'!I236","v":0.3},{"$f":"'DATA (Real)'!J236","v":0.3},{"$f":"'DATA (Real)'!K236","v":0.3},{"$f":"'DATA (Real)'!L236","v":0.3},{"$f":"'DATA (Real)'!M236","v":0.3},{"$f":"'DATA (Real)'!N236","v":0.3},{"$f":"'DATA (Real)'!O236","v":0.3},{"$f":"'DATA (Real)'!P236","v":0.3},{"$f":"'DATA (Real)'!Q236","v":0.3},{"$f":"'DATA (Real)'!R236","v":0.3},{"$f":"'DATA (Real)'!S236","v":0},{"$f":"'DATA (Real)'!T236","v":0},{"$f":"'DATA (Real)'!U236","v":0},{"$f":"'DATA (Real)'!V236","v":0},{"$f":"'DATA (Real)'!W236","v":0},{"$f":"'DATA (Real)'!X236","v":0},{"$f":"'DATA (Real)'!Y236","v":0},{"$f":"'DATA (Real)'!Z236","v":0},{"$f":"'DATA (Real)'!AA236","v":0},{"$f":"'DATA (Real)'!AB236","v":0},{"$f":"'DATA (Real)'!AC236","v":0},{"$f":"'DATA (Real)'!AD236","v":0},{"$f":"'DATA (Real)'!AE236","v":0},{"$f":"'DATA (Real)'!AF236","v":0},{"$f":"'DATA (Real)'!AG236","v":0},{"$f":"'DATA (Real)'!AH236","v":0},{"$f":"'DATA (Real)'!AI236","v":0},{"$f":"'DATA (Real)'!AJ236","v":0},{"$f":"'DATA (Real)'!AK236","v":0},{"$f":"'DATA (Real)'!AL236","v":0},{"$f":"'DATA (Real)'!AM236","v":0},{"$f":"'DATA (Real)'!AN236","v":0},{"$f":"'DATA (Real)'!AO236","v":0},{"$f":"'DATA (Real)'!AP236","v":0},{"$f":"'DATA (Real)'!AQ236","v":0},{"$f":"'DATA (Real)'!AR236","v":0},{"$f":"'DATA (Real)'!AS236","v":0},{"$f":"'DATA (Real)'!AT236","v":0},{"$f":"'DATA (Real)'!AU236","v":0},{"$f":"'DATA (Real)'!AV236","v":0},{"$f":"'DATA (Real)'!AW236","v":0},{"$f":"'DATA (Real)'!AX236","v":0},{"$f":"'DATA (Real)'!AY236","v":0},{"$f":"'DATA (Real)'!AZ236","v":0},{"$f":"'DATA (Real)'!BA236","v":0},{"$f":"'DATA (Real)'!BB236","v":0},{"$f":"'DATA (Real)'!BC236","v":0},{"$f":"'DATA (Real)'!BD236","v":0},{"$f":"'DATA (Real)'!BE236","v":0},{"$f":"'DATA (Real)'!BF236","v":0},{"$f":"'DATA (Real)'!BG236","v":0},{"$f":"'DATA (Real)'!BH236","v":0},{"$f":"'DATA (Real)'!BI236","v":0},{"$f":"'DATA (Real)'!BJ236","v":0},{"$f":"'DATA (Real)'!BK236","v":0},{"$f":"'DATA (Real)'!BL236","v":0},{"$f":"'DATA (Real)'!BM236","v":0},{"$f":"'DATA (Real)'!BN236","v":0},{"$f":"'DATA (Real)'!BO236","v":0},{"$f":"'DATA (Real)'!BP236","v":0},{"$f":"'DATA (Real)'!BQ236","v":0},{"$f":"'DATA (Real)'!BR236","v":0},{"$f":"'DATA (Real)'!BS236","v":0},{"$f":"'DATA (Real)'!BT236","v":0},{"$f":"'DATA (Real)'!BU236","v":0},{"$f":"'DATA (Real)'!BV236","v":0},{"$f":"'DATA (Real)'!BW236","v":0},{"$f":"'DATA (Real)'!BX236","v":0}]
[null,null,{"$f":"'DATA (Real)'!C237","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D237","v":"ITC Schedule"},{"$f":"'DATA (Real)'!E237","v":"Pumped Hydro (16 hr/ 100 MW)"},null,null,{"$f":"'DATA (Real)'!H237","v":0.3},{"$f":"'DATA (Real)'!I237","v":0.3},{"$f":"'DATA (Real)'!J237","v":0.3},{"$f":"'DATA (Real)'!K237","v":0.3},{"$f":"'DATA (Real)'!L237","v":0.3},{"$f":"'DATA (Real)'!M237","v":0.3},{"$f":"'DATA (Real)'!N237","v":0.3},{"$f":"'DATA (Real)'!O237","v":0.3},{"$f":"'DATA (Real)'!P237","v":0.3},{"$f":"'DATA (Real)'!Q237","v":0.3},{"$f":"'DATA (Real)'!R237","v":0.3},{"$f":"'DATA (Real)'!S237","v":0},{"$f":"'DATA (Real)'!T237","v":0},{"$f":"'DATA (Real)'!U237","v":0},{"$f":"'DATA (Real)'!V237","v":0},{"$f":"'DATA (Real)'!W237","v":0},{"$f":"'DATA (Real)'!X237","v":0},{"$f":"'DATA (Real)'!Y237","v":0},{"$f":"'DATA (Real)'!Z237","v":0},{"$f":"'DATA (Real)'!AA237","v":0},{"$f":"'DATA (Real)'!AB237","v":0},{"$f":"'DATA (Real)'!AC237","v":0},{"$f":"'DATA (Real)'!AD237","v":0},{"$f":"'DATA (Real)'!AE237","v":0},{"$f":"'DATA (Real)'!AF237","v":0},{"$f":"'DATA (Real)'!AG237","v":0},{"$f":"'DATA (Real)'!AH237","v":0},{"$f":"'DATA (Real)'!AI237","v":0},{"$f":"'DATA (Real)'!AJ237","v":0},{"$f":"'DATA (Real)'!AK237","v":0},{"$f":"'DATA (Real)'!AL237","v":0},{"$f":"'DATA (Real)'!AM237","v":0},{"$f":"'DATA (Real)'!AN237","v":0},{"$f":"'DATA (Real)'!AO237","v":0},{"$f":"'DATA (Real)'!AP237","v":0},{"$f":"'DATA (Real)'!AQ237","v":0},{"$f":"'DATA (Real)'!AR237","v":0},{"$f":"'DATA (Real)'!AS237","v":0},{"$f":"'DATA (Real)'!AT237","v":0},{"$f":"'DATA (Real)'!AU237","v":0},{"$f":"'DATA (Real)'!AV237","v":0},{"$f":"'DATA (Real)'!AW237","v":0},{"$f":"'DATA (Real)'!AX237","v":0},{"$f":"'DATA (Real)'!AY237","v":0},{"$f":"'DATA (Real)'!AZ237","v":0},{"$f":"'DATA (Real)'!BA237","v":0},{"$f":"'DATA (Real)'!BB237","v":0},{"$f":"'DATA (Real)'!BC237","v":0},{"$f":"'DATA (Real)'!BD237","v":0},{"$f":"'DATA (Real)'!BE237","v":0},{"$f":"'DATA (Real)'!BF237","v":0},{"$f":"'DATA (Real)'!BG237","v":0},{"$f":"'DATA (Real)'!BH237","v":0},{"$f":"'DATA (Real)'!BI237","v":0},{"$f":"'DATA (Real)'!BJ237","v":0},{"$f":"'DATA (Real)'!BK237","v":0},{"$f":"'DATA (Real)'!BL237","v":0},{"$f":"'DATA (Real)'!BM237","v":0},{"$f":"'DATA (Real)'!BN237","v":0},{"$f":"'DATA (Real)'!BO237","v":0},{"$f":"'DATA (Real)'!BP237","v":0},{"$f":"'DATA (Real)'!BQ237","v":0},{"$f":"'DATA (Real)'!BR237","v":0},{"$f":"'DATA (Real)'!BS237","v":0},{"$f":"'DATA (Real)'!BT237","v":0},{"$f":"'DATA (Real)'!BU237","v":0},{"$f":"'DATA (Real)'!BV237","v":0},{"$f":"'DATA (Real)'!BW237","v":0},{"$f":"'DATA (Real)'!BX237","v":0}]
[null,null,{"$f":"'DATA (Real)'!C238","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D238","v":"ITC Schedule"},{"$f":"'DATA (Real)'!E238","v":"Pumped Hyrdo (24 hr/ 100 MW)"},null,null,{"$f":"'DATA (Real)'!H238","v":0.3},{"$f":"'DATA (Real)'!I238","v":0.3},{"$f":"'DATA (Real)'!J238","v":0.3},{"$f":"'DATA (Real)'!K238","v":0.3},{"$f":"'DATA (Real)'!L238","v":0.3},{"$f":"'DATA (Real)'!M238","v":0.3},{"$f":"'DATA (Real)'!N238","v":0.3},{"$f":"'DATA (Real)'!O238","v":0.3},{"$f":"'DATA (Real)'!P238","v":0.3},{"$f":"'DATA (Real)'!Q238","v":0.3},{"$f":"'DATA (Real)'!R238","v":0.3},{"$f":"'DATA (Real)'!S238","v":0},{"$f":"'DATA (Real)'!T238","v":0},{"$f":"'DATA (Real)'!U238","v":0},{"$f":"'DATA (Real)'!V238","v":0},{"$f":"'DATA (Real)'!W238","v":0},{"$f":"'DATA (Real)'!X238","v":0},{"$f":"'DATA (Real)'!Y238","v":0},{"$f":"'DATA (Real)'!Z238","v":0},{"$f":"'DATA (Real)'!AA238","v":0},{"$f":"'DATA (Real)'!AB238","v":0},{"$f":"'DATA (Real)'!AC238","v":0},{"$f":"'DATA (Real)'!AD238","v":0},{"$f":"'DATA (Real)'!AE238","v":0},{"$f":"'DATA (Real)'!AF238","v":0},{"$f":"'DATA (Real)'!AG238","v":0},{"$f":"'DATA (Real)'!AH238","v":0},{"$f":"'DATA (Real)'!AI238","v":0},{"$f":"'DATA (Real)'!AJ238","v":0},{"$f":"'DATA (Real)'!AK238","v":0},{"$f":"'DATA (Real)'!AL238","v":0},{"$f":"'DATA (Real)'!AM238","v":0},{"$f":"'DATA (Real)'!AN238","v":0},{"$f":"'DATA (Real)'!AO238","v":0},{"$f":"'DATA (Real)'!AP238","v":0},{"$f":"'DATA (Real)'!AQ238","v":0},{"$f":"'DATA (Real)'!AR238","v":0},{"$f":"'DATA (Real)'!AS238","v":0},{"$f":"'DATA (Real)'!AT238","v":0},{"$f":"'DATA (Real)'!AU238","v":0},{"$f":"'DATA (Real)'!AV238","v":0},{"$f":"'DATA (Real)'!AW238","v":0},{"$f":"'DATA (Real)'!AX238","v":0},{"$f":"'DATA (Real)'!AY238","v":0},{"$f":"'DATA (Real)'!AZ238","v":0},{"$f":"'DATA (Real)'!BA238","v":0},{"$f":"'DATA (Real)'!BB238","v":0},{"$f":"'DATA (Real)'!BC238","v":0},{"$f":"'DATA (Real)'!BD238","v":0},{"$f":"'DATA (Real)'!BE238","v":0},{"$f":"'DATA (Real)'!BF238","v":0},{"$f":"'DATA (Real)'!BG238","v":0},{"$f":"'DATA (Real)'!BH238","v":0},{"$f":"'DATA (Real)'!BI238","v":0},{"$f":"'DATA (Real)'!BJ238","v":0},{"$f":"'DATA (Real)'!BK238","v":0},{"$f":"'DATA (Real)'!BL238","v":0},{"$f":"'DATA (Real)'!BM238","v":0},{"$f":"'DATA (Real)'!BN238","v":0},{"$f":"'DATA (Real)'!BO238","v":0},{"$f":"'DATA (Real)'!BP238","v":0},{"$f":"'DATA (Real)'!BQ238","v":0},{"$f":"'DATA (Real)'!BR238","v":0},{"$f":"'DATA (Real)'!BS238","v":0},{"$f":"'DATA (Real)'!BT238","v":0},{"$f":"'DATA (Real)'!BU238","v":0},{"$f":"'DATA (Real)'!BV238","v":0},{"$f":"'DATA (Real)'!BW238","v":0},{"$f":"'DATA (Real)'!BX238","v":0}]
[null,null,{"$f":"'DATA (Real)'!C239","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D239","v":"PTC Schedule"},{"$f":"'DATA (Real)'!E239","v":"Wood Biomass"},null,null,{"$f":"'DATA (Real)'!H239","v":1},{"$f":"'DATA (Real)'!I239","v":1},{"$f":"'DATA (Real)'!J239","v":1},{"$f":"'DATA (Real)'!K239","v":1},{"$f":"'DATA (Real)'!L239","v":1},{"$f":"'DATA (Real)'!M239","v":1},{"$f":"'DATA (Real)'!N239","v":1},{"$f":"'DATA (Real)'!O239","v":1},{"$f":"'DATA (Real)'!P239","v":1},{"$f":"'DATA (Real)'!Q239","v":1},{"$f":"'DATA (Real)'!R239","v":1},{"$f":"'DATA (Real)'!S239","v":0.6},{"$f":"'DATA (Real)'!T239","v":0.4},{"$f":"'DATA (Real)'!U239","v":0},{"$f":"'DATA (Real)'!V239","v":0},{"$f":"'DATA (Real)'!W239","v":0},{"$f":"'DATA (Real)'!X239","v":0},{"$f":"'DATA (Real)'!Y239","v":0},{"$f":"'DATA (Real)'!Z239","v":0},{"$f":"'DATA (Real)'!AA239","v":0},{"$f":"'DATA (Real)'!AB239","v":0},{"$f":"'DATA (Real)'!AC239","v":0},{"$f":"'DATA (Real)'!AD239","v":0},{"$f":"'DATA (Real)'!AE239","v":0},{"$f":"'DATA (Real)'!AF239","v":0},{"$f":"'DATA (Real)'!AG239","v":0},{"$f":"'DATA (Real)'!AH239","v":0},{"$f":"'DATA (Real)'!AI239","v":0},{"$f":"'DATA (Real)'!AJ239","v":0},{"$f":"'DATA (Real)'!AK239","v":0},{"$f":"'DATA (Real)'!AL239","v":0},{"$f":"'DATA (Real)'!AM239","v":0},{"$f":"'DATA (Real)'!AN239","v":0},{"$f":"'DATA (Real)'!AO239","v":0},{"$f":"'DATA (Real)'!AP239","v":0},{"$f":"'DATA (Real)'!AQ239","v":0},{"$f":"'DATA (Real)'!AR239","v":0},{"$f":"'DATA (Real)'!AS239","v":0},{"$f":"'DATA (Real)'!AT239","v":0},{"$f":"'DATA (Real)'!AU239","v":0},{"$f":"'DATA (Real)'!AV239","v":0},{"$f":"'DATA (Real)'!AW239","v":0},{"$f":"'DATA (Real)'!AX239","v":0},{"$f":"'DATA (Real)'!AY239","v":0},{"$f":"'DATA (Real)'!AZ239","v":0},{"$f":"'DATA (Real)'!BA239","v":0},{"$f":"'DATA (Real)'!BB239","v":0},{"$f":"'DATA (Real)'!BC239","v":0},{"$f":"'DATA (Real)'!BD239","v":0},{"$f":"'DATA (Real)'!BE239","v":0},{"$f":"'DATA (Real)'!BF239","v":0},{"$f":"'DATA (Real)'!BG239","v":0},{"$f":"'DATA (Real)'!BH239","v":0},{"$f":"'DATA (Real)'!BI239","v":0},{"$f":"'DATA (Real)'!BJ239","v":0},{"$f":"'DATA (Real)'!BK239","v":0},{"$f":"'DATA (Real)'!BL239","v":0},{"$f":"'DATA (Real)'!BM239","v":0},{"$f":"'DATA (Real)'!BN239","v":0},{"$f":"'DATA (Real)'!BO239","v":0},{"$f":"'DATA (Real)'!BP239","v":0},{"$f":"'DATA (Real)'!BQ239","v":0},{"$f":"'DATA (Real)'!BR239","v":0},{"$f":"'DATA (Real)'!BS239","v":0},{"$f":"'DATA (Real)'!BT239","v":0},{"$f":"'DATA (Real)'!BU239","v":0},{"$f":"'DATA (Real)'!BV239","v":0},{"$f":"'DATA (Real)'!BW239","v":0},{"$f":"'DATA (Real)'!BX239","v":0}]
[null,null,{"$f":"'DATA (Real)'!C240","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D240","v":0},{"$f":"'DATA (Real)'!E240","v":"Rathdrum CT 2055 Uprates two unit operation"},null,null,{"$f":"'DATA (Real)'!H240","v":0},{"$f":"'DATA (Real)'!I240","v":0},{"$f":"'DATA (Real)'!J240","v":0},{"$f":"'DATA (Real)'!K240","v":0},{"$f":"'DATA (Real)'!L240","v":0},{"$f":"'DATA (Real)'!M240","v":0},{"$f":"'DATA (Real)'!N240","v":0},{"$f":"'DATA (Real)'!O240","v":0},{"$f":"'DATA (Real)'!P240","v":0},{"$f":"'DATA (Real)'!Q240","v":0},{"$f":"'DATA (Real)'!R240","v":0},{"$f":"'DATA (Real)'!S240","v":0},{"$f":"'DATA (Real)'!T240","v":0},{"$f":"'DATA (Real)'!U240","v":0},{"$f":"'DATA (Real)'!V240","v":0},{"$f":"'DATA (Real)'!W240","v":0},{"$f":"'DATA (Real)'!X240","v":0},{"$f":"'DATA (Real)'!Y240","v":0},{"$f":"'DATA (Real)'!Z240","v":0},{"$f":"'DATA (Real)'!AA240","v":0},{"$f":"'DATA (Real)'!AB240","v":0},{"$f":"'DATA (Real)'!AC240","v":0},{"$f":"'DATA (Real)'!AD240","v":0},{"$f":"'DATA (Real)'!AE240","v":0},{"$f":"'DATA (Real)'!AF240","v":0},{"$f":"'DATA (Real)'!AG240","v":0},{"$f":"'DATA (Real)'!AH240","v":0},{"$f":"'DATA (Real)'!AI240","v":0},{"$f":"'DATA (Real)'!AJ240","v":0},{"$f":"'DATA (Real)'!AK240","v":0},{"$f":"'DATA (Real)'!AL240","v":0},{"$f":"'DATA (Real)'!AM240","v":0},{"$f":"'DATA (Real)'!AN240","v":0},{"$f":"'DATA (Real)'!AO240","v":0},{"$f":"'DATA (Real)'!AP240","v":0},{"$f":"'DATA (Real)'!AQ240","v":0},{"$f":"'DATA (Real)'!AR240","v":0},{"$f":"'DATA (Real)'!AS240","v":0},{"$f":"'DATA (Real)'!AT240","v":0},{"$f":"'DATA (Real)'!AU240","v":0},{"$f":"'DATA (Real)'!AV240","v":0},{"$f":"'DATA (Real)'!AW240","v":0},{"$f":"'DATA (Real)'!AX240","v":0},{"$f":"'DATA (Real)'!AY240","v":0},{"$f":"'DATA (Real)'!AZ240","v":0},{"$f":"'DATA (Real)'!BA240","v":0},{"$f":"'DATA (Real)'!BB240","v":0},{"$f":"'DATA (Real)'!BC240","v":0},{"$f":"'DATA (Real)'!BD240","v":0},{"$f":"'DATA (Real)'!BE240","v":0},{"$f":"'DATA (Real)'!BF240","v":0},{"$f":"'DATA (Real)'!BG240","v":0},{"$f":"'DATA (Real)'!BH240","v":0},{"$f":"'DATA (Real)'!BI240","v":0},{"$f":"'DATA (Real)'!BJ240","v":0},{"$f":"'DATA (Real)'!BK240","v":0},{"$f":"'DATA (Real)'!BL240","v":0},{"$f":"'DATA (Real)'!BM240","v":0},{"$f":"'DATA (Real)'!BN240","v":0},{"$f":"'DATA (Real)'!BO240","v":0},{"$f":"'DATA (Real)'!BP240","v":0},{"$f":"'DATA (Real)'!BQ240","v":0},{"$f":"'DATA (Real)'!BR240","v":0},{"$f":"'DATA (Real)'!BS240","v":0},{"$f":"'DATA (Real)'!BT240","v":0},{"$f":"'DATA (Real)'!BU240","v":0},{"$f":"'DATA (Real)'!BV240","v":0},{"$f":"'DATA (Real)'!BW240","v":0},{"$f":"'DATA (Real)'!BX240","v":0}]
[null,null,{"$f":"'DATA (Real)'!C241","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D241","v":0},{"$f":"'DATA (Real)'!E241","v":"Rathdrum CT: Inlet Evaporation 2 unit operation"},null,null,{"$f":"'DATA (Real)'!H241","v":0},{"$f":"'DATA (Real)'!I241","v":0},{"$f":"'DATA (Real)'!J241","v":0},{"$f":"'DATA (Real)'!K241","v":0},{"$f":"'DATA (Real)'!L241","v":0},{"$f":"'DATA (Real)'!M241","v":0},{"$f":"'DATA (Real)'!N241","v":0},{"$f":"'DATA (Real)'!O241","v":0},{"$f":"'DATA (Real)'!P241","v":0},{"$f":"'DATA (Real)'!Q241","v":0},{"$f":"'DATA (Real)'!R241","v":0},{"$f":"'DATA (Real)'!S241","v":0},{"$f":"'DATA (Real)'!T241","v":0},{"$f":"'DATA (Real)'!U241","v":0},{"$f":"'DATA (Real)'!V241","v":0},{"$f":"'DATA (Real)'!W241","v":0},{"$f":"'DATA (Real)'!X241","v":0},{"$f":"'DATA (Real)'!Y241","v":0},{"$f":"'DATA (Real)'!Z241","v":0},{"$f":"'DATA (Real)'!AA241","v":0},{"$f":"'DATA (Real)'!AB241","v":0},{"$f":"'DATA (Real)'!AC241","v":0},{"$f":"'DATA (Real)'!AD241","v":0},{"$f":"'DATA (Real)'!AE241","v":0},{"$f":"'DATA (Real)'!AF241","v":0},{"$f":"'DATA (Real)'!AG241","v":0},{"$f":"'DATA (Real)'!AH241","v":0},{"$f":"'DATA (Real)'!AI241","v":0},{"$f":"'DATA (Real)'!AJ241","v":0},{"$f":"'DATA (Real)'!AK241","v":0},{"$f":"'DATA (Real)'!AL241","v":0},{"$f":"'DATA (Real)'!AM241","v":0},{"$f":"'DATA (Real)'!AN241","v":0},{"$f":"'DATA (Real)'!AO241","v":0},{"$f":"'DATA (Real)'!AP241","v":0},{"$f":"'DATA (Real)'!AQ241","v":0},{"$f":"'DATA (Real)'!AR241","v":0},{"$f":"'DATA (Real)'!AS241","v":0},{"$f":"'DATA (Real)'!AT241","v":0},{"$f":"'DATA (Real)'!AU241","v":0},{"$f":"'DATA (Real)'!AV241","v":0},{"$f":"'DATA (Real)'!AW241","v":0},{"$f":"'DATA (Real)'!AX241","v":0},{"$f":"'DATA (Real)'!AY241","v":0},{"$f":"'DATA (Real)'!AZ241","v":0},{"$f":"'DATA (Real)'!BA241","v":0},{"$f":"'DATA (Real)'!BB241","v":0},{"$f":"'DATA (Real)'!BC241","v":0},{"$f":"'DATA (Real)'!BD241","v":0},{"$f":"'DATA (Real)'!BE241","v":0},{"$f":"'DATA (Real)'!BF241","v":0},{"$f":"'DATA (Real)'!BG241","v":0},{"$f":"'DATA (Real)'!BH241","v":0},{"$f":"'DATA (Real)'!BI241","v":0},{"$f":"'DATA (Real)'!BJ241","v":0},{"$f":"'DATA (Real)'!BK241","v":0},{"$f":"'DATA (Real)'!BL241","v":0},{"$f":"'DATA (Real)'!BM241","v":0},{"$f":"'DATA (Real)'!BN241","v":0},{"$f":"'DATA (Real)'!BO241","v":0},{"$f":"'DATA (Real)'!BP241","v":0},{"$f":"'DATA (Real)'!BQ241","v":0},{"$f":"'DATA (Real)'!BR241","v":0},{"$f":"'DATA (Real)'!BS241","v":0},{"$f":"'DATA (Real)'!BT241","v":0},{"$f":"'DATA (Real)'!BU241","v":0},{"$f":"'DATA (Real)'!BV241","v":0},{"$f":"'DATA (Real)'!BW241","v":0},{"$f":"'DATA (Real)'!BX241","v":0}]
[null,null,{"$f":"'DATA (Real)'!C242","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D242","v":0},{"$f":"'DATA (Real)'!E242","v":"Kettle Falls Turbine Generator Upgrade"},null,null,{"$f":"'DATA (Real)'!H242","v":0},{"$f":"'DATA (Real)'!I242","v":0},{"$f":"'DATA (Real)'!J242","v":0},{"$f":"'DATA (Real)'!K242","v":0},{"$f":"'DATA (Real)'!L242","v":0},{"$f":"'DATA (Real)'!M242","v":0},{"$f":"'DATA (Real)'!N242","v":0},{"$f":"'DATA (Real)'!O242","v":0},{"$f":"'DATA (Real)'!P242","v":0},{"$f":"'DATA (Real)'!Q242","v":0},{"$f":"'DATA (Real)'!R242","v":0},{"$f":"'DATA (Real)'!S242","v":0},{"$f":"'DATA (Real)'!T242","v":0},{"$f":"'DATA (Real)'!U242","v":0},{"$f":"'DATA (Real)'!V242","v":0},{"$f":"'DATA (Real)'!W242","v":0},{"$f":"'DATA (Real)'!X242","v":0},{"$f":"'DATA (Real)'!Y242","v":0},{"$f":"'DATA (Real)'!Z242","v":0},{"$f":"'DATA (Real)'!AA242","v":0},{"$f":"'DATA (Real)'!AB242","v":0},{"$f":"'DATA (Real)'!AC242","v":0},{"$f":"'DATA (Real)'!AD242","v":0},{"$f":"'DATA (Real)'!AE242","v":0},{"$f":"'DATA (Real)'!AF242","v":0},{"$f":"'DATA (Real)'!AG242","v":0},{"$f":"'DATA (Real)'!AH242","v":0},{"$f":"'DATA (Real)'!AI242","v":0},{"$f":"'DATA (Real)'!AJ242","v":0},{"$f":"'DATA (Real)'!AK242","v":0},{"$f":"'DATA (Real)'!AL242","v":0},{"$f":"'DATA (Real)'!AM242","v":0},{"$f":"'DATA (Real)'!AN242","v":0},{"$f":"'DATA (Real)'!AO242","v":0},{"$f":"'DATA (Real)'!AP242","v":0},{"$f":"'DATA (Real)'!AQ242","v":0},{"$f":"'DATA (Real)'!AR242","v":0},{"$f":"'DATA (Real)'!AS242","v":0},{"$f":"'DATA (Real)'!AT242","v":0},{"$f":"'DATA (Real)'!AU242","v":0},{"$f":"'DATA (Real)'!AV242","v":0},{"$f":"'DATA (Real)'!AW242","v":0},{"$f":"'DATA (Real)'!AX242","v":0},{"$f":"'DATA (Real)'!AY242","v":0},{"$f":"'DATA (Real)'!AZ242","v":0},{"$f":"'DATA (Real)'!BA242","v":0},{"$f":"'DATA (Real)'!BB242","v":0},{"$f":"'DATA (Real)'!BC242","v":0},{"$f":"'DATA (Real)'!BD242","v":0},{"$f":"'DATA (Real)'!BE242","v":0},{"$f":"'DATA (Real)'!BF242","v":0},{"$f":"'DATA (Real)'!BG242","v":0},{"$f":"'DATA (Real)'!BH242","v":0},{"$f":"'DATA (Real)'!BI242","v":0},{"$f":"'DATA (Real)'!BJ242","v":0},{"$f":"'DATA (Real)'!BK242","v":0},{"$f":"'DATA (Real)'!BL242","v":0},{"$f":"'DATA (Real)'!BM242","v":0},{"$f":"'DATA (Real)'!BN242","v":0},{"$f":"'DATA (Real)'!BO242","v":0},{"$f":"'DATA (Real)'!BP242","v":0},{"$f":"'DATA (Real)'!BQ242","v":0},{"$f":"'DATA (Real)'!BR242","v":0},{"$f":"'DATA (Real)'!BS242","v":0},{"$f":"'DATA (Real)'!BT242","v":0},{"$f":"'DATA (Real)'!BU242","v":0},{"$f":"'DATA (Real)'!BV242","v":0},{"$f":"'DATA (Real)'!BW242","v":0},{"$f":"'DATA (Real)'!BX242","v":0}]
[null,null,{"$f":"'DATA (Real)'!C243","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D243","v":"ITC Schedule"},{"$f":"'DATA (Real)'!E243","v":"New Residential Solar"},null,null,{"$f":"'DATA (Real)'!H243","v":0.4},{"$f":"'DATA (Real)'!I243","v":0.4},{"$f":"'DATA (Real)'!J243","v":0.4},{"$f":"'DATA (Real)'!K243","v":0.4},{"$f":"'DATA (Real)'!L243","v":0.4},{"$f":"'DATA (Real)'!M243","v":0.4},{"$f":"'DATA (Real)'!N243","v":0.4},{"$f":"'DATA (Real)'!O243","v":0.4},{"$f":"'DATA (Real)'!P243","v":0.4},{"$f":"'DATA (Real)'!Q243","v":0.4},{"$f":"'DATA (Real)'!R243","v":0.4},{"$f":"'DATA (Real)'!S243","v":0.36},{"$f":"'DATA (Real)'!T243","v":0.32},{"$f":"'DATA (Real)'!U243","v":0},{"$f":"'DATA (Real)'!V243","v":0},{"$f":"'DATA (Real)'!W243","v":0},{"$f":"'DATA (Real)'!X243","v":0},{"$f":"'DATA (Real)'!Y243","v":0},{"$f":"'DATA (Real)'!Z243","v":0},{"$f":"'DATA (Real)'!AA243","v":0},{"$f":"'DATA (Real)'!AB243","v":0},{"$f":"'DATA (Real)'!AC243","v":0},{"$f":"'DATA (Real)'!AD243","v":0},{"$f":"'DATA (Real)'!AE243","v":0},{"$f":"'DATA (Real)'!AF243","v":0},{"$f":"'DATA (Real)'!AG243","v":0},{"$f":"'DATA (Real)'!AH243","v":0},{"$f":"'DATA (Real)'!AI243","v":0},{"$f":"'DATA (Real)'!AJ243","v":0},{"$f":"'DATA (Real)'!AK243","v":0},{"$f":"'DATA (Real)'!AL243","v":0},{"$f":"'DATA (Real)'!AM243","v":0},{"$f":"'DATA (Real)'!AN243","v":0},{"$f":"'DATA (Real)'!AO243","v":0},{"$f":"'DATA (Real)'!AP243","v":0},{"$f":"'DATA (Real)'!AQ243","v":0},{"$f":"'DATA (Real)'!AR243","v":0},{"$f":"'DATA (Real)'!AS243","v":0},{"$f":"'DATA (Real)'!AT243","v":0},{"$f":"'DATA (Real)'!AU243","v":0},{"$f":"'DATA (Real)'!AV243","v":0},{"$f":"'DATA (Real)'!AW243","v":0},{"$f":"'DATA (Real)'!AX243","v":0},{"$f":"'DATA (Real)'!AY243","v":0},{"$f":"'DATA (Real)'!AZ243","v":0},{"$f":"'DATA (Real)'!BA243","v":0},{"$f":"'DATA (Real)'!BB243","v":0},{"$f":"'DATA (Real)'!BC243","v":0},{"$f":"'DATA (Real)'!BD243","v":0},{"$f":"'DATA (Real)'!BE243","v":0},{"$f":"'DATA (Real)'!BF243","v":0},{"$f":"'DATA (Real)'!BG243","v":0},{"$f":"'DATA (Real)'!BH243","v":0},{"$f":"'DATA (Real)'!BI243","v":0},{"$f":"'DATA (Real)'!BJ243","v":0},{"$f":"'DATA (Real)'!BK243","v":0},{"$f":"'DATA (Real)'!BL243","v":0},{"$f":"'DATA (Real)'!BM243","v":0},{"$f":"'DATA (Real)'!BN243","v":0},{"$f":"'DATA (Real)'!BO243","v":0},{"$f":"'DATA (Real)'!BP243","v":0},{"$f":"'DATA (Real)'!BQ243","v":0},{"$f":"'DATA (Real)'!BR243","v":0},{"$f":"'DATA (Real)'!BS243","v":0},{"$f":"'DATA (Real)'!BT243","v":0},{"$f":"'DATA (Real)'!BU243","v":0},{"$f":"'DATA (Real)'!BV243","v":0},{"$f":"'DATA (Real)'!BW243","v":0},{"$f":"'DATA (Real)'!BX243","v":0}]
[null,null,{"$f":"'DATA (Real)'!C244","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D244","v":"ITC Schedule"},{"$f":"'DATA (Real)'!E244","v":"New Residential Solar + Storage"},null,null,{"$f":"'DATA (Real)'!H244","v":0.4},{"$f":"'DATA (Real)'!I244","v":0.4},{"$f":"'DATA (Real)'!J244","v":0.4},{"$f":"'DATA (Real)'!K244","v":0.4},{"$f":"'DATA (Real)'!L244","v":0.4},{"$f":"'DATA (Real)'!M244","v":0.4},{"$f":"'DATA (Real)'!N244","v":0.4},{"$f":"'DATA (Real)'!O244","v":0.4},{"$f":"'DATA (Real)'!P244","v":0.4},{"$f":"'DATA (Real)'!Q244","v":0.4},{"$f":"'DATA (Real)'!R244","v":0.4},{"$f":"'DATA (Real)'!S244","v":0.36},{"$f":"'DATA (Real)'!T244","v":0.32},{"$f":"'DATA (Real)'!U244","v":0},{"$f":"'DATA (Real)'!V244","v":0},{"$f":"'DATA (Real)'!W244","v":0},{"$f":"'DATA (Real)'!X244","v":0},{"$f":"'DATA (Real)'!Y244","v":0},{"$f":"'DATA (Real)'!Z244","v":0},{"$f":"'DATA (Real)'!AA244","v":0},{"$f":"'DATA (Real)'!AB244","v":0},{"$f":"'DATA (Real)'!AC244","v":0},{"$f":"'DATA (Real)'!AD244","v":0},{"$f":"'DATA (Real)'!AE244","v":0},{"$f":"'DATA (Real)'!AF244","v":0},{"$f":"'DATA (Real)'!AG244","v":0},{"$f":"'DATA (Real)'!AH244","v":0},{"$f":"'DATA (Real)'!AI244","v":0},{"$f":"'DATA (Real)'!AJ244","v":0},{"$f":"'DATA (Real)'!AK244","v":0},{"$f":"'DATA (Real)'!AL244","v":0},{"$f":"'DATA (Real)'!AM244","v":0},{"$f":"'DATA (Real)'!AN244","v":0},{"$f":"'DATA (Real)'!AO244","v":0},{"$f":"'DATA (Real)'!AP244","v":0},{"$f":"'DATA (Real)'!AQ244","v":0},{"$f":"'DATA (Real)'!AR244","v":0},{"$f":"'DATA (Real)'!AS244","v":0},{"$f":"'DATA (Real)'!AT244","v":0},{"$f":"'DATA (Real)'!AU244","v":0},{"$f":"'DATA (Real)'!AV244","v":0},{"$f":"'DATA (Real)'!AW244","v":0},{"$f":"'DATA (Real)'!AX244","v":0},{"$f":"'DATA (Real)'!AY244","v":0},{"$f":"'DATA (Real)'!AZ244","v":0},{"$f":"'DATA (Real)'!BA244","v":0},{"$f":"'DATA (Real)'!BB244","v":0},{"$f":"'DATA (Real)'!BC244","v":0},{"$f":"'DATA (Real)'!BD244","v":0},{"$f":"'DATA (Real)'!BE244","v":0},{"$f":"'DATA (Real)'!BF244","v":0},{"$f":"'DATA (Real)'!BG244","v":0},{"$f":"'DATA (Real)'!BH244","v":0},{"$f":"'DATA (Real)'!BI244","v":0},{"$f":"'DATA (Real)'!BJ244","v":0},{"$f":"'DATA (Real)'!BK244","v":0},{"$f":"'DATA (Real)'!BL244","v":0},{"$f":"'DATA (Real)'!BM244","v":0},{"$f":"'DATA (Real)'!BN244","v":0},{"$f":"'DATA (Real)'!BO244","v":0},{"$f":"'DATA (Real)'!BP244","v":0},{"$f":"'DATA (Real)'!BQ244","v":0},{"$f":"'DATA (Real)'!BR244","v":0},{"$f":"'DATA (Real)'!BS244","v":0},{"$f":"'DATA (Real)'!BT244","v":0},{"$f":"'DATA (Real)'!BU244","v":0},{"$f":"'DATA (Real)'!BV244","v":0},{"$f":"'DATA (Real)'!BW244","v":0},{"$f":"'DATA (Real)'!BX244","v":0}]
[null,null,{"$f":"'DATA (Real)'!C245","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D245","v":"ITC Schedule"},{"$f":"'DATA (Real)'!E245","v":"Existing Residential Solar"},null,null,{"$f":"'DATA (Real)'!H245","v":0.4},{"$f":"'DATA (Real)'!I245","v":0.4},{"$f":"'DATA (Real)'!J245","v":0.4},{"$f":"'DATA (Real)'!K245","v":0.4},{"$f":"'DATA (Real)'!L245","v":0.4},{"$f":"'DATA (Real)'!M245","v":0.4},{"$f":"'DATA (Real)'!N245","v":0.4},{"$f":"'DATA (Real)'!O245","v":0.4},{"$f":"'DATA (Real)'!P245","v":0.4},{"$f":"'DATA (Real)'!Q245","v":0.4},{"$f":"'DATA (Real)'!R245","v":0.4},{"$f":"'DATA (Real)'!S245","v":0.36},{"$f":"'DATA (Real)'!T245","v":0.32},{"$f":"'DATA (Real)'!U245","v":0},{"$f":"'DATA (Real)'!V245","v":0},{"$f":"'DATA (Real)'!W245","v":0},{"$f":"'DATA (Real)'!X245","v":0},{"$f":"'DATA (Real)'!Y245","v":0},{"$f":"'DATA (Real)'!Z245","v":0},{"$f":"'DATA (Real)'!AA245","v":0},{"$f":"'DATA (Real)'!AB245","v":0},{"$f":"'DATA (Real)'!AC245","v":0},{"$f":"'DATA (Real)'!AD245","v":0},{"$f":"'DATA (Real)'!AE245","v":0},{"$f":"'DATA (Real)'!AF245","v":0},{"$f":"'DATA (Real)'!AG245","v":0},{"$f":"'DATA (Real)'!AH245","v":0},{"$f":"'DATA (Real)'!AI245","v":0},{"$f":"'DATA (Real)'!AJ245","v":0},{"$f":"'DATA (Real)'!AK245","v":0},{"$f":"'DATA (Real)'!AL245","v":0},{"$f":"'DATA (Real)'!AM245","v":0},{"$f":"'DATA (Real)'!AN245","v":0},{"$f":"'DATA (Real)'!AO245","v":0},{"$f":"'DATA (Real)'!AP245","v":0},{"$f":"'DATA (Real)'!AQ245","v":0},{"$f":"'DATA (Real)'!AR245","v":0},{"$f":"'DATA (Real)'!AS245","v":0},{"$f":"'DATA (Real)'!AT245","v":0},{"$f":"'DATA (Real)'!AU245","v":0},{"$f":"'DATA (Real)'!AV245","v":0},{"$f":"'DATA (Real)'!AW245","v":0},{"$f":"'DATA (Real)'!AX245","v":0},{"$f":"'DATA (Real)'!AY245","v":0},{"$f":"'DATA (Real)'!AZ245","v":0},{"$f":"'DATA (Real)'!BA245","v":0},{"$f":"'DATA (Real)'!BB245","v":0},{"$f":"'DATA (Real)'!BC245","v":0},{"$f":"'DATA (Real)'!BD245","v":0},{"$f":"'DATA (Real)'!BE245","v":0},{"$f":"'DATA (Real)'!BF245","v":0},{"$f":"'DATA (Real)'!BG245","v":0},{"$f":"'DATA (Real)'!BH245","v":0},{"$f":"'DATA (Real)'!BI245","v":0},{"$f":"'DATA (Real)'!BJ245","v":0},{"$f":"'DATA (Real)'!BK245","v":0},{"$f":"'DATA (Real)'!BL245","v":0},{"$f":"'DATA (Real)'!BM245","v":0},{"$f":"'DATA (Real)'!BN245","v":0},{"$f":"'DATA (Real)'!BO245","v":0},{"$f":"'DATA (Real)'!BP245","v":0},{"$f":"'DATA (Real)'!BQ245","v":0},{"$f":"'DATA (Real)'!BR245","v":0},{"$f":"'DATA (Real)'!BS245","v":0},{"$f":"'DATA (Real)'!BT245","v":0},{"$f":"'DATA (Real)'!BU245","v":0},{"$f":"'DATA (Real)'!BV245","v":0},{"$f":"'DATA (Real)'!BW245","v":0},{"$f":"'DATA (Real)'!BX245","v":0}]
[null,null,{"$f":"'DATA (Real)'!C246","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D246","v":"ITC Schedule"},{"$f":"'DATA (Real)'!E246","v":"Existing Residential Solar + Storage"},null,null,{"$f":"'DATA (Real)'!H246","v":0.4},{"$f":"'DATA (Real)'!I246","v":0.4},{"$f":"'DATA (Real)'!J246","v":0.4},{"$f":"'DATA (Real)'!K246","v":0.4},{"$f":"'DATA (Real)'!L246","v":0.4},{"$f":"'DATA (Real)'!M246","v":0.4},{"$f":"'DATA (Real)'!N246","v":0.4},{"$f":"'DATA (Real)'!O246","v":0.4},{"$f":"'DATA (Real)'!P246","v":0.4},{"$f":"'DATA (Real)'!Q246","v":0.4},{"$f":"'DATA (Real)'!R246","v":0.4},{"$f":"'DATA (Real)'!S246","v":0.36},{"$f":"'DATA (Real)'!T246","v":0.32},{"$f":"'DATA (Real)'!U246","v":0},{"$f":"'DATA (Real)'!V246","v":0},{"$f":"'DATA (Real)'!W246","v":0},{"$f":"'DATA (Real)'!X246","v":0},{"$f":"'DATA (Real)'!Y246","v":0},{"$f":"'DATA (Real)'!Z246","v":0},{"$f":"'DATA (Real)'!AA246","v":0},{"$f":"'DATA (Real)'!AB246","v":0},{"$f":"'DATA (Real)'!AC246","v":0},{"$f":"'DATA (Real)'!AD246","v":0},{"$f":"'DATA (Real)'!AE246","v":0},{"$f":"'DATA (Real)'!AF246","v":0},{"$f":"'DATA (Real)'!AG246","v":0},{"$f":"'DATA (Real)'!AH246","v":0},{"$f":"'DATA (Real)'!AI246","v":0},{"$f":"'DATA (Real)'!AJ246","v":0},{"$f":"'DATA (Real)'!AK246","v":0},{"$f":"'DATA (Real)'!AL246","v":0},{"$f":"'DATA (Real)'!AM246","v":0},{"$f":"'DATA (Real)'!AN246","v":0},{"$f":"'DATA (Real)'!AO246","v":0},{"$f":"'DATA (Real)'!AP246","v":0},{"$f":"'DATA (Real)'!AQ246","v":0},{"$f":"'DATA (Real)'!AR246","v":0},{"$f":"'DATA (Real)'!AS246","v":0},{"$f":"'DATA (Real)'!AT246","v":0},{"$f":"'DATA (Real)'!AU246","v":0},{"$f":"'DATA (Real)'!AV246","v":0},{"$f":"'DATA (Real)'!AW246","v":0},{"$f":"'DATA (Real)'!AX246","v":0},{"$f":"'DATA (Real)'!AY246","v":0},{"$f":"'DATA (Real)'!AZ246","v":0},{"$f":"'DATA (Real)'!BA246","v":0},{"$f":"'DATA (Real)'!BB246","v":0},{"$f":"'DATA (Real)'!BC246","v":0},{"$f":"'DATA (Real)'!BD246","v":0},{"$f":"'DATA (Real)'!BE246","v":0},{"$f":"'DATA (Real)'!BF246","v":0},{"$f":"'DATA (Real)'!BG246","v":0},{"$f":"'DATA (Real)'!BH246","v":0},{"$f":"'DATA (Real)'!BI246","v":0},{"$f":"'DATA (Real)'!BJ246","v":0},{"$f":"'DATA (Real)'!BK246","v":0},{"$f":"'DATA (Real)'!BL246","v":0},{"$f":"'DATA (Real)'!BM246","v":0},{"$f":"'DATA (Real)'!BN246","v":0},{"$f":"'DATA (Real)'!BO246","v":0},{"$f":"'DATA (Real)'!BP246","v":0},{"$f":"'DATA (Real)'!BQ246","v":0},{"$f":"'DATA (Real)'!BR246","v":0},{"$f":"'DATA (Real)'!BS246","v":0},{"$f":"'DATA (Real)'!BT246","v":0},{"$f":"'DATA (Real)'!BU246","v":0},{"$f":"'DATA (Real)'!BV246","v":0},{"$f":"'DATA (Real)'!BW246","v":0},{"$f":"'DATA (Real)'!BX246","v":0}]
[null,null,{"$f":"'DATA (Real)'!C247","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D247","v":"ITC Schedule"},{"$f":"'DATA (Real)'!E247","v":"Commercial Solar"},null,null,{"$f":"'DATA (Real)'!H247","v":0.3},{"$f":"'DATA (Real)'!I247","v":0.3},{"$f":"'DATA (Real)'!J247","v":0.3},{"$f":"'DATA (Real)'!K247","v":0.3},{"$f":"'DATA (Real)'!L247","v":0.3},{"$f":"'DATA (Real)'!M247","v":0.3},{"$f":"'DATA (Real)'!N247","v":0.3},{"$f":"'DATA (Real)'!O247","v":0.3},{"$f":"'DATA (Real)'!P247","v":0.3},{"$f":"'DATA (Real)'!Q247","v":0.3},{"$f":"'DATA (Real)'!R247","v":0.3},{"$f":"'DATA (Real)'!S247","v":0.26},{"$f":"'DATA (Real)'!T247","v":0.22},{"$f":"'DATA (Real)'!U247","v":0.1},{"$f":"'DATA (Real)'!V247","v":0.1},{"$f":"'DATA (Real)'!W247","v":0.1},{"$f":"'DATA (Real)'!X247","v":0.1},{"$f":"'DATA (Real)'!Y247","v":0.1},{"$f":"'DATA (Real)'!Z247","v":0.1},{"$f":"'DATA (Real)'!AA247","v":0.1},{"$f":"'DATA (Real)'!AB247","v":0.1},{"$f":"'DATA (Real)'!AC247","v":0.1},{"$f":"'DATA (Real)'!AD247","v":0.1},{"$f":"'DATA (Real)'!AE247","v":0.1},{"$f":"'DATA (Real)'!AF247","v":0.1},{"$f":"'DATA (Real)'!AG247","v":0.1},{"$f":"'DATA (Real)'!AH247","v":0.1},{"$f":"'DATA (Real)'!AI247","v":0.1},{"$f":"'DATA (Real)'!AJ247","v":0.1},{"$f":"'DATA (Real)'!AK247","v":0.1},{"$f":"'DATA (Real)'!AL247","v":0.1},{"$f":"'DATA (Real)'!AM247","v":0.1},{"$f":"'DATA (Real)'!AN247","v":0.1},{"$f":"'DATA (Real)'!AO247","v":0.1},{"$f":"'DATA (Real)'!AP247","v":0.1},{"$f":"'DATA (Real)'!AQ247","v":0.1},{"$f":"'DATA (Real)'!AR247","v":0.1},{"$f":"'DATA (Real)'!AS247","v":0.1},{"$f":"'DATA (Real)'!AT247","v":0.1},{"$f":"'DATA (Real)'!AU247","v":0.1},{"$f":"'DATA (Real)'!AV247","v":0.1},{"$f":"'DATA (Real)'!AW247","v":0.1},{"$f":"'DATA (Real)'!AX247","v":0.1},{"$f":"'DATA (Real)'!AY247","v":0.1},{"$f":"'DATA (Real)'!AZ247","v":0.1},{"$f":"'DATA (Real)'!BA247","v":0.1},{"$f":"'DATA (Real)'!BB247","v":0.1},{"$f":"'DATA (Real)'!BC247","v":0.1},{"$f":"'DATA (Real)'!BD247","v":0.1},{"$f":"'DATA (Real)'!BE247","v":0.1},{"$f":"'DATA (Real)'!BF247","v":0.1},{"$f":"'DATA (Real)'!BG247","v":0.1},{"$f":"'DATA (Real)'!BH247","v":0.1},{"$f":"'DATA (Real)'!BI247","v":0.1},{"$f":"'DATA (Real)'!BJ247","v":0.1},{"$f":"'DATA (Real)'!BK247","v":0.1},{"$f":"'DATA (Real)'!BL247","v":0.1},{"$f":"'DATA (Real)'!BM247","v":0.1},{"$f":"'DATA (Real)'!BN247","v":0.1},{"$f":"'DATA (Real)'!BO247","v":0.1},{"$f":"'DATA (Real)'!BP247","v":0.1},{"$f":"'DATA (Real)'!BQ247","v":0.1},{"$f":"'DATA (Real)'!BR247","v":0.1},{"$f":"'DATA (Real)'!BS247","v":0.1},{"$f":"'DATA (Real)'!BT247","v":0.1},{"$f":"'DATA (Real)'!BU247","v":0.1},{"$f":"'DATA (Real)'!BV247","v":0.1},{"$f":"'DATA (Real)'!BW247","v":0.1},{"$f":"'DATA (Real)'!BX247","v":0.1}]
[null,null,{"$f":"'DATA (Real)'!C248","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D248","v":"ITC Schedule"},{"$f":"'DATA (Real)'!E248","v":"Commercial Solar + Storage"},null,null,{"$f":"'DATA (Real)'!H248","v":0.3},{"$f":"'DATA (Real)'!I248","v":0.3},{"$f":"'DATA (Real)'!J248","v":0.3},{"$f":"'DATA (Real)'!K248","v":0.3},{"$f":"'DATA (Real)'!L248","v":0.3},{"$f":"'DATA (Real)'!M248","v":0.3},{"$f":"'DATA (Real)'!N248","v":0.3},{"$f":"'DATA (Real)'!O248","v":0.3},{"$f":"'DATA (Real)'!P248","v":0.3},{"$f":"'DATA (Real)'!Q248","v":0.3},{"$f":"'DATA (Real)'!R248","v":0.3},{"$f":"'DATA (Real)'!S248","v":0.26},{"$f":"'DATA (Real)'!T248","v":0.22},{"$f":"'DATA (Real)'!U248","v":0.1},{"$f":"'DATA (Real)'!V248","v":0.1},{"$f":"'DATA (Real)'!W248","v":0.1},{"$f":"'DATA (Real)'!X248","v":0.1},{"$f":"'DATA (Real)'!Y248","v":0.1},{"$f":"'DATA (Real)'!Z248","v":0.1},{"$f":"'DATA (Real)'!AA248","v":0.1},{"$f":"'DATA (Real)'!AB248","v":0.1},{"$f":"'DATA (Real)'!AC248","v":0.1},{"$f":"'DATA (Real)'!AD248","v":0.1},{"$f":"'DATA (Real)'!AE248","v":0.1},{"$f":"'DATA (Real)'!AF248","v":0.1},{"$f":"'DATA (Real)'!AG248","v":0.1},{"$f":"'DATA (Real)'!AH248","v":0.1},{"$f":"'DATA (Real)'!AI248","v":0.1},{"$f":"'DATA (Real)'!AJ248","v":0.1},{"$f":"'DATA (Real)'!AK248","v":0.1},{"$f":"'DATA (Real)'!AL248","v":0.1},{"$f":"'DATA (Real)'!AM248","v":0.1},{"$f":"'DATA (Real)'!AN248","v":0.1},{"$f":"'DATA (Real)'!AO248","v":0.1},{"$f":"'DATA (Real)'!AP248","v":0.1},{"$f":"'DATA (Real)'!AQ248","v":0.1},{"$f":"'DATA (Real)'!AR248","v":0.1},{"$f":"'DATA (Real)'!AS248","v":0.1},{"$f":"'DATA (Real)'!AT248","v":0.1},{"$f":"'DATA (Real)'!AU248","v":0.1},{"$f":"'DATA (Real)'!AV248","v":0.1},{"$f":"'DATA (Real)'!AW248","v":0.1},{"$f":"'DATA (Real)'!AX248","v":0.1},{"$f":"'DATA (Real)'!AY248","v":0.1},{"$f":"'DATA (Real)'!AZ248","v":0.1},{"$f":"'DATA (Real)'!BA248","v":0.1},{"$f":"'DATA (Real)'!BB248","v":0.1},{"$f":"'DATA (Real)'!BC248","v":0.1},{"$f":"'DATA (Real)'!BD248","v":0.1},{"$f":"'DATA (Real)'!BE248","v":0.1},{"$f":"'DATA (Real)'!BF248","v":0.1},{"$f":"'DATA (Real)'!BG248","v":0.1},{"$f":"'DATA (Real)'!BH248","v":0.1},{"$f":"'DATA (Real)'!BI248","v":0.1},{"$f":"'DATA (Real)'!BJ248","v":0.1},{"$f":"'DATA (Real)'!BK248","v":0.1},{"$f":"'DATA (Real)'!BL248","v":0.1},{"$f":"'DATA (Real)'!BM248","v":0.1},{"$f":"'DATA (Real)'!BN248","v":0.1},{"$f":"'DATA (Real)'!BO248","v":0.1},{"$f":"'DATA (Real)'!BP248","v":0.1},{"$f":"'DATA (Real)'!BQ248","v":0.1},{"$f":"'DATA (Real)'!BR248","v":0.1},{"$f":"'DATA (Real)'!BS248","v":0.1},{"$f":"'DATA (Real)'!BT248","v":0.1},{"$f":"'DATA (Real)'!BU248","v":0.1},{"$f":"'DATA (Real)'!BV248","v":0.1},{"$f":"'DATA (Real)'!BW248","v":0.1},{"$f":"'DATA (Real)'!BX248","v":0.1}]
[null,null,{"$f":"'DATA (Real)'!C249","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D249","v":"ITC Schedule"},{"$f":"'DATA (Real)'!E249","v":"Solar Photovoltaic Fixed Array (5 MW AC)"},null,null,{"$f":"'DATA (Real)'!H249","v":0.3},{"$f":"'DATA (Real)'!I249","v":0.3},{"$f":"'DATA (Real)'!J249","v":0.3},{"$f":"'DATA (Real)'!K249","v":0.3},{"$f":"'DATA (Real)'!L249","v":0.3},{"$f":"'DATA (Real)'!M249","v":0.3},{"$f":"'DATA (Real)'!N249","v":0.3},{"$f":"'DATA (Real)'!O249","v":0.3},{"$f":"'DATA (Real)'!P249","v":0.3},{"$f":"'DATA (Real)'!Q249","v":0.3},{"$f":"'DATA (Real)'!R249","v":0.3},{"$f":"'DATA (Real)'!S249","v":0.26},{"$f":"'DATA (Real)'!T249","v":0.22},{"$f":"'DATA (Real)'!U249","v":0.1},{"$f":"'DATA (Real)'!V249","v":0.1},{"$f":"'DATA (Real)'!W249","v":0},{"$f":"'DATA (Real)'!X249","v":0},{"$f":"'DATA (Real)'!Y249","v":0},{"$f":"'DATA (Real)'!Z249","v":0},{"$f":"'DATA (Real)'!AA249","v":0},{"$f":"'DATA (Real)'!AB249","v":0},{"$f":"'DATA (Real)'!AC249","v":0},{"$f":"'DATA (Real)'!AD249","v":0},{"$f":"'DATA (Real)'!AE249","v":0},{"$f":"'DATA (Real)'!AF249","v":0},{"$f":"'DATA (Real)'!AG249","v":0},{"$f":"'DATA (Real)'!AH249","v":0},{"$f":"'DATA (Real)'!AI249","v":0},{"$f":"'DATA (Real)'!AJ249","v":0},{"$f":"'DATA (Real)'!AK249","v":0},{"$f":"'DATA (Real)'!AL249","v":0},{"$f":"'DATA (Real)'!AM249","v":0},{"$f":"'DATA (Real)'!AN249","v":0},{"$f":"'DATA (Real)'!AO249","v":0},{"$f":"'DATA (Real)'!AP249","v":0},{"$f":"'DATA (Real)'!AQ249","v":0},{"$f":"'DATA (Real)'!AR249","v":0},{"$f":"'DATA (Real)'!AS249","v":0},{"$f":"'DATA (Real)'!AT249","v":0},{"$f":"'DATA (Real)'!AU249","v":0},{"$f":"'DATA (Real)'!AV249","v":0},{"$f":"'DATA (Real)'!AW249","v":0},{"$f":"'DATA (Real)'!AX249","v":0},{"$f":"'DATA (Real)'!AY249","v":0},{"$f":"'DATA (Real)'!AZ249","v":0},{"$f":"'DATA (Real)'!BA249","v":0},{"$f":"'DATA (Real)'!BB249","v":0},{"$f":"'DATA (Real)'!BC249","v":0},{"$f":"'DATA (Real)'!BD249","v":0},{"$f":"'DATA (Real)'!BE249","v":0},{"$f":"'DATA (Real)'!BF249","v":0},{"$f":"'DATA (Real)'!BG249","v":0},{"$f":"'DATA (Real)'!BH249","v":0},{"$f":"'DATA (Real)'!BI249","v":0},{"$f":"'DATA (Real)'!BJ249","v":0},{"$f":"'DATA (Real)'!BK249","v":0},{"$f":"'DATA (Real)'!BL249","v":0},{"$f":"'DATA (Real)'!BM249","v":0},{"$f":"'DATA (Real)'!BN249","v":0},{"$f":"'DATA (Real)'!BO249","v":0},{"$f":"'DATA (Real)'!BP249","v":0},{"$f":"'DATA (Real)'!BQ249","v":0},{"$f":"'DATA (Real)'!BR249","v":0},{"$f":"'DATA (Real)'!BS249","v":0},{"$f":"'DATA (Real)'!BT249","v":0},{"$f":"'DATA (Real)'!BU249","v":0},{"$f":"'DATA (Real)'!BV249","v":0},{"$f":"'DATA (Real)'!BW249","v":0},{"$f":"'DATA (Real)'!BX249","v":0}]
[null,null,{"$f":"'DATA (Real)'!C250","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D250","v":"ITC Schedule"},{"$f":"'DATA (Real)'!E250","v":"Solar Photovoltaic Fixed Array (5 MW AC) + Storage"},null,null,{"$f":"'DATA (Real)'!H250","v":0.3},{"$f":"'DATA (Real)'!I250","v":0.3},{"$f":"'DATA (Real)'!J250","v":0.3},{"$f":"'DATA (Real)'!K250","v":0.3},{"$f":"'DATA (Real)'!L250","v":0.3},{"$f":"'DATA (Real)'!M250","v":0.3},{"$f":"'DATA (Real)'!N250","v":0.3},{"$f":"'DATA (Real)'!O250","v":0.3},{"$f":"'DATA (Real)'!P250","v":0.3},{"$f":"'DATA (Real)'!Q250","v":0.3},{"$f":"'DATA (Real)'!R250","v":0.3},{"$f":"'DATA (Real)'!S250","v":0.26},{"$f":"'DATA (Real)'!T250","v":0.22},{"$f":"'DATA (Real)'!U250","v":0.1},{"$f":"'DATA (Real)'!V250","v":0.1},{"$f":"'DATA (Real)'!W250","v":0},{"$f":"'DATA (Real)'!X250","v":0},{"$f":"'DATA (Real)'!Y250","v":0},{"$f":"'DATA (Real)'!Z250","v":0},{"$f":"'DATA (Real)'!AA250","v":0},{"$f":"'DATA (Real)'!AB250","v":0},{"$f":"'DATA (Real)'!AC250","v":0},{"$f":"'DATA (Real)'!AD250","v":0},{"$f":"'DATA (Real)'!AE250","v":0},{"$f":"'DATA (Real)'!AF250","v":0},{"$f":"'DATA (Real)'!AG250","v":0},{"$f":"'DATA (Real)'!AH250","v":0},{"$f":"'DATA (Real)'!AI250","v":0},{"$f":"'DATA (Real)'!AJ250","v":0},{"$f":"'DATA (Real)'!AK250","v":0},{"$f":"'DATA (Real)'!AL250","v":0},{"$f":"'DATA (Real)'!AM250","v":0},{"$f":"'DATA (Real)'!AN250","v":0},{"$f":"'DATA (Real)'!AO250","v":0},{"$f":"'DATA (Real)'!AP250","v":0},{"$f":"'DATA (Real)'!AQ250","v":0},{"$f":"'DATA (Real)'!AR250","v":0},{"$f":"'DATA (Real)'!AS250","v":0},{"$f":"'DATA (Real)'!AT250","v":0},{"$f":"'DATA (Real)'!AU250","v":0},{"$f":"'DATA (Real)'!AV250","v":0},{"$f":"'DATA (Real)'!AW250","v":0},{"$f":"'DATA (Real)'!AX250","v":0},{"$f":"'DATA (Real)'!AY250","v":0},{"$f":"'DATA (Real)'!AZ250","v":0},{"$f":"'DATA (Real)'!BA250","v":0},{"$f":"'DATA (Real)'!BB250","v":0},{"$f":"'DATA (Real)'!BC250","v":0},{"$f":"'DATA (Real)'!BD250","v":0},{"$f":"'DATA (Real)'!BE250","v":0},{"$f":"'DATA (Real)'!BF250","v":0},{"$f":"'DATA (Real)'!BG250","v":0},{"$f":"'DATA (Real)'!BH250","v":0},{"$f":"'DATA (Real)'!BI250","v":0},{"$f":"'DATA (Real)'!BJ250","v":0},{"$f":"'DATA (Real)'!BK250","v":0},{"$f":"'DATA (Real)'!BL250","v":0},{"$f":"'DATA (Real)'!BM250","v":0},{"$f":"'DATA (Real)'!BN250","v":0},{"$f":"'DATA (Real)'!BO250","v":0},{"$f":"'DATA (Real)'!BP250","v":0},{"$f":"'DATA (Real)'!BQ250","v":0},{"$f":"'DATA (Real)'!BR250","v":0},{"$f":"'DATA (Real)'!BS250","v":0},{"$f":"'DATA (Real)'!BT250","v":0},{"$f":"'DATA (Real)'!BU250","v":0},{"$f":"'DATA (Real)'!BV250","v":0},{"$f":"'DATA (Real)'!BW250","v":0},{"$f":"'DATA (Real)'!BX250","v":0}]
[null,null,{"$f":"'DATA (Real)'!C251","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D251","v":"ITC Schedule"},{"$f":"'DATA (Real)'!E251","v":"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)"},null,null,{"$f":"'DATA (Real)'!H251","v":0.3},{"$f":"'DATA (Real)'!I251","v":0.3},{"$f":"'DATA (Real)'!J251","v":0.3},{"$f":"'DATA (Real)'!K251","v":0.3},{"$f":"'DATA (Real)'!L251","v":0.3},{"$f":"'DATA (Real)'!M251","v":0.3},{"$f":"'DATA (Real)'!N251","v":0.3},{"$f":"'DATA (Real)'!O251","v":0.3},{"$f":"'DATA (Real)'!P251","v":0.3},{"$f":"'DATA (Real)'!Q251","v":0.3},{"$f":"'DATA (Real)'!R251","v":0.3},{"$f":"'DATA (Real)'!S251","v":0.26},{"$f":"'DATA (Real)'!T251","v":0.22},{"$f":"'DATA (Real)'!U251","v":0.1},{"$f":"'DATA (Real)'!V251","v":0.1},{"$f":"'DATA (Real)'!W251","v":0},{"$f":"'DATA (Real)'!X251","v":0},{"$f":"'DATA (Real)'!Y251","v":0},{"$f":"'DATA (Real)'!Z251","v":0},{"$f":"'DATA (Real)'!AA251","v":0},{"$f":"'DATA (Real)'!AB251","v":0},{"$f":"'DATA (Real)'!AC251","v":0},{"$f":"'DATA (Real)'!AD251","v":0},{"$f":"'DATA (Real)'!AE251","v":0},{"$f":"'DATA (Real)'!AF251","v":0},{"$f":"'DATA (Real)'!AG251","v":0},{"$f":"'DATA (Real)'!AH251","v":0},{"$f":"'DATA (Real)'!AI251","v":0},{"$f":"'DATA (Real)'!AJ251","v":0},{"$f":"'DATA (Real)'!AK251","v":0},{"$f":"'DATA (Real)'!AL251","v":0},{"$f":"'DATA (Real)'!AM251","v":0},{"$f":"'DATA (Real)'!AN251","v":0},{"$f":"'DATA (Real)'!AO251","v":0},{"$f":"'DATA (Real)'!AP251","v":0},{"$f":"'DATA (Real)'!AQ251","v":0},{"$f":"'DATA (Real)'!AR251","v":0},{"$f":"'DATA (Real)'!AS251","v":0},{"$f":"'DATA (Real)'!AT251","v":0},{"$f":"'DATA (Real)'!AU251","v":0},{"$f":"'DATA (Real)'!AV251","v":0},{"$f":"'DATA (Real)'!AW251","v":0},{"$f":"'DATA (Real)'!AX251","v":0},{"$f":"'DATA (Real)'!AY251","v":0},{"$f":"'DATA (Real)'!AZ251","v":0},{"$f":"'DATA (Real)'!BA251","v":0},{"$f":"'DATA (Real)'!BB251","v":0},{"$f":"'DATA (Real)'!BC251","v":0},{"$f":"'DATA (Real)'!BD251","v":0},{"$f":"'DATA (Real)'!BE251","v":0},{"$f":"'DATA (Real)'!BF251","v":0},{"$f":"'DATA (Real)'!BG251","v":0},{"$f":"'DATA (Real)'!BH251","v":0},{"$f":"'DATA (Real)'!BI251","v":0},{"$f":"'DATA (Real)'!BJ251","v":0},{"$f":"'DATA (Real)'!BK251","v":0},{"$f":"'DATA (Real)'!BL251","v":0},{"$f":"'DATA (Real)'!BM251","v":0},{"$f":"'DATA (Real)'!BN251","v":0},{"$f":"'DATA (Real)'!BO251","v":0},{"$f":"'DATA (Real)'!BP251","v":0},{"$f":"'DATA (Real)'!BQ251","v":0},{"$f":"'DATA (Real)'!BR251","v":0},{"$f":"'DATA (Real)'!BS251","v":0},{"$f":"'DATA (Real)'!BT251","v":0},{"$f":"'DATA (Real)'!BU251","v":0},{"$f":"'DATA (Real)'!BV251","v":0},{"$f":"'DATA (Real)'!BW251","v":0},{"$f":"'DATA (Real)'!BX251","v":0}]
[null,null,{"$f":"'DATA (Real)'!C252","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D252","v":"ITC Schedule"},{"$f":"'DATA (Real)'!E252","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,null,{"$f":"'DATA (Real)'!H252","v":0.3},{"$f":"'DATA (Real)'!I252","v":0.3},{"$f":"'DATA (Real)'!J252","v":0.3},{"$f":"'DATA (Real)'!K252","v":0.3},{"$f":"'DATA (Real)'!L252","v":0.3},{"$f":"'DATA (Real)'!M252","v":0.3},{"$f":"'DATA (Real)'!N252","v":0.3},{"$f":"'DATA (Real)'!O252","v":0.3},{"$f":"'DATA (Real)'!P252","v":0.3},{"$f":"'DATA (Real)'!Q252","v":0.3},{"$f":"'DATA (Real)'!R252","v":0.3},{"$f":"'DATA (Real)'!S252","v":0.26},{"$f":"'DATA (Real)'!T252","v":0.22},{"$f":"'DATA (Real)'!U252","v":0.1},{"$f":"'DATA (Real)'!V252","v":0.1},{"$f":"'DATA (Real)'!W252","v":0},{"$f":"'DATA (Real)'!X252","v":0},{"$f":"'DATA (Real)'!Y252","v":0},{"$f":"'DATA (Real)'!Z252","v":0},{"$f":"'DATA (Real)'!AA252","v":0},{"$f":"'DATA (Real)'!AB252","v":0},{"$f":"'DATA (Real)'!AC252","v":0},{"$f":"'DATA (Real)'!AD252","v":0},{"$f":"'DATA (Real)'!AE252","v":0},{"$f":"'DATA (Real)'!AF252","v":0},{"$f":"'DATA (Real)'!AG252","v":0},{"$f":"'DATA (Real)'!AH252","v":0},{"$f":"'DATA (Real)'!AI252","v":0},{"$f":"'DATA (Real)'!AJ252","v":0},{"$f":"'DATA (Real)'!AK252","v":0},{"$f":"'DATA (Real)'!AL252","v":0},{"$f":"'DATA (Real)'!AM252","v":0},{"$f":"'DATA (Real)'!AN252","v":0},{"$f":"'DATA (Real)'!AO252","v":0},{"$f":"'DATA (Real)'!AP252","v":0},{"$f":"'DATA (Real)'!AQ252","v":0},{"$f":"'DATA (Real)'!AR252","v":0},{"$f":"'DATA (Real)'!AS252","v":0},{"$f":"'DATA (Real)'!AT252","v":0},{"$f":"'DATA (Real)'!AU252","v":0},{"$f":"'DATA (Real)'!AV252","v":0},{"$f":"'DATA (Real)'!AW252","v":0},{"$f":"'DATA (Real)'!AX252","v":0},{"$f":"'DATA (Real)'!AY252","v":0},{"$f":"'DATA (Real)'!AZ252","v":0},{"$f":"'DATA (Real)'!BA252","v":0},{"$f":"'DATA (Real)'!BB252","v":0},{"$f":"'DATA (Real)'!BC252","v":0},{"$f":"'DATA (Real)'!BD252","v":0},{"$f":"'DATA (Real)'!BE252","v":0},{"$f":"'DATA (Real)'!BF252","v":0},{"$f":"'DATA (Real)'!BG252","v":0},{"$f":"'DATA (Real)'!BH252","v":0},{"$f":"'DATA (Real)'!BI252","v":0},{"$f":"'DATA (Real)'!BJ252","v":0},{"$f":"'DATA (Real)'!BK252","v":0},{"$f":"'DATA (Real)'!BL252","v":0},{"$f":"'DATA (Real)'!BM252","v":0},{"$f":"'DATA (Real)'!BN252","v":0},{"$f":"'DATA (Real)'!BO252","v":0},{"$f":"'DATA (Real)'!BP252","v":0},{"$f":"'DATA (Real)'!BQ252","v":0},{"$f":"'DATA (Real)'!BR252","v":0},{"$f":"'DATA (Real)'!BS252","v":0},{"$f":"'DATA (Real)'!BT252","v":0},{"$f":"'DATA (Real)'!BU252","v":0},{"$f":"'DATA (Real)'!BV252","v":0},{"$f":"'DATA (Real)'!BW252","v":0},{"$f":"'DATA (Real)'!BX252","v":0}]
[null,null,{"$f":"'DATA (Real)'!C253","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D253","v":"ITC Schedule"},{"$f":"'DATA (Real)'!E253","v":"100 MW/400 MWh Lithium-ion w/Solar"},null,null,{"$f":"'DATA (Real)'!H253","v":0.3},{"$f":"'DATA (Real)'!I253","v":0.3},{"$f":"'DATA (Real)'!J253","v":0.3},{"$f":"'DATA (Real)'!K253","v":0.3},{"$f":"'DATA (Real)'!L253","v":0.3},{"$f":"'DATA (Real)'!M253","v":0.3},{"$f":"'DATA (Real)'!N253","v":0.3},{"$f":"'DATA (Real)'!O253","v":0.3},{"$f":"'DATA (Real)'!P253","v":0.3},{"$f":"'DATA (Real)'!Q253","v":0.3},{"$f":"'DATA (Real)'!R253","v":0.3},{"$f":"'DATA (Real)'!S253","v":0.26},{"$f":"'DATA (Real)'!T253","v":0.22},{"$f":"'DATA (Real)'!U253","v":0.1},{"$f":"'DATA (Real)'!V253","v":0.1},{"$f":"'DATA (Real)'!W253","v":0},{"$f":"'DATA (Real)'!X253","v":0},{"$f":"'DATA (Real)'!Y253","v":0},{"$f":"'DATA (Real)'!Z253","v":0},{"$f":"'DATA (Real)'!AA253","v":0},{"$f":"'DATA (Real)'!AB253","v":0},{"$f":"'DATA (Real)'!AC253","v":0},{"$f":"'DATA (Real)'!AD253","v":0},{"$f":"'DATA (Real)'!AE253","v":0},{"$f":"'DATA (Real)'!AF253","v":0},{"$f":"'DATA (Real)'!AG253","v":0},{"$f":"'DATA (Real)'!AH253","v":0},{"$f":"'DATA (Real)'!AI253","v":0},{"$f":"'DATA (Real)'!AJ253","v":0},{"$f":"'DATA (Real)'!AK253","v":0},{"$f":"'DATA (Real)'!AL253","v":0},{"$f":"'DATA (Real)'!AM253","v":0},{"$f":"'DATA (Real)'!AN253","v":0},{"$f":"'DATA (Real)'!AO253","v":0},{"$f":"'DATA (Real)'!AP253","v":0},{"$f":"'DATA (Real)'!AQ253","v":0},{"$f":"'DATA (Real)'!AR253","v":0},{"$f":"'DATA (Real)'!AS253","v":0},{"$f":"'DATA (Real)'!AT253","v":0},{"$f":"'DATA (Real)'!AU253","v":0},{"$f":"'DATA (Real)'!AV253","v":0},{"$f":"'DATA (Real)'!AW253","v":0},{"$f":"'DATA (Real)'!AX253","v":0},{"$f":"'DATA (Real)'!AY253","v":0},{"$f":"'DATA (Real)'!AZ253","v":0},{"$f":"'DATA (Real)'!BA253","v":0},{"$f":"'DATA (Real)'!BB253","v":0},{"$f":"'DATA (Real)'!BC253","v":0},{"$f":"'DATA (Real)'!BD253","v":0},{"$f":"'DATA (Real)'!BE253","v":0},{"$f":"'DATA (Real)'!BF253","v":0},{"$f":"'DATA (Real)'!BG253","v":0},{"$f":"'DATA (Real)'!BH253","v":0},{"$f":"'DATA (Real)'!BI253","v":0},{"$f":"'DATA (Real)'!BJ253","v":0},{"$f":"'DATA (Real)'!BK253","v":0},{"$f":"'DATA (Real)'!BL253","v":0},{"$f":"'DATA (Real)'!BM253","v":0},{"$f":"'DATA (Real)'!BN253","v":0},{"$f":"'DATA (Real)'!BO253","v":0},{"$f":"'DATA (Real)'!BP253","v":0},{"$f":"'DATA (Real)'!BQ253","v":0},{"$f":"'DATA (Real)'!BR253","v":0},{"$f":"'DATA (Real)'!BS253","v":0},{"$f":"'DATA (Real)'!BT253","v":0},{"$f":"'DATA (Real)'!BU253","v":0},{"$f":"'DATA (Real)'!BV253","v":0},{"$f":"'DATA (Real)'!BW253","v":0},{"$f":"'DATA (Real)'!BX253","v":0}]
[null,null,{"$f":"'DATA (Real)'!C254","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D254","v":"ITC Schedule"},{"$f":"'DATA (Real)'!E254","v":"100 MW/200 MWh Lithium-ion w/Solar"},null,null,{"$f":"'DATA (Real)'!H254","v":0.3},{"$f":"'DATA (Real)'!I254","v":0.3},{"$f":"'DATA (Real)'!J254","v":0.3},{"$f":"'DATA (Real)'!K254","v":0.3},{"$f":"'DATA (Real)'!L254","v":0.3},{"$f":"'DATA (Real)'!M254","v":0.3},{"$f":"'DATA (Real)'!N254","v":0.3},{"$f":"'DATA (Real)'!O254","v":0.3},{"$f":"'DATA (Real)'!P254","v":0.3},{"$f":"'DATA (Real)'!Q254","v":0.3},{"$f":"'DATA (Real)'!R254","v":0.3},{"$f":"'DATA (Real)'!S254","v":0.26},{"$f":"'DATA (Real)'!T254","v":0.22},{"$f":"'DATA (Real)'!U254","v":0.1},{"$f":"'DATA (Real)'!V254","v":0.1},{"$f":"'DATA (Real)'!W254","v":0},{"$f":"'DATA (Real)'!X254","v":0},{"$f":"'DATA (Real)'!Y254","v":0},{"$f":"'DATA (Real)'!Z254","v":0},{"$f":"'DATA (Real)'!AA254","v":0},{"$f":"'DATA (Real)'!AB254","v":0},{"$f":"'DATA (Real)'!AC254","v":0},{"$f":"'DATA (Real)'!AD254","v":0},{"$f":"'DATA (Real)'!AE254","v":0},{"$f":"'DATA (Real)'!AF254","v":0},{"$f":"'DATA (Real)'!AG254","v":0},{"$f":"'DATA (Real)'!AH254","v":0},{"$f":"'DATA (Real)'!AI254","v":0},{"$f":"'DATA (Real)'!AJ254","v":0},{"$f":"'DATA (Real)'!AK254","v":0},{"$f":"'DATA (Real)'!AL254","v":0},{"$f":"'DATA (Real)'!AM254","v":0},{"$f":"'DATA (Real)'!AN254","v":0},{"$f":"'DATA (Real)'!AO254","v":0},{"$f":"'DATA (Real)'!AP254","v":0},{"$f":"'DATA (Real)'!AQ254","v":0},{"$f":"'DATA (Real)'!AR254","v":0},{"$f":"'DATA (Real)'!AS254","v":0},{"$f":"'DATA (Real)'!AT254","v":0},{"$f":"'DATA (Real)'!AU254","v":0},{"$f":"'DATA (Real)'!AV254","v":0},{"$f":"'DATA (Real)'!AW254","v":0},{"$f":"'DATA (Real)'!AX254","v":0},{"$f":"'DATA (Real)'!AY254","v":0},{"$f":"'DATA (Real)'!AZ254","v":0},{"$f":"'DATA (Real)'!BA254","v":0},{"$f":"'DATA (Real)'!BB254","v":0},{"$f":"'DATA (Real)'!BC254","v":0},{"$f":"'DATA (Real)'!BD254","v":0},{"$f":"'DATA (Real)'!BE254","v":0},{"$f":"'DATA (Real)'!BF254","v":0},{"$f":"'DATA (Real)'!BG254","v":0},{"$f":"'DATA (Real)'!BH254","v":0},{"$f":"'DATA (Real)'!BI254","v":0},{"$f":"'DATA (Real)'!BJ254","v":0},{"$f":"'DATA (Real)'!BK254","v":0},{"$f":"'DATA (Real)'!BL254","v":0},{"$f":"'DATA (Real)'!BM254","v":0},{"$f":"'DATA (Real)'!BN254","v":0},{"$f":"'DATA (Real)'!BO254","v":0},{"$f":"'DATA (Real)'!BP254","v":0},{"$f":"'DATA (Real)'!BQ254","v":0},{"$f":"'DATA (Real)'!BR254","v":0},{"$f":"'DATA (Real)'!BS254","v":0},{"$f":"'DATA (Real)'!BT254","v":0},{"$f":"'DATA (Real)'!BU254","v":0},{"$f":"'DATA (Real)'!BV254","v":0},{"$f":"'DATA (Real)'!BW254","v":0},{"$f":"'DATA (Real)'!BX254","v":0}]
[null,null,{"$f":"'DATA (Real)'!C255","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D255","v":"ITC Schedule"},{"$f":"'DATA (Real)'!E255","v":"50 MW/200 MWh Lithium-ion w/Solar"},null,null,{"$f":"'DATA (Real)'!H255","v":0.3},{"$f":"'DATA (Real)'!I255","v":0.3},{"$f":"'DATA (Real)'!J255","v":0.3},{"$f":"'DATA (Real)'!K255","v":0.3},{"$f":"'DATA (Real)'!L255","v":0.3},{"$f":"'DATA (Real)'!M255","v":0.3},{"$f":"'DATA (Real)'!N255","v":0.3},{"$f":"'DATA (Real)'!O255","v":0.3},{"$f":"'DATA (Real)'!P255","v":0.3},{"$f":"'DATA (Real)'!Q255","v":0.3},{"$f":"'DATA (Real)'!R255","v":0.3},{"$f":"'DATA (Real)'!S255","v":0.26},{"$f":"'DATA (Real)'!T255","v":0.22},{"$f":"'DATA (Real)'!U255","v":0.1},{"$f":"'DATA (Real)'!V255","v":0.1},{"$f":"'DATA (Real)'!W255","v":0},{"$f":"'DATA (Real)'!X255","v":0},{"$f":"'DATA (Real)'!Y255","v":0},{"$f":"'DATA (Real)'!Z255","v":0},{"$f":"'DATA (Real)'!AA255","v":0},{"$f":"'DATA (Real)'!AB255","v":0},{"$f":"'DATA (Real)'!AC255","v":0},{"$f":"'DATA (Real)'!AD255","v":0},{"$f":"'DATA (Real)'!AE255","v":0},{"$f":"'DATA (Real)'!AF255","v":0},{"$f":"'DATA (Real)'!AG255","v":0},{"$f":"'DATA (Real)'!AH255","v":0},{"$f":"'DATA (Real)'!AI255","v":0},{"$f":"'DATA (Real)'!AJ255","v":0},{"$f":"'DATA (Real)'!AK255","v":0},{"$f":"'DATA (Real)'!AL255","v":0},{"$f":"'DATA (Real)'!AM255","v":0},{"$f":"'DATA (Real)'!AN255","v":0},{"$f":"'DATA (Real)'!AO255","v":0},{"$f":"'DATA (Real)'!AP255","v":0},{"$f":"'DATA (Real)'!AQ255","v":0},{"$f":"'DATA (Real)'!AR255","v":0},{"$f":"'DATA (Real)'!AS255","v":0},{"$f":"'DATA (Real)'!AT255","v":0},{"$f":"'DATA (Real)'!AU255","v":0},{"$f":"'DATA (Real)'!AV255","v":0},{"$f":"'DATA (Real)'!AW255","v":0},{"$f":"'DATA (Real)'!AX255","v":0},{"$f":"'DATA (Real)'!AY255","v":0},{"$f":"'DATA (Real)'!AZ255","v":0},{"$f":"'DATA (Real)'!BA255","v":0},{"$f":"'DATA (Real)'!BB255","v":0},{"$f":"'DATA (Real)'!BC255","v":0},{"$f":"'DATA (Real)'!BD255","v":0},{"$f":"'DATA (Real)'!BE255","v":0},{"$f":"'DATA (Real)'!BF255","v":0},{"$f":"'DATA (Real)'!BG255","v":0},{"$f":"'DATA (Real)'!BH255","v":0},{"$f":"'DATA (Real)'!BI255","v":0},{"$f":"'DATA (Real)'!BJ255","v":0},{"$f":"'DATA (Real)'!BK255","v":0},{"$f":"'DATA (Real)'!BL255","v":0},{"$f":"'DATA (Real)'!BM255","v":0},{"$f":"'DATA (Real)'!BN255","v":0},{"$f":"'DATA (Real)'!BO255","v":0},{"$f":"'DATA (Real)'!BP255","v":0},{"$f":"'DATA (Real)'!BQ255","v":0},{"$f":"'DATA (Real)'!BR255","v":0},{"$f":"'DATA (Real)'!BS255","v":0},{"$f":"'DATA (Real)'!BT255","v":0},{"$f":"'DATA (Real)'!BU255","v":0},{"$f":"'DATA (Real)'!BV255","v":0},{"$f":"'DATA (Real)'!BW255","v":0},{"$f":"'DATA (Real)'!BX255","v":0}]
[null,null,{"$f":"'DATA (Real)'!C256","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D256","v":"PTC Schedule"},{"$f":"'DATA (Real)'!E256","v":"NW Wind On System (Share)"},null,null,{"$f":"'DATA (Real)'!H256","v":1},{"$f":"'DATA (Real)'!I256","v":1},{"$f":"'DATA (Real)'!J256","v":1},{"$f":"'DATA (Real)'!K256","v":1},{"$f":"'DATA (Real)'!L256","v":1},{"$f":"'DATA (Real)'!M256","v":1},{"$f":"'DATA (Real)'!N256","v":1},{"$f":"'DATA (Real)'!O256","v":1},{"$f":"'DATA (Real)'!P256","v":1},{"$f":"'DATA (Real)'!Q256","v":1},{"$f":"'DATA (Real)'!R256","v":1},{"$f":"'DATA (Real)'!S256","v":0.6},{"$f":"'DATA (Real)'!T256","v":0.4},{"$f":"'DATA (Real)'!U256","v":0},{"$f":"'DATA (Real)'!V256","v":0},{"$f":"'DATA (Real)'!W256","v":0},{"$f":"'DATA (Real)'!X256","v":0},{"$f":"'DATA (Real)'!Y256","v":0},{"$f":"'DATA (Real)'!Z256","v":0},{"$f":"'DATA (Real)'!AA256","v":0},{"$f":"'DATA (Real)'!AB256","v":0},{"$f":"'DATA (Real)'!AC256","v":0},{"$f":"'DATA (Real)'!AD256","v":0},{"$f":"'DATA (Real)'!AE256","v":0},{"$f":"'DATA (Real)'!AF256","v":0},{"$f":"'DATA (Real)'!AG256","v":0},{"$f":"'DATA (Real)'!AH256","v":0},{"$f":"'DATA (Real)'!AI256","v":0},{"$f":"'DATA (Real)'!AJ256","v":0},{"$f":"'DATA (Real)'!AK256","v":0},{"$f":"'DATA (Real)'!AL256","v":0},{"$f":"'DATA (Real)'!AM256","v":0},{"$f":"'DATA (Real)'!AN256","v":0},{"$f":"'DATA (Real)'!AO256","v":0},{"$f":"'DATA (Real)'!AP256","v":0},{"$f":"'DATA (Real)'!AQ256","v":0},{"$f":"'DATA (Real)'!AR256","v":0},{"$f":"'DATA (Real)'!AS256","v":0},{"$f":"'DATA (Real)'!AT256","v":0},{"$f":"'DATA (Real)'!AU256","v":0},{"$f":"'DATA (Real)'!AV256","v":0},{"$f":"'DATA (Real)'!AW256","v":0},{"$f":"'DATA (Real)'!AX256","v":0},{"$f":"'DATA (Real)'!AY256","v":0},{"$f":"'DATA (Real)'!AZ256","v":0},{"$f":"'DATA (Real)'!BA256","v":0},{"$f":"'DATA (Real)'!BB256","v":0},{"$f":"'DATA (Real)'!BC256","v":0},{"$f":"'DATA (Real)'!BD256","v":0},{"$f":"'DATA (Real)'!BE256","v":0},{"$f":"'DATA (Real)'!BF256","v":0},{"$f":"'DATA (Real)'!BG256","v":0},{"$f":"'DATA (Real)'!BH256","v":0},{"$f":"'DATA (Real)'!BI256","v":0},{"$f":"'DATA (Real)'!BJ256","v":0},{"$f":"'DATA (Real)'!BK256","v":0},{"$f":"'DATA (Real)'!BL256","v":0},{"$f":"'DATA (Real)'!BM256","v":0},{"$f":"'DATA (Real)'!BN256","v":0},{"$f":"'DATA (Real)'!BO256","v":0},{"$f":"'DATA (Real)'!BP256","v":0},{"$f":"'DATA (Real)'!BQ256","v":0},{"$f":"'DATA (Real)'!BR256","v":0},{"$f":"'DATA (Real)'!BS256","v":0},{"$f":"'DATA (Real)'!BT256","v":0},{"$f":"'DATA (Real)'!BU256","v":0},{"$f":"'DATA (Real)'!BV256","v":0},{"$f":"'DATA (Real)'!BW256","v":0},{"$f":"'DATA (Real)'!BX256","v":0}]
[null,null,{"$f":"'DATA (Real)'!C257","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D257","v":"PTC Schedule"},{"$f":"'DATA (Real)'!E257","v":"NW Wind Off System"},null,null,{"$f":"'DATA (Real)'!H257","v":1},{"$f":"'DATA (Real)'!I257","v":1},{"$f":"'DATA (Real)'!J257","v":1},{"$f":"'DATA (Real)'!K257","v":1},{"$f":"'DATA (Real)'!L257","v":1},{"$f":"'DATA (Real)'!M257","v":1},{"$f":"'DATA (Real)'!N257","v":1},{"$f":"'DATA (Real)'!O257","v":1},{"$f":"'DATA (Real)'!P257","v":1},{"$f":"'DATA (Real)'!Q257","v":1},{"$f":"'DATA (Real)'!R257","v":1},{"$f":"'DATA (Real)'!S257","v":0.6},{"$f":"'DATA (Real)'!T257","v":0.4},{"$f":"'DATA (Real)'!U257","v":0},{"$f":"'DATA (Real)'!V257","v":0},{"$f":"'DATA (Real)'!W257","v":0},{"$f":"'DATA (Real)'!X257","v":0},{"$f":"'DATA (Real)'!Y257","v":0},{"$f":"'DATA (Real)'!Z257","v":0},{"$f":"'DATA (Real)'!AA257","v":0},{"$f":"'DATA (Real)'!AB257","v":0},{"$f":"'DATA (Real)'!AC257","v":0},{"$f":"'DATA (Real)'!AD257","v":0},{"$f":"'DATA (Real)'!AE257","v":0},{"$f":"'DATA (Real)'!AF257","v":0},{"$f":"'DATA (Real)'!AG257","v":0},{"$f":"'DATA (Real)'!AH257","v":0},{"$f":"'DATA (Real)'!AI257","v":0},{"$f":"'DATA (Real)'!AJ257","v":0},{"$f":"'DATA (Real)'!AK257","v":0},{"$f":"'DATA (Real)'!AL257","v":0},{"$f":"'DATA (Real)'!AM257","v":0},{"$f":"'DATA (Real)'!AN257","v":0},{"$f":"'DATA (Real)'!AO257","v":0},{"$f":"'DATA (Real)'!AP257","v":0},{"$f":"'DATA (Real)'!AQ257","v":0},{"$f":"'DATA (Real)'!AR257","v":0},{"$f":"'DATA (Real)'!AS257","v":0},{"$f":"'DATA (Real)'!AT257","v":0},{"$f":"'DATA (Real)'!AU257","v":0},{"$f":"'DATA (Real)'!AV257","v":0},{"$f":"'DATA (Real)'!AW257","v":0},{"$f":"'DATA (Real)'!AX257","v":0},{"$f":"'DATA (Real)'!AY257","v":0},{"$f":"'DATA (Real)'!AZ257","v":0},{"$f":"'DATA (Real)'!BA257","v":0},{"$f":"'DATA (Real)'!BB257","v":0},{"$f":"'DATA (Real)'!BC257","v":0},{"$f":"'DATA (Real)'!BD257","v":0},{"$f":"'DATA (Real)'!BE257","v":0},{"$f":"'DATA (Real)'!BF257","v":0},{"$f":"'DATA (Real)'!BG257","v":0},{"$f":"'DATA (Real)'!BH257","v":0},{"$f":"'DATA (Real)'!BI257","v":0},{"$f":"'DATA (Real)'!BJ257","v":0},{"$f":"'DATA (Real)'!BK257","v":0},{"$f":"'DATA (Real)'!BL257","v":0},{"$f":"'DATA (Real)'!BM257","v":0},{"$f":"'DATA (Real)'!BN257","v":0},{"$f":"'DATA (Real)'!BO257","v":0},{"$f":"'DATA (Real)'!BP257","v":0},{"$f":"'DATA (Real)'!BQ257","v":0},{"$f":"'DATA (Real)'!BR257","v":0},{"$f":"'DATA (Real)'!BS257","v":0},{"$f":"'DATA (Real)'!BT257","v":0},{"$f":"'DATA (Real)'!BU257","v":0},{"$f":"'DATA (Real)'!BV257","v":0},{"$f":"'DATA (Real)'!BW257","v":0},{"$f":"'DATA (Real)'!BX257","v":0}]
[null,null,{"$f":"'DATA (Real)'!C258","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D258","v":"PTC Schedule"},{"$f":"'DATA (Real)'!E258","v":"Wind Montana"},null,null,{"$f":"'DATA (Real)'!H258","v":1},{"$f":"'DATA (Real)'!I258","v":1},{"$f":"'DATA (Real)'!J258","v":1},{"$f":"'DATA (Real)'!K258","v":1},{"$f":"'DATA (Real)'!L258","v":1},{"$f":"'DATA (Real)'!M258","v":1},{"$f":"'DATA (Real)'!N258","v":1},{"$f":"'DATA (Real)'!O258","v":1},{"$f":"'DATA (Real)'!P258","v":1},{"$f":"'DATA (Real)'!Q258","v":1},{"$f":"'DATA (Real)'!R258","v":1},{"$f":"'DATA (Real)'!S258","v":0.6},{"$f":"'DATA (Real)'!T258","v":0.4},{"$f":"'DATA (Real)'!U258","v":0},{"$f":"'DATA (Real)'!V258","v":0},{"$f":"'DATA (Real)'!W258","v":0},{"$f":"'DATA (Real)'!X258","v":0},{"$f":"'DATA (Real)'!Y258","v":0},{"$f":"'DATA (Real)'!Z258","v":0},{"$f":"'DATA (Real)'!AA258","v":0},{"$f":"'DATA (Real)'!AB258","v":0},{"$f":"'DATA (Real)'!AC258","v":0},{"$f":"'DATA (Real)'!AD258","v":0},{"$f":"'DATA (Real)'!AE258","v":0},{"$f":"'DATA (Real)'!AF258","v":0},{"$f":"'DATA (Real)'!AG258","v":0},{"$f":"'DATA (Real)'!AH258","v":0},{"$f":"'DATA (Real)'!AI258","v":0},{"$f":"'DATA (Real)'!AJ258","v":0},{"$f":"'DATA (Real)'!AK258","v":0},{"$f":"'DATA (Real)'!AL258","v":0},{"$f":"'DATA (Real)'!AM258","v":0},{"$f":"'DATA (Real)'!AN258","v":0},{"$f":"'DATA (Real)'!AO258","v":0},{"$f":"'DATA (Real)'!AP258","v":0},{"$f":"'DATA (Real)'!AQ258","v":0},{"$f":"'DATA (Real)'!AR258","v":0},{"$f":"'DATA (Real)'!AS258","v":0},{"$f":"'DATA (Real)'!AT258","v":0},{"$f":"'DATA (Real)'!AU258","v":0},{"$f":"'DATA (Real)'!AV258","v":0},{"$f":"'DATA (Real)'!AW258","v":0},{"$f":"'DATA (Real)'!AX258","v":0},{"$f":"'DATA (Real)'!AY258","v":0},{"$f":"'DATA (Real)'!AZ258","v":0},{"$f":"'DATA (Real)'!BA258","v":0},{"$f":"'DATA (Real)'!BB258","v":0},{"$f":"'DATA (Real)'!BC258","v":0},{"$f":"'DATA (Real)'!BD258","v":0},{"$f":"'DATA (Real)'!BE258","v":0},{"$f":"'DATA (Real)'!BF258","v":0},{"$f":"'DATA (Real)'!BG258","v":0},{"$f":"'DATA (Real)'!BH258","v":0},{"$f":"'DATA (Real)'!BI258","v":0},{"$f":"'DATA (Real)'!BJ258","v":0},{"$f":"'DATA (Real)'!BK258","v":0},{"$f":"'DATA (Real)'!BL258","v":0},{"$f":"'DATA (Real)'!BM258","v":0},{"$f":"'DATA (Real)'!BN258","v":0},{"$f":"'DATA (Real)'!BO258","v":0},{"$f":"'DATA (Real)'!BP258","v":0},{"$f":"'DATA (Real)'!BQ258","v":0},{"$f":"'DATA (Real)'!BR258","v":0},{"$f":"'DATA (Real)'!BS258","v":0},{"$f":"'DATA (Real)'!BT258","v":0},{"$f":"'DATA (Real)'!BU258","v":0},{"$f":"'DATA (Real)'!BV258","v":0},{"$f":"'DATA (Real)'!BW258","v":0},{"$f":"'DATA (Real)'!BX258","v":0}]
[null,null,{"$f":"'DATA (Real)'!C259","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D259","v":"PTC Schedule"},{"$f":"'DATA (Real)'!E259","v":"Off Shore Wind (Share)"},null,null,{"$f":"'DATA (Real)'!H259","v":1},{"$f":"'DATA (Real)'!I259","v":1},{"$f":"'DATA (Real)'!J259","v":1},{"$f":"'DATA (Real)'!K259","v":1},{"$f":"'DATA (Real)'!L259","v":1},{"$f":"'DATA (Real)'!M259","v":1},{"$f":"'DATA (Real)'!N259","v":1},{"$f":"'DATA (Real)'!O259","v":1},{"$f":"'DATA (Real)'!P259","v":1},{"$f":"'DATA (Real)'!Q259","v":1},{"$f":"'DATA (Real)'!R259","v":1},{"$f":"'DATA (Real)'!S259","v":0.6},{"$f":"'DATA (Real)'!T259","v":0.4},{"$f":"'DATA (Real)'!U259","v":0},{"$f":"'DATA (Real)'!V259","v":0},{"$f":"'DATA (Real)'!W259","v":0},{"$f":"'DATA (Real)'!X259","v":0},{"$f":"'DATA (Real)'!Y259","v":0},{"$f":"'DATA (Real)'!Z259","v":0},{"$f":"'DATA (Real)'!AA259","v":0},{"$f":"'DATA (Real)'!AB259","v":0},{"$f":"'DATA (Real)'!AC259","v":0},{"$f":"'DATA (Real)'!AD259","v":0},{"$f":"'DATA (Real)'!AE259","v":0},{"$f":"'DATA (Real)'!AF259","v":0},{"$f":"'DATA (Real)'!AG259","v":0},{"$f":"'DATA (Real)'!AH259","v":0},{"$f":"'DATA (Real)'!AI259","v":0},{"$f":"'DATA (Real)'!AJ259","v":0},{"$f":"'DATA (Real)'!AK259","v":0},{"$f":"'DATA (Real)'!AL259","v":0},{"$f":"'DATA (Real)'!AM259","v":0},{"$f":"'DATA (Real)'!AN259","v":0},{"$f":"'DATA (Real)'!AO259","v":0},{"$f":"'DATA (Real)'!AP259","v":0},{"$f":"'DATA (Real)'!AQ259","v":0},{"$f":"'DATA (Real)'!AR259","v":0},{"$f":"'DATA (Real)'!AS259","v":0},{"$f":"'DATA (Real)'!AT259","v":0},{"$f":"'DATA (Real)'!AU259","v":0},{"$f":"'DATA (Real)'!AV259","v":0},{"$f":"'DATA (Real)'!AW259","v":0},{"$f":"'DATA (Real)'!AX259","v":0},{"$f":"'DATA (Real)'!AY259","v":0},{"$f":"'DATA (Real)'!AZ259","v":0},{"$f":"'DATA (Real)'!BA259","v":0},{"$f":"'DATA (Real)'!BB259","v":0},{"$f":"'DATA (Real)'!BC259","v":0},{"$f":"'DATA (Real)'!BD259","v":0},{"$f":"'DATA (Real)'!BE259","v":0},{"$f":"'DATA (Real)'!BF259","v":0},{"$f":"'DATA (Real)'!BG259","v":0},{"$f":"'DATA (Real)'!BH259","v":0},{"$f":"'DATA (Real)'!BI259","v":0},{"$f":"'DATA (Real)'!BJ259","v":0},{"$f":"'DATA (Real)'!BK259","v":0},{"$f":"'DATA (Real)'!BL259","v":0},{"$f":"'DATA (Real)'!BM259","v":0},{"$f":"'DATA (Real)'!BN259","v":0},{"$f":"'DATA (Real)'!BO259","v":0},{"$f":"'DATA (Real)'!BP259","v":0},{"$f":"'DATA (Real)'!BQ259","v":0},{"$f":"'DATA (Real)'!BR259","v":0},{"$f":"'DATA (Real)'!BS259","v":0},{"$f":"'DATA (Real)'!BT259","v":0},{"$f":"'DATA (Real)'!BU259","v":0},{"$f":"'DATA (Real)'!BV259","v":0},{"$f":"'DATA (Real)'!BW259","v":0},{"$f":"'DATA (Real)'!BX259","v":0}]
[null,null,{"$f":"'DATA (Real)'!C260","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D260","v":"PTC Schedule"},{"$f":"'DATA (Real)'!E260","v":"Small Modular Reactor (share)"},null,null,{"$f":"'DATA (Real)'!H260","v":1},{"$f":"'DATA (Real)'!I260","v":1},{"$f":"'DATA (Real)'!J260","v":1},{"$f":"'DATA (Real)'!K260","v":1},{"$f":"'DATA (Real)'!L260","v":1},{"$f":"'DATA (Real)'!M260","v":1},{"$f":"'DATA (Real)'!N260","v":1},{"$f":"'DATA (Real)'!O260","v":1},{"$f":"'DATA (Real)'!P260","v":1},{"$f":"'DATA (Real)'!Q260","v":1},{"$f":"'DATA (Real)'!R260","v":1},{"$f":"'DATA (Real)'!S260","v":0.6},{"$f":"'DATA (Real)'!T260","v":0.4},{"$f":"'DATA (Real)'!U260","v":0},{"$f":"'DATA (Real)'!V260","v":0},{"$f":"'DATA (Real)'!W260","v":0},{"$f":"'DATA (Real)'!X260","v":0},{"$f":"'DATA (Real)'!Y260","v":0},{"$f":"'DATA (Real)'!Z260","v":0},{"$f":"'DATA (Real)'!AA260","v":0},{"$f":"'DATA (Real)'!AB260","v":0},{"$f":"'DATA (Real)'!AC260","v":0},{"$f":"'DATA (Real)'!AD260","v":0},{"$f":"'DATA (Real)'!AE260","v":0},{"$f":"'DATA (Real)'!AF260","v":0},{"$f":"'DATA (Real)'!AG260","v":0},{"$f":"'DATA (Real)'!AH260","v":0},{"$f":"'DATA (Real)'!AI260","v":0},{"$f":"'DATA (Real)'!AJ260","v":0},{"$f":"'DATA (Real)'!AK260","v":0},{"$f":"'DATA (Real)'!AL260","v":0},{"$f":"'DATA (Real)'!AM260","v":0},{"$f":"'DATA (Real)'!AN260","v":0},{"$f":"'DATA (Real)'!AO260","v":0},{"$f":"'DATA (Real)'!AP260","v":0},{"$f":"'DATA (Real)'!AQ260","v":0},{"$f":"'DATA (Real)'!AR260","v":0},{"$f":"'DATA (Real)'!AS260","v":0},{"$f":"'DATA (Real)'!AT260","v":0},{"$f":"'DATA (Real)'!AU260","v":0},{"$f":"'DATA (Real)'!AV260","v":0},{"$f":"'DATA (Real)'!AW260","v":0},{"$f":"'DATA (Real)'!AX260","v":0},{"$f":"'DATA (Real)'!AY260","v":0},{"$f":"'DATA (Real)'!AZ260","v":0},{"$f":"'DATA (Real)'!BA260","v":0},{"$f":"'DATA (Real)'!BB260","v":0},{"$f":"'DATA (Real)'!BC260","v":0},{"$f":"'DATA (Real)'!BD260","v":0},{"$f":"'DATA (Real)'!BE260","v":0},{"$f":"'DATA (Real)'!BF260","v":0},{"$f":"'DATA (Real)'!BG260","v":0},{"$f":"'DATA (Real)'!BH260","v":0},{"$f":"'DATA (Real)'!BI260","v":0},{"$f":"'DATA (Real)'!BJ260","v":0},{"$f":"'DATA (Real)'!BK260","v":0},{"$f":"'DATA (Real)'!BL260","v":0},{"$f":"'DATA (Real)'!BM260","v":0},{"$f":"'DATA (Real)'!BN260","v":0},{"$f":"'DATA (Real)'!BO260","v":0},{"$f":"'DATA (Real)'!BP260","v":0},{"$f":"'DATA (Real)'!BQ260","v":0},{"$f":"'DATA (Real)'!BR260","v":0},{"$f":"'DATA (Real)'!BS260","v":0},{"$f":"'DATA (Real)'!BT260","v":0},{"$f":"'DATA (Real)'!BU260","v":0},{"$f":"'DATA (Real)'!BV260","v":0},{"$f":"'DATA (Real)'!BW260","v":0},{"$f":"'DATA (Real)'!BX260","v":0}]
[null,null,{"$f":"'DATA (Real)'!C261","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D261","v":"PTC Schedule"},{"$f":"'DATA (Real)'!E261","v":"Geothermal (Off System)"},null,null,{"$f":"'DATA (Real)'!H261","v":1},{"$f":"'DATA (Real)'!I261","v":1},{"$f":"'DATA (Real)'!J261","v":1},{"$f":"'DATA (Real)'!K261","v":1},{"$f":"'DATA (Real)'!L261","v":1},{"$f":"'DATA (Real)'!M261","v":1},{"$f":"'DATA (Real)'!N261","v":1},{"$f":"'DATA (Real)'!O261","v":1},{"$f":"'DATA (Real)'!P261","v":1},{"$f":"'DATA (Real)'!Q261","v":1},{"$f":"'DATA (Real)'!R261","v":1},{"$f":"'DATA (Real)'!S261","v":0.6},{"$f":"'DATA (Real)'!T261","v":0.4},{"$f":"'DATA (Real)'!U261","v":0},{"$f":"'DATA (Real)'!V261","v":0},{"$f":"'DATA (Real)'!W261","v":0},{"$f":"'DATA (Real)'!X261","v":0},{"$f":"'DATA (Real)'!Y261","v":0},{"$f":"'DATA (Real)'!Z261","v":0},{"$f":"'DATA (Real)'!AA261","v":0},{"$f":"'DATA (Real)'!AB261","v":0},{"$f":"'DATA (Real)'!AC261","v":0},{"$f":"'DATA (Real)'!AD261","v":0},{"$f":"'DATA (Real)'!AE261","v":0},{"$f":"'DATA (Real)'!AF261","v":0},{"$f":"'DATA (Real)'!AG261","v":0},{"$f":"'DATA (Real)'!AH261","v":0},{"$f":"'DATA (Real)'!AI261","v":0},{"$f":"'DATA (Real)'!AJ261","v":0},{"$f":"'DATA (Real)'!AK261","v":0},{"$f":"'DATA (Real)'!AL261","v":0},{"$f":"'DATA (Real)'!AM261","v":0},{"$f":"'DATA (Real)'!AN261","v":0},{"$f":"'DATA (Real)'!AO261","v":0},{"$f":"'DATA (Real)'!AP261","v":0},{"$f":"'DATA (Real)'!AQ261","v":0},{"$f":"'DATA (Real)'!AR261","v":0},{"$f":"'DATA (Real)'!AS261","v":0},{"$f":"'DATA (Real)'!AT261","v":0},{"$f":"'DATA (Real)'!AU261","v":0},{"$f":"'DATA (Real)'!AV261","v":0},{"$f":"'DATA (Real)'!AW261","v":0},{"$f":"'DATA (Real)'!AX261","v":0},{"$f":"'DATA (Real)'!AY261","v":0},{"$f":"'DATA (Real)'!AZ261","v":0},{"$f":"'DATA (Real)'!BA261","v":0},{"$f":"'DATA (Real)'!BB261","v":0},{"$f":"'DATA (Real)'!BC261","v":0},{"$f":"'DATA (Real)'!BD261","v":0},{"$f":"'DATA (Real)'!BE261","v":0},{"$f":"'DATA (Real)'!BF261","v":0},{"$f":"'DATA (Real)'!BG261","v":0},{"$f":"'DATA (Real)'!BH261","v":0},{"$f":"'DATA (Real)'!BI261","v":0},{"$f":"'DATA (Real)'!BJ261","v":0},{"$f":"'DATA (Real)'!BK261","v":0},{"$f":"'DATA (Real)'!BL261","v":0},{"$f":"'DATA (Real)'!BM261","v":0},{"$f":"'DATA (Real)'!BN261","v":0},{"$f":"'DATA (Real)'!BO261","v":0},{"$f":"'DATA (Real)'!BP261","v":0},{"$f":"'DATA (Real)'!BQ261","v":0},{"$f":"'DATA (Real)'!BR261","v":0},{"$f":"'DATA (Real)'!BS261","v":0},{"$f":"'DATA (Real)'!BT261","v":0},{"$f":"'DATA (Real)'!BU261","v":0},{"$f":"'DATA (Real)'!BV261","v":0},{"$f":"'DATA (Real)'!BW261","v":0},{"$f":"'DATA (Real)'!BX261","v":0}]
[null,null,{"$f":"'DATA (Real)'!C262","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D262","v":0},{"$f":"'DATA (Real)'!E262","v":"7F.04 CT Frame Greenfield"},null,null,{"$f":"'DATA (Real)'!H262","v":0},{"$f":"'DATA (Real)'!I262","v":0},{"$f":"'DATA (Real)'!J262","v":0},{"$f":"'DATA (Real)'!K262","v":0},{"$f":"'DATA (Real)'!L262","v":0},{"$f":"'DATA (Real)'!M262","v":0},{"$f":"'DATA (Real)'!N262","v":0},{"$f":"'DATA (Real)'!O262","v":0},{"$f":"'DATA (Real)'!P262","v":0},{"$f":"'DATA (Real)'!Q262","v":0},{"$f":"'DATA (Real)'!R262","v":0},{"$f":"'DATA (Real)'!S262","v":0},{"$f":"'DATA (Real)'!T262","v":0},{"$f":"'DATA (Real)'!U262","v":0},{"$f":"'DATA (Real)'!V262","v":0},{"$f":"'DATA (Real)'!W262","v":0},{"$f":"'DATA (Real)'!X262","v":0},{"$f":"'DATA (Real)'!Y262","v":0},{"$f":"'DATA (Real)'!Z262","v":0},{"$f":"'DATA (Real)'!AA262","v":0},{"$f":"'DATA (Real)'!AB262","v":0},{"$f":"'DATA (Real)'!AC262","v":0},{"$f":"'DATA (Real)'!AD262","v":0},{"$f":"'DATA (Real)'!AE262","v":0},{"$f":"'DATA (Real)'!AF262","v":0},{"$f":"'DATA (Real)'!AG262","v":0},{"$f":"'DATA (Real)'!AH262","v":0},{"$f":"'DATA (Real)'!AI262","v":0},{"$f":"'DATA (Real)'!AJ262","v":0},{"$f":"'DATA (Real)'!AK262","v":0},{"$f":"'DATA (Real)'!AL262","v":0},{"$f":"'DATA (Real)'!AM262","v":0},{"$f":"'DATA (Real)'!AN262","v":0},{"$f":"'DATA (Real)'!AO262","v":0},{"$f":"'DATA (Real)'!AP262","v":0},{"$f":"'DATA (Real)'!AQ262","v":0},{"$f":"'DATA (Real)'!AR262","v":0},{"$f":"'DATA (Real)'!AS262","v":0},{"$f":"'DATA (Real)'!AT262","v":0},{"$f":"'DATA (Real)'!AU262","v":0},{"$f":"'DATA (Real)'!AV262","v":0},{"$f":"'DATA (Real)'!AW262","v":0},{"$f":"'DATA (Real)'!AX262","v":0},{"$f":"'DATA (Real)'!AY262","v":0},{"$f":"'DATA (Real)'!AZ262","v":0},{"$f":"'DATA (Real)'!BA262","v":0},{"$f":"'DATA (Real)'!BB262","v":0},{"$f":"'DATA (Real)'!BC262","v":0},{"$f":"'DATA (Real)'!BD262","v":0},{"$f":"'DATA (Real)'!BE262","v":0},{"$f":"'DATA (Real)'!BF262","v":0},{"$f":"'DATA (Real)'!BG262","v":0},{"$f":"'DATA (Real)'!BH262","v":0},{"$f":"'DATA (Real)'!BI262","v":0},{"$f":"'DATA (Real)'!BJ262","v":0},{"$f":"'DATA (Real)'!BK262","v":0},{"$f":"'DATA (Real)'!BL262","v":0},{"$f":"'DATA (Real)'!BM262","v":0},{"$f":"'DATA (Real)'!BN262","v":0},{"$f":"'DATA (Real)'!BO262","v":0},{"$f":"'DATA (Real)'!BP262","v":0},{"$f":"'DATA (Real)'!BQ262","v":0},{"$f":"'DATA (Real)'!BR262","v":0},{"$f":"'DATA (Real)'!BS262","v":0},{"$f":"'DATA (Real)'!BT262","v":0},{"$f":"'DATA (Real)'!BU262","v":0},{"$f":"'DATA (Real)'!BV262","v":0},{"$f":"'DATA (Real)'!BW262","v":0},{"$f":"'DATA (Real)'!BX262","v":0}]
[null,null,{"$f":"'DATA (Real)'!C263","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D263","v":0},{"$f":"'DATA (Real)'!E263","v":"Reciprocating Engine (ICE) Machine"},null,null,{"$f":"'DATA (Real)'!H263","v":0},{"$f":"'DATA (Real)'!I263","v":0},{"$f":"'DATA (Real)'!J263","v":0},{"$f":"'DATA (Real)'!K263","v":0},{"$f":"'DATA (Real)'!L263","v":0},{"$f":"'DATA (Real)'!M263","v":0},{"$f":"'DATA (Real)'!N263","v":0},{"$f":"'DATA (Real)'!O263","v":0},{"$f":"'DATA (Real)'!P263","v":0},{"$f":"'DATA (Real)'!Q263","v":0},{"$f":"'DATA (Real)'!R263","v":0},{"$f":"'DATA (Real)'!S263","v":0},{"$f":"'DATA (Real)'!T263","v":0},{"$f":"'DATA (Real)'!U263","v":0},{"$f":"'DATA (Real)'!V263","v":0},{"$f":"'DATA (Real)'!W263","v":0},{"$f":"'DATA (Real)'!X263","v":0},{"$f":"'DATA (Real)'!Y263","v":0},{"$f":"'DATA (Real)'!Z263","v":0},{"$f":"'DATA (Real)'!AA263","v":0},{"$f":"'DATA (Real)'!AB263","v":0},{"$f":"'DATA (Real)'!AC263","v":0},{"$f":"'DATA (Real)'!AD263","v":0},{"$f":"'DATA (Real)'!AE263","v":0},{"$f":"'DATA (Real)'!AF263","v":0},{"$f":"'DATA (Real)'!AG263","v":0},{"$f":"'DATA (Real)'!AH263","v":0},{"$f":"'DATA (Real)'!AI263","v":0},{"$f":"'DATA (Real)'!AJ263","v":0},{"$f":"'DATA (Real)'!AK263","v":0},{"$f":"'DATA (Real)'!AL263","v":0},{"$f":"'DATA (Real)'!AM263","v":0},{"$f":"'DATA (Real)'!AN263","v":0},{"$f":"'DATA (Real)'!AO263","v":0},{"$f":"'DATA (Real)'!AP263","v":0},{"$f":"'DATA (Real)'!AQ263","v":0},{"$f":"'DATA (Real)'!AR263","v":0},{"$f":"'DATA (Real)'!AS263","v":0},{"$f":"'DATA (Real)'!AT263","v":0},{"$f":"'DATA (Real)'!AU263","v":0},{"$f":"'DATA (Real)'!AV263","v":0},{"$f":"'DATA (Real)'!AW263","v":0},{"$f":"'DATA (Real)'!AX263","v":0},{"$f":"'DATA (Real)'!AY263","v":0},{"$f":"'DATA (Real)'!AZ263","v":0},{"$f":"'DATA (Real)'!BA263","v":0},{"$f":"'DATA (Real)'!BB263","v":0},{"$f":"'DATA (Real)'!BC263","v":0},{"$f":"'DATA (Real)'!BD263","v":0},{"$f":"'DATA (Real)'!BE263","v":0},{"$f":"'DATA (Real)'!BF263","v":0},{"$f":"'DATA (Real)'!BG263","v":0},{"$f":"'DATA (Real)'!BH263","v":0},{"$f":"'DATA (Real)'!BI263","v":0},{"$f":"'DATA (Real)'!BJ263","v":0},{"$f":"'DATA (Real)'!BK263","v":0},{"$f":"'DATA (Real)'!BL263","v":0},{"$f":"'DATA (Real)'!BM263","v":0},{"$f":"'DATA (Real)'!BN263","v":0},{"$f":"'DATA (Real)'!BO263","v":0},{"$f":"'DATA (Real)'!BP263","v":0},{"$f":"'DATA (Real)'!BQ263","v":0},{"$f":"'DATA (Real)'!BR263","v":0},{"$f":"'DATA (Real)'!BS263","v":0},{"$f":"'DATA (Real)'!BT263","v":0},{"$f":"'DATA (Real)'!BU263","v":0},{"$f":"'DATA (Real)'!BV263","v":0},{"$f":"'DATA (Real)'!BW263","v":0},{"$f":"'DATA (Real)'!BX263","v":0}]
[null,null,{"$f":"'DATA (Real)'!C264","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D264","v":0},{"$f":"'DATA (Real)'!E264","v":"NG CCCT (1x1 w/DF)"},null,null,{"$f":"'DATA (Real)'!H264","v":0},{"$f":"'DATA (Real)'!I264","v":0},{"$f":"'DATA (Real)'!J264","v":0},{"$f":"'DATA (Real)'!K264","v":0},{"$f":"'DATA (Real)'!L264","v":0},{"$f":"'DATA (Real)'!M264","v":0},{"$f":"'DATA (Real)'!N264","v":0},{"$f":"'DATA (Real)'!O264","v":0},{"$f":"'DATA (Real)'!P264","v":0},{"$f":"'DATA (Real)'!Q264","v":0},{"$f":"'DATA (Real)'!R264","v":0},{"$f":"'DATA (Real)'!S264","v":0},{"$f":"'DATA (Real)'!T264","v":0},{"$f":"'DATA (Real)'!U264","v":0},{"$f":"'DATA (Real)'!V264","v":0},{"$f":"'DATA (Real)'!W264","v":0},{"$f":"'DATA (Real)'!X264","v":0},{"$f":"'DATA (Real)'!Y264","v":0},{"$f":"'DATA (Real)'!Z264","v":0},{"$f":"'DATA (Real)'!AA264","v":0},{"$f":"'DATA (Real)'!AB264","v":0},{"$f":"'DATA (Real)'!AC264","v":0},{"$f":"'DATA (Real)'!AD264","v":0},{"$f":"'DATA (Real)'!AE264","v":0},{"$f":"'DATA (Real)'!AF264","v":0},{"$f":"'DATA (Real)'!AG264","v":0},{"$f":"'DATA (Real)'!AH264","v":0},{"$f":"'DATA (Real)'!AI264","v":0},{"$f":"'DATA (Real)'!AJ264","v":0},{"$f":"'DATA (Real)'!AK264","v":0},{"$f":"'DATA (Real)'!AL264","v":0},{"$f":"'DATA (Real)'!AM264","v":0},{"$f":"'DATA (Real)'!AN264","v":0},{"$f":"'DATA (Real)'!AO264","v":0},{"$f":"'DATA (Real)'!AP264","v":0},{"$f":"'DATA (Real)'!AQ264","v":0},{"$f":"'DATA (Real)'!AR264","v":0},{"$f":"'DATA (Real)'!AS264","v":0},{"$f":"'DATA (Real)'!AT264","v":0},{"$f":"'DATA (Real)'!AU264","v":0},{"$f":"'DATA (Real)'!AV264","v":0},{"$f":"'DATA (Real)'!AW264","v":0},{"$f":"'DATA (Real)'!AX264","v":0},{"$f":"'DATA (Real)'!AY264","v":0},{"$f":"'DATA (Real)'!AZ264","v":0},{"$f":"'DATA (Real)'!BA264","v":0},{"$f":"'DATA (Real)'!BB264","v":0},{"$f":"'DATA (Real)'!BC264","v":0},{"$f":"'DATA (Real)'!BD264","v":0},{"$f":"'DATA (Real)'!BE264","v":0},{"$f":"'DATA (Real)'!BF264","v":0},{"$f":"'DATA (Real)'!BG264","v":0},{"$f":"'DATA (Real)'!BH264","v":0},{"$f":"'DATA (Real)'!BI264","v":0},{"$f":"'DATA (Real)'!BJ264","v":0},{"$f":"'DATA (Real)'!BK264","v":0},{"$f":"'DATA (Real)'!BL264","v":0},{"$f":"'DATA (Real)'!BM264","v":0},{"$f":"'DATA (Real)'!BN264","v":0},{"$f":"'DATA (Real)'!BO264","v":0},{"$f":"'DATA (Real)'!BP264","v":0},{"$f":"'DATA (Real)'!BQ264","v":0},{"$f":"'DATA (Real)'!BR264","v":0},{"$f":"'DATA (Real)'!BS264","v":0},{"$f":"'DATA (Real)'!BT264","v":0},{"$f":"'DATA (Real)'!BU264","v":0},{"$f":"'DATA (Real)'!BV264","v":0},{"$f":"'DATA (Real)'!BW264","v":0},{"$f":"'DATA (Real)'!BX264","v":0}]
[null,null,{"$f":"'DATA (Real)'!C265","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D265","v":0},{"$f":"'DATA (Real)'!E265","v":"Hydrogen Fuel Cell with 40 hrs Storage "},null,null,{"$f":"'DATA (Real)'!H265","v":0},{"$f":"'DATA (Real)'!I265","v":0},{"$f":"'DATA (Real)'!J265","v":0},{"$f":"'DATA (Real)'!K265","v":0},{"$f":"'DATA (Real)'!L265","v":0},{"$f":"'DATA (Real)'!M265","v":0},{"$f":"'DATA (Real)'!N265","v":0},{"$f":"'DATA (Real)'!O265","v":0},{"$f":"'DATA (Real)'!P265","v":0},{"$f":"'DATA (Real)'!Q265","v":0},{"$f":"'DATA (Real)'!R265","v":0},{"$f":"'DATA (Real)'!S265","v":0},{"$f":"'DATA (Real)'!T265","v":0},{"$f":"'DATA (Real)'!U265","v":0},{"$f":"'DATA (Real)'!V265","v":0},{"$f":"'DATA (Real)'!W265","v":0},{"$f":"'DATA (Real)'!X265","v":0},{"$f":"'DATA (Real)'!Y265","v":0},{"$f":"'DATA (Real)'!Z265","v":0},{"$f":"'DATA (Real)'!AA265","v":0},{"$f":"'DATA (Real)'!AB265","v":0},{"$f":"'DATA (Real)'!AC265","v":0},{"$f":"'DATA (Real)'!AD265","v":0},{"$f":"'DATA (Real)'!AE265","v":0},{"$f":"'DATA (Real)'!AF265","v":0},{"$f":"'DATA (Real)'!AG265","v":0},{"$f":"'DATA (Real)'!AH265","v":0},{"$f":"'DATA (Real)'!AI265","v":0},{"$f":"'DATA (Real)'!AJ265","v":0},{"$f":"'DATA (Real)'!AK265","v":0},{"$f":"'DATA (Real)'!AL265","v":0},{"$f":"'DATA (Real)'!AM265","v":0},{"$f":"'DATA (Real)'!AN265","v":0},{"$f":"'DATA (Real)'!AO265","v":0},{"$f":"'DATA (Real)'!AP265","v":0},{"$f":"'DATA (Real)'!AQ265","v":0},{"$f":"'DATA (Real)'!AR265","v":0},{"$f":"'DATA (Real)'!AS265","v":0},{"$f":"'DATA (Real)'!AT265","v":0},{"$f":"'DATA (Real)'!AU265","v":0},{"$f":"'DATA (Real)'!AV265","v":0},{"$f":"'DATA (Real)'!AW265","v":0},{"$f":"'DATA (Real)'!AX265","v":0},{"$f":"'DATA (Real)'!AY265","v":0},{"$f":"'DATA (Real)'!AZ265","v":0},{"$f":"'DATA (Real)'!BA265","v":0},{"$f":"'DATA (Real)'!BB265","v":0},{"$f":"'DATA (Real)'!BC265","v":0},{"$f":"'DATA (Real)'!BD265","v":0},{"$f":"'DATA (Real)'!BE265","v":0},{"$f":"'DATA (Real)'!BF265","v":0},{"$f":"'DATA (Real)'!BG265","v":0},{"$f":"'DATA (Real)'!BH265","v":0},{"$f":"'DATA (Real)'!BI265","v":0},{"$f":"'DATA (Real)'!BJ265","v":0},{"$f":"'DATA (Real)'!BK265","v":0},{"$f":"'DATA (Real)'!BL265","v":0},{"$f":"'DATA (Real)'!BM265","v":0},{"$f":"'DATA (Real)'!BN265","v":0},{"$f":"'DATA (Real)'!BO265","v":0},{"$f":"'DATA (Real)'!BP265","v":0},{"$f":"'DATA (Real)'!BQ265","v":0},{"$f":"'DATA (Real)'!BR265","v":0},{"$f":"'DATA (Real)'!BS265","v":0},{"$f":"'DATA (Real)'!BT265","v":0},{"$f":"'DATA (Real)'!BU265","v":0},{"$f":"'DATA (Real)'!BV265","v":0},{"$f":"'DATA (Real)'!BW265","v":0},{"$f":"'DATA (Real)'!BX265","v":0}]
[null,null,{"$f":"'DATA (Real)'!C266","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D266","v":0},{"$f":"'DATA (Real)'!E266","v":"7F.04 CT Frame Greenfield + amonia + storage"},null,null,{"$f":"'DATA (Real)'!H266","v":0},{"$f":"'DATA (Real)'!I266","v":0},{"$f":"'DATA (Real)'!J266","v":0},{"$f":"'DATA (Real)'!K266","v":0},{"$f":"'DATA (Real)'!L266","v":0},{"$f":"'DATA (Real)'!M266","v":0},{"$f":"'DATA (Real)'!N266","v":0},{"$f":"'DATA (Real)'!O266","v":0},{"$f":"'DATA (Real)'!P266","v":0},{"$f":"'DATA (Real)'!Q266","v":0},{"$f":"'DATA (Real)'!R266","v":0},{"$f":"'DATA (Real)'!S266","v":0},{"$f":"'DATA (Real)'!T266","v":0},{"$f":"'DATA (Real)'!U266","v":0},{"$f":"'DATA (Real)'!V266","v":0},{"$f":"'DATA (Real)'!W266","v":0},{"$f":"'DATA (Real)'!X266","v":0},{"$f":"'DATA (Real)'!Y266","v":0},{"$f":"'DATA (Real)'!Z266","v":0},{"$f":"'DATA (Real)'!AA266","v":0},{"$f":"'DATA (Real)'!AB266","v":0},{"$f":"'DATA (Real)'!AC266","v":0},{"$f":"'DATA (Real)'!AD266","v":0},{"$f":"'DATA (Real)'!AE266","v":0},{"$f":"'DATA (Real)'!AF266","v":0},{"$f":"'DATA (Real)'!AG266","v":0},{"$f":"'DATA (Real)'!AH266","v":0},{"$f":"'DATA (Real)'!AI266","v":0},{"$f":"'DATA (Real)'!AJ266","v":0},{"$f":"'DATA (Real)'!AK266","v":0},{"$f":"'DATA (Real)'!AL266","v":0},{"$f":"'DATA (Real)'!AM266","v":0},{"$f":"'DATA (Real)'!AN266","v":0},{"$f":"'DATA (Real)'!AO266","v":0},{"$f":"'DATA (Real)'!AP266","v":0},{"$f":"'DATA (Real)'!AQ266","v":0},{"$f":"'DATA (Real)'!AR266","v":0},{"$f":"'DATA (Real)'!AS266","v":0},{"$f":"'DATA (Real)'!AT266","v":0},{"$f":"'DATA (Real)'!AU266","v":0},{"$f":"'DATA (Real)'!AV266","v":0},{"$f":"'DATA (Real)'!AW266","v":0},{"$f":"'DATA (Real)'!AX266","v":0},{"$f":"'DATA (Real)'!AY266","v":0},{"$f":"'DATA (Real)'!AZ266","v":0},{"$f":"'DATA (Real)'!BA266","v":0},{"$f":"'DATA (Real)'!BB266","v":0},{"$f":"'DATA (Real)'!BC266","v":0},{"$f":"'DATA (Real)'!BD266","v":0},{"$f":"'DATA (Real)'!BE266","v":0},{"$f":"'DATA (Real)'!BF266","v":0},{"$f":"'DATA (Real)'!BG266","v":0},{"$f":"'DATA (Real)'!BH266","v":0},{"$f":"'DATA (Real)'!BI266","v":0},{"$f":"'DATA (Real)'!BJ266","v":0},{"$f":"'DATA (Real)'!BK266","v":0},{"$f":"'DATA (Real)'!BL266","v":0},{"$f":"'DATA (Real)'!BM266","v":0},{"$f":"'DATA (Real)'!BN266","v":0},{"$f":"'DATA (Real)'!BO266","v":0},{"$f":"'DATA (Real)'!BP266","v":0},{"$f":"'DATA (Real)'!BQ266","v":0},{"$f":"'DATA (Real)'!BR266","v":0},{"$f":"'DATA (Real)'!BS266","v":0},{"$f":"'DATA (Real)'!BT266","v":0},{"$f":"'DATA (Real)'!BU266","v":0},{"$f":"'DATA (Real)'!BV266","v":0},{"$f":"'DATA (Real)'!BW266","v":0},{"$f":"'DATA (Real)'!BX266","v":0}]
[]
[null,null,null,{"$f":"'DATA (Real)'!D268","v":"PTC Value ($/MWh)"}]
[null,null,{"$f":"'DATA (Real)'!C269","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D269","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E269","v":"Distribution Scale 4hr Lithium-Ion"},null,null,{"$f":"'DATA (Real)'!H269*H$4/$H$4","v":0},{"$f":"'DATA (Real)'!I269*I$4/$H$4","v":0},{"$f":"'DATA (Real)'!J269*J$4/$H$4","v":0},{"$f":"'DATA (Real)'!K269*K$4/$H$4","v":0},{"$f":"'DATA (Real)'!L269*L$4/$H$4","v":0},{"$f":"'DATA (Real)'!M269*M$4/$H$4","v":0},{"$f":"'DATA (Real)'!N269*N$4/$H$4","v":0},{"$f":"'DATA (Real)'!O269*O$4/$H$4","v":0},{"$f":"'DATA (Real)'!P269*P$4/$H$4","v":0},{"$f":"'DATA (Real)'!Q269*Q$4/$H$4","v":0},{"$f":"'DATA (Real)'!R269*R$4/$H$4","v":0},{"$f":"'DATA (Real)'!S269*S$4/$H$4","v":0},{"$f":"'DATA (Real)'!T269*T$4/$H$4","v":0},{"$f":"'DATA (Real)'!U269*U$4/$H$4","v":0},{"$f":"'DATA (Real)'!V269*V$4/$H$4","v":0},{"$f":"'DATA (Real)'!W269*W$4/$H$4","v":0},{"$f":"'DATA (Real)'!X269*X$4/$H$4","v":0},{"$f":"'DATA (Real)'!Y269*Y$4/$H$4","v":0},{"$f":"'DATA (Real)'!Z269*Z$4/$H$4","v":0},{"$f":"'DATA (Real)'!AA269*AA$4/$H$4","v":0},{"$f":"'DATA (Real)'!AB269*AB$4/$H$4","v":0},{"$f":"'DATA (Real)'!AC269*AC$4/$H$4","v":0},{"$f":"'DATA (Real)'!AD269*AD$4/$H$4","v":0},{"$f":"'DATA (Real)'!AE269*AE$4/$H$4","v":0},{"$f":"'DATA (Real)'!AF269*AF$4/$H$4","v":0},{"$f":"'DATA (Real)'!AG269*AG$4/$H$4","v":0},{"$f":"'DATA (Real)'!AH269*AH$4/$H$4","v":0},{"$f":"'DATA (Real)'!AI269*AI$4/$H$4","v":0},{"$f":"'DATA (Real)'!AJ269*AJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AK269*AK$4/$H$4","v":0},{"$f":"'DATA (Real)'!AL269*AL$4/$H$4","v":0},{"$f":"'DATA (Real)'!AM269*AM$4/$H$4","v":0},{"$f":"'DATA (Real)'!AN269*AN$4/$H$4","v":0},{"$f":"'DATA (Real)'!AO269*AO$4/$H$4","v":0},{"$f":"'DATA (Real)'!AP269*AP$4/$H$4","v":0},{"$f":"'DATA (Real)'!AQ269*AQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AR269*AR$4/$H$4","v":0},{"$f":"'DATA (Real)'!AS269*AS$4/$H$4","v":0},{"$f":"'DATA (Real)'!AT269*AT$4/$H$4","v":0},{"$f":"'DATA (Real)'!AU269*AU$4/$H$4","v":0},{"$f":"'DATA (Real)'!AV269*AV$4/$H$4","v":0},{"$f":"'DATA (Real)'!AW269*AW$4/$H$4","v":0},{"$f":"'DATA (Real)'!AX269*AX$4/$H$4","v":0},{"$f":"'DATA (Real)'!AY269*AY$4/$H$4","v":0},{"$f":"'DATA (Real)'!AZ269*AZ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BA269*BA$4/$H$4","v":0},{"$f":"'DATA (Real)'!BB269*BB$4/$H$4","v":0},{"$f":"'DATA (Real)'!BC269*BC$4/$H$4","v":0},{"$f":"'DATA (Real)'!BD269*BD$4/$H$4","v":0},{"$f":"'DATA (Real)'!BE269*BE$4/$H$4","v":0},{"$f":"'DATA (Real)'!BF269*BF$4/$H$4","v":0},{"$f":"'DATA (Real)'!BG269*BG$4/$H$4","v":0},{"$f":"'DATA (Real)'!BH269*BH$4/$H$4","v":0},{"$f":"'DATA (Real)'!BI269*BI$4/$H$4","v":0},{"$f":"'DATA (Real)'!BJ269*BJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BK269*BK$4/$H$4","v":0},{"$f":"'DATA (Real)'!BL269*BL$4/$H$4","v":0},{"$f":"'DATA (Real)'!BM269*BM$4/$H$4","v":0},{"$f":"'DATA (Real)'!BN269*BN$4/$H$4","v":0},{"$f":"'DATA (Real)'!BO269*BO$4/$H$4","v":0},{"$f":"'DATA (Real)'!BP269*BP$4/$H$4","v":0},{"$f":"'DATA (Real)'!BQ269*BQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BR269*BR$4/$H$4","v":0},{"$f":"'DATA (Real)'!BS269*BS$4/$H$4","v":0},{"$f":"'DATA (Real)'!BT269*BT$4/$H$4","v":0},{"$f":"'DATA (Real)'!BU269*BU$4/$H$4","v":0},{"$f":"'DATA (Real)'!BV269*BV$4/$H$4","v":0},{"$f":"'DATA (Real)'!BW269*BW$4/$H$4","v":0},{"$f":"'DATA (Real)'!BX269*BX$4/$H$4","v":0}]
[null,null,{"$f":"'DATA (Real)'!C270","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D270","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E270","v":"Distribution Scale 8hr Lithium-Ion"},null,null,{"$f":"'DATA (Real)'!H270*H$4/$H$4","v":0},{"$f":"'DATA (Real)'!I270*I$4/$H$4","v":0},{"$f":"'DATA (Real)'!J270*J$4/$H$4","v":0},{"$f":"'DATA (Real)'!K270*K$4/$H$4","v":0},{"$f":"'DATA (Real)'!L270*L$4/$H$4","v":0},{"$f":"'DATA (Real)'!M270*M$4/$H$4","v":0},{"$f":"'DATA (Real)'!N270*N$4/$H$4","v":0},{"$f":"'DATA (Real)'!O270*O$4/$H$4","v":0},{"$f":"'DATA (Real)'!P270*P$4/$H$4","v":0},{"$f":"'DATA (Real)'!Q270*Q$4/$H$4","v":0},{"$f":"'DATA (Real)'!R270*R$4/$H$4","v":0},{"$f":"'DATA (Real)'!S270*S$4/$H$4","v":0},{"$f":"'DATA (Real)'!T270*T$4/$H$4","v":0},{"$f":"'DATA (Real)'!U270*U$4/$H$4","v":0},{"$f":"'DATA (Real)'!V270*V$4/$H$4","v":0},{"$f":"'DATA (Real)'!W270*W$4/$H$4","v":0},{"$f":"'DATA (Real)'!X270*X$4/$H$4","v":0},{"$f":"'DATA (Real)'!Y270*Y$4/$H$4","v":0},{"$f":"'DATA (Real)'!Z270*Z$4/$H$4","v":0},{"$f":"'DATA (Real)'!AA270*AA$4/$H$4","v":0},{"$f":"'DATA (Real)'!AB270*AB$4/$H$4","v":0},{"$f":"'DATA (Real)'!AC270*AC$4/$H$4","v":0},{"$f":"'DATA (Real)'!AD270*AD$4/$H$4","v":0},{"$f":"'DATA (Real)'!AE270*AE$4/$H$4","v":0},{"$f":"'DATA (Real)'!AF270*AF$4/$H$4","v":0},{"$f":"'DATA (Real)'!AG270*AG$4/$H$4","v":0},{"$f":"'DATA (Real)'!AH270*AH$4/$H$4","v":0},{"$f":"'DATA (Real)'!AI270*AI$4/$H$4","v":0},{"$f":"'DATA (Real)'!AJ270*AJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AK270*AK$4/$H$4","v":0},{"$f":"'DATA (Real)'!AL270*AL$4/$H$4","v":0},{"$f":"'DATA (Real)'!AM270*AM$4/$H$4","v":0},{"$f":"'DATA (Real)'!AN270*AN$4/$H$4","v":0},{"$f":"'DATA (Real)'!AO270*AO$4/$H$4","v":0},{"$f":"'DATA (Real)'!AP270*AP$4/$H$4","v":0},{"$f":"'DATA (Real)'!AQ270*AQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AR270*AR$4/$H$4","v":0},{"$f":"'DATA (Real)'!AS270*AS$4/$H$4","v":0},{"$f":"'DATA (Real)'!AT270*AT$4/$H$4","v":0},{"$f":"'DATA (Real)'!AU270*AU$4/$H$4","v":0},{"$f":"'DATA (Real)'!AV270*AV$4/$H$4","v":0},{"$f":"'DATA (Real)'!AW270*AW$4/$H$4","v":0},{"$f":"'DATA (Real)'!AX270*AX$4/$H$4","v":0},{"$f":"'DATA (Real)'!AY270*AY$4/$H$4","v":0},{"$f":"'DATA (Real)'!AZ270*AZ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BA270*BA$4/$H$4","v":0},{"$f":"'DATA (Real)'!BB270*BB$4/$H$4","v":0},{"$f":"'DATA (Real)'!BC270*BC$4/$H$4","v":0},{"$f":"'DATA (Real)'!BD270*BD$4/$H$4","v":0},{"$f":"'DATA (Real)'!BE270*BE$4/$H$4","v":0},{"$f":"'DATA (Real)'!BF270*BF$4/$H$4","v":0},{"$f":"'DATA (Real)'!BG270*BG$4/$H$4","v":0},{"$f":"'DATA (Real)'!BH270*BH$4/$H$4","v":0},{"$f":"'DATA (Real)'!BI270*BI$4/$H$4","v":0},{"$f":"'DATA (Real)'!BJ270*BJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BK270*BK$4/$H$4","v":0},{"$f":"'DATA (Real)'!BL270*BL$4/$H$4","v":0},{"$f":"'DATA (Real)'!BM270*BM$4/$H$4","v":0},{"$f":"'DATA (Real)'!BN270*BN$4/$H$4","v":0},{"$f":"'DATA (Real)'!BO270*BO$4/$H$4","v":0},{"$f":"'DATA (Real)'!BP270*BP$4/$H$4","v":0},{"$f":"'DATA (Real)'!BQ270*BQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BR270*BR$4/$H$4","v":0},{"$f":"'DATA (Real)'!BS270*BS$4/$H$4","v":0},{"$f":"'DATA (Real)'!BT270*BT$4/$H$4","v":0},{"$f":"'DATA (Real)'!BU270*BU$4/$H$4","v":0},{"$f":"'DATA (Real)'!BV270*BV$4/$H$4","v":0},{"$f":"'DATA (Real)'!BW270*BW$4/$H$4","v":0},{"$f":"'DATA (Real)'!BX270*BX$4/$H$4","v":0}]
[null,null,{"$f":"'DATA (Real)'!C271","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D271","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E271","v":"4hr Lithium-Ion"},null,null,{"$f":"'DATA (Real)'!H271*H$4/$H$4","v":0},{"$f":"'DATA (Real)'!I271*I$4/$H$4","v":0},{"$f":"'DATA (Real)'!J271*J$4/$H$4","v":0},{"$f":"'DATA (Real)'!K271*K$4/$H$4","v":0},{"$f":"'DATA (Real)'!L271*L$4/$H$4","v":0},{"$f":"'DATA (Real)'!M271*M$4/$H$4","v":0},{"$f":"'DATA (Real)'!N271*N$4/$H$4","v":0},{"$f":"'DATA (Real)'!O271*O$4/$H$4","v":0},{"$f":"'DATA (Real)'!P271*P$4/$H$4","v":0},{"$f":"'DATA (Real)'!Q271*Q$4/$H$4","v":0},{"$f":"'DATA (Real)'!R271*R$4/$H$4","v":0},{"$f":"'DATA (Real)'!S271*S$4/$H$4","v":0},{"$f":"'DATA (Real)'!T271*T$4/$H$4","v":0},{"$f":"'DATA (Real)'!U271*U$4/$H$4","v":0},{"$f":"'DATA (Real)'!V271*V$4/$H$4","v":0},{"$f":"'DATA (Real)'!W271*W$4/$H$4","v":0},{"$f":"'DATA (Real)'!X271*X$4/$H$4","v":0},{"$f":"'DATA (Real)'!Y271*Y$4/$H$4","v":0},{"$f":"'DATA (Real)'!Z271*Z$4/$H$4","v":0},{"$f":"'DATA (Real)'!AA271*AA$4/$H$4","v":0},{"$f":"'DATA (Real)'!AB271*AB$4/$H$4","v":0},{"$f":"'DATA (Real)'!AC271*AC$4/$H$4","v":0},{"$f":"'DATA (Real)'!AD271*AD$4/$H$4","v":0},{"$f":"'DATA (Real)'!AE271*AE$4/$H$4","v":0},{"$f":"'DATA (Real)'!AF271*AF$4/$H$4","v":0},{"$f":"'DATA (Real)'!AG271*AG$4/$H$4","v":0},{"$f":"'DATA (Real)'!AH271*AH$4/$H$4","v":0},{"$f":"'DATA (Real)'!AI271*AI$4/$H$4","v":0},{"$f":"'DATA (Real)'!AJ271*AJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AK271*AK$4/$H$4","v":0},{"$f":"'DATA (Real)'!AL271*AL$4/$H$4","v":0},{"$f":"'DATA (Real)'!AM271*AM$4/$H$4","v":0},{"$f":"'DATA (Real)'!AN271*AN$4/$H$4","v":0},{"$f":"'DATA (Real)'!AO271*AO$4/$H$4","v":0},{"$f":"'DATA (Real)'!AP271*AP$4/$H$4","v":0},{"$f":"'DATA (Real)'!AQ271*AQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AR271*AR$4/$H$4","v":0},{"$f":"'DATA (Real)'!AS271*AS$4/$H$4","v":0},{"$f":"'DATA (Real)'!AT271*AT$4/$H$4","v":0},{"$f":"'DATA (Real)'!AU271*AU$4/$H$4","v":0},{"$f":"'DATA (Real)'!AV271*AV$4/$H$4","v":0},{"$f":"'DATA (Real)'!AW271*AW$4/$H$4","v":0},{"$f":"'DATA (Real)'!AX271*AX$4/$H$4","v":0},{"$f":"'DATA (Real)'!AY271*AY$4/$H$4","v":0},{"$f":"'DATA (Real)'!AZ271*AZ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BA271*BA$4/$H$4","v":0},{"$f":"'DATA (Real)'!BB271*BB$4/$H$4","v":0},{"$f":"'DATA (Real)'!BC271*BC$4/$H$4","v":0},{"$f":"'DATA (Real)'!BD271*BD$4/$H$4","v":0},{"$f":"'DATA (Real)'!BE271*BE$4/$H$4","v":0},{"$f":"'DATA (Real)'!BF271*BF$4/$H$4","v":0},{"$f":"'DATA (Real)'!BG271*BG$4/$H$4","v":0},{"$f":"'DATA (Real)'!BH271*BH$4/$H$4","v":0},{"$f":"'DATA (Real)'!BI271*BI$4/$H$4","v":0},{"$f":"'DATA (Real)'!BJ271*BJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BK271*BK$4/$H$4","v":0},{"$f":"'DATA (Real)'!BL271*BL$4/$H$4","v":0},{"$f":"'DATA (Real)'!BM271*BM$4/$H$4","v":0},{"$f":"'DATA (Real)'!BN271*BN$4/$H$4","v":0},{"$f":"'DATA (Real)'!BO271*BO$4/$H$4","v":0},{"$f":"'DATA (Real)'!BP271*BP$4/$H$4","v":0},{"$f":"'DATA (Real)'!BQ271*BQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BR271*BR$4/$H$4","v":0},{"$f":"'DATA (Real)'!BS271*BS$4/$H$4","v":0},{"$f":"'DATA (Real)'!BT271*BT$4/$H$4","v":0},{"$f":"'DATA (Real)'!BU271*BU$4/$H$4","v":0},{"$f":"'DATA (Real)'!BV271*BV$4/$H$4","v":0},{"$f":"'DATA (Real)'!BW271*BW$4/$H$4","v":0},{"$f":"'DATA (Real)'!BX271*BX$4/$H$4","v":0}]
[null,null,{"$f":"'DATA (Real)'!C272","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D272","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E272","v":"8hr Lithium-Ion"},null,null,{"$f":"'DATA (Real)'!H272*H$4/$H$4","v":0},{"$f":"'DATA (Real)'!I272*I$4/$H$4","v":0},{"$f":"'DATA (Real)'!J272*J$4/$H$4","v":0},{"$f":"'DATA (Real)'!K272*K$4/$H$4","v":0},{"$f":"'DATA (Real)'!L272*L$4/$H$4","v":0},{"$f":"'DATA (Real)'!M272*M$4/$H$4","v":0},{"$f":"'DATA (Real)'!N272*N$4/$H$4","v":0},{"$f":"'DATA (Real)'!O272*O$4/$H$4","v":0},{"$f":"'DATA (Real)'!P272*P$4/$H$4","v":0},{"$f":"'DATA (Real)'!Q272*Q$4/$H$4","v":0},{"$f":"'DATA (Real)'!R272*R$4/$H$4","v":0},{"$f":"'DATA (Real)'!S272*S$4/$H$4","v":0},{"$f":"'DATA (Real)'!T272*T$4/$H$4","v":0},{"$f":"'DATA (Real)'!U272*U$4/$H$4","v":0},{"$f":"'DATA (Real)'!V272*V$4/$H$4","v":0},{"$f":"'DATA (Real)'!W272*W$4/$H$4","v":0},{"$f":"'DATA (Real)'!X272*X$4/$H$4","v":0},{"$f":"'DATA (Real)'!Y272*Y$4/$H$4","v":0},{"$f":"'DATA (Real)'!Z272*Z$4/$H$4","v":0},{"$f":"'DATA (Real)'!AA272*AA$4/$H$4","v":0},{"$f":"'DATA (Real)'!AB272*AB$4/$H$4","v":0},{"$f":"'DATA (Real)'!AC272*AC$4/$H$4","v":0},{"$f":"'DATA (Real)'!AD272*AD$4/$H$4","v":0},{"$f":"'DATA (Real)'!AE272*AE$4/$H$4","v":0},{"$f":"'DATA (Real)'!AF272*AF$4/$H$4","v":0},{"$f":"'DATA (Real)'!AG272*AG$4/$H$4","v":0},{"$f":"'DATA (Real)'!AH272*AH$4/$H$4","v":0},{"$f":"'DATA (Real)'!AI272*AI$4/$H$4","v":0},{"$f":"'DATA (Real)'!AJ272*AJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AK272*AK$4/$H$4","v":0},{"$f":"'DATA (Real)'!AL272*AL$4/$H$4","v":0},{"$f":"'DATA (Real)'!AM272*AM$4/$H$4","v":0},{"$f":"'DATA (Real)'!AN272*AN$4/$H$4","v":0},{"$f":"'DATA (Real)'!AO272*AO$4/$H$4","v":0},{"$f":"'DATA (Real)'!AP272*AP$4/$H$4","v":0},{"$f":"'DATA (Real)'!AQ272*AQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AR272*AR$4/$H$4","v":0},{"$f":"'DATA (Real)'!AS272*AS$4/$H$4","v":0},{"$f":"'DATA (Real)'!AT272*AT$4/$H$4","v":0},{"$f":"'DATA (Real)'!AU272*AU$4/$H$4","v":0},{"$f":"'DATA (Real)'!AV272*AV$4/$H$4","v":0},{"$f":"'DATA (Real)'!AW272*AW$4/$H$4","v":0},{"$f":"'DATA (Real)'!AX272*AX$4/$H$4","v":0},{"$f":"'DATA (Real)'!AY272*AY$4/$H$4","v":0},{"$f":"'DATA (Real)'!AZ272*AZ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BA272*BA$4/$H$4","v":0},{"$f":"'DATA (Real)'!BB272*BB$4/$H$4","v":0},{"$f":"'DATA (Real)'!BC272*BC$4/$H$4","v":0},{"$f":"'DATA (Real)'!BD272*BD$4/$H$4","v":0},{"$f":"'DATA (Real)'!BE272*BE$4/$H$4","v":0},{"$f":"'DATA (Real)'!BF272*BF$4/$H$4","v":0},{"$f":"'DATA (Real)'!BG272*BG$4/$H$4","v":0},{"$f":"'DATA (Real)'!BH272*BH$4/$H$4","v":0},{"$f":"'DATA (Real)'!BI272*BI$4/$H$4","v":0},{"$f":"'DATA (Real)'!BJ272*BJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BK272*BK$4/$H$4","v":0},{"$f":"'DATA (Real)'!BL272*BL$4/$H$4","v":0},{"$f":"'DATA (Real)'!BM272*BM$4/$H$4","v":0},{"$f":"'DATA (Real)'!BN272*BN$4/$H$4","v":0},{"$f":"'DATA (Real)'!BO272*BO$4/$H$4","v":0},{"$f":"'DATA (Real)'!BP272*BP$4/$H$4","v":0},{"$f":"'DATA (Real)'!BQ272*BQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BR272*BR$4/$H$4","v":0},{"$f":"'DATA (Real)'!BS272*BS$4/$H$4","v":0},{"$f":"'DATA (Real)'!BT272*BT$4/$H$4","v":0},{"$f":"'DATA (Real)'!BU272*BU$4/$H$4","v":0},{"$f":"'DATA (Real)'!BV272*BV$4/$H$4","v":0},{"$f":"'DATA (Real)'!BW272*BW$4/$H$4","v":0},{"$f":"'DATA (Real)'!BX272*BX$4/$H$4","v":0}]
[null,null,{"$f":"'DATA (Real)'!C273","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D273","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E273","v":"16hr Lithium-Ion"},null,null,{"$f":"'DATA (Real)'!H273*H$4/$H$4","v":0},{"$f":"'DATA (Real)'!I273*I$4/$H$4","v":0},{"$f":"'DATA (Real)'!J273*J$4/$H$4","v":0},{"$f":"'DATA (Real)'!K273*K$4/$H$4","v":0},{"$f":"'DATA (Real)'!L273*L$4/$H$4","v":0},{"$f":"'DATA (Real)'!M273*M$4/$H$4","v":0},{"$f":"'DATA (Real)'!N273*N$4/$H$4","v":0},{"$f":"'DATA (Real)'!O273*O$4/$H$4","v":0},{"$f":"'DATA (Real)'!P273*P$4/$H$4","v":0},{"$f":"'DATA (Real)'!Q273*Q$4/$H$4","v":0},{"$f":"'DATA (Real)'!R273*R$4/$H$4","v":0},{"$f":"'DATA (Real)'!S273*S$4/$H$4","v":0},{"$f":"'DATA (Real)'!T273*T$4/$H$4","v":0},{"$f":"'DATA (Real)'!U273*U$4/$H$4","v":0},{"$f":"'DATA (Real)'!V273*V$4/$H$4","v":0},{"$f":"'DATA (Real)'!W273*W$4/$H$4","v":0},{"$f":"'DATA (Real)'!X273*X$4/$H$4","v":0},{"$f":"'DATA (Real)'!Y273*Y$4/$H$4","v":0},{"$f":"'DATA (Real)'!Z273*Z$4/$H$4","v":0},{"$f":"'DATA (Real)'!AA273*AA$4/$H$4","v":0},{"$f":"'DATA (Real)'!AB273*AB$4/$H$4","v":0},{"$f":"'DATA (Real)'!AC273*AC$4/$H$4","v":0},{"$f":"'DATA (Real)'!AD273*AD$4/$H$4","v":0},{"$f":"'DATA (Real)'!AE273*AE$4/$H$4","v":0},{"$f":"'DATA (Real)'!AF273*AF$4/$H$4","v":0},{"$f":"'DATA (Real)'!AG273*AG$4/$H$4","v":0},{"$f":"'DATA (Real)'!AH273*AH$4/$H$4","v":0},{"$f":"'DATA (Real)'!AI273*AI$4/$H$4","v":0},{"$f":"'DATA (Real)'!AJ273*AJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AK273*AK$4/$H$4","v":0},{"$f":"'DATA (Real)'!AL273*AL$4/$H$4","v":0},{"$f":"'DATA (Real)'!AM273*AM$4/$H$4","v":0},{"$f":"'DATA (Real)'!AN273*AN$4/$H$4","v":0},{"$f":"'DATA (Real)'!AO273*AO$4/$H$4","v":0},{"$f":"'DATA (Real)'!AP273*AP$4/$H$4","v":0},{"$f":"'DATA (Real)'!AQ273*AQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AR273*AR$4/$H$4","v":0},{"$f":"'DATA (Real)'!AS273*AS$4/$H$4","v":0},{"$f":"'DATA (Real)'!AT273*AT$4/$H$4","v":0},{"$f":"'DATA (Real)'!AU273*AU$4/$H$4","v":0},{"$f":"'DATA (Real)'!AV273*AV$4/$H$4","v":0},{"$f":"'DATA (Real)'!AW273*AW$4/$H$4","v":0},{"$f":"'DATA (Real)'!AX273*AX$4/$H$4","v":0},{"$f":"'DATA (Real)'!AY273*AY$4/$H$4","v":0},{"$f":"'DATA (Real)'!AZ273*AZ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BA273*BA$4/$H$4","v":0},{"$f":"'DATA (Real)'!BB273*BB$4/$H$4","v":0},{"$f":"'DATA (Real)'!BC273*BC$4/$H$4","v":0},{"$f":"'DATA (Real)'!BD273*BD$4/$H$4","v":0},{"$f":"'DATA (Real)'!BE273*BE$4/$H$4","v":0},{"$f":"'DATA (Real)'!BF273*BF$4/$H$4","v":0},{"$f":"'DATA (Real)'!BG273*BG$4/$H$4","v":0},{"$f":"'DATA (Real)'!BH273*BH$4/$H$4","v":0},{"$f":"'DATA (Real)'!BI273*BI$4/$H$4","v":0},{"$f":"'DATA (Real)'!BJ273*BJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BK273*BK$4/$H$4","v":0},{"$f":"'DATA (Real)'!BL273*BL$4/$H$4","v":0},{"$f":"'DATA (Real)'!BM273*BM$4/$H$4","v":0},{"$f":"'DATA (Real)'!BN273*BN$4/$H$4","v":0},{"$f":"'DATA (Real)'!BO273*BO$4/$H$4","v":0},{"$f":"'DATA (Real)'!BP273*BP$4/$H$4","v":0},{"$f":"'DATA (Real)'!BQ273*BQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BR273*BR$4/$H$4","v":0},{"$f":"'DATA (Real)'!BS273*BS$4/$H$4","v":0},{"$f":"'DATA (Real)'!BT273*BT$4/$H$4","v":0},{"$f":"'DATA (Real)'!BU273*BU$4/$H$4","v":0},{"$f":"'DATA (Real)'!BV273*BV$4/$H$4","v":0},{"$f":"'DATA (Real)'!BW273*BW$4/$H$4","v":0},{"$f":"'DATA (Real)'!BX273*BX$4/$H$4","v":0}]
[null,null,{"$f":"'DATA (Real)'!C274","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D274","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E274","v":"4 hr Vanadium Flow Battery"},null,null,{"$f":"'DATA (Real)'!H274*H$4/$H$4","v":0},{"$f":"'DATA (Real)'!I274*I$4/$H$4","v":0},{"$f":"'DATA (Real)'!J274*J$4/$H$4","v":0},{"$f":"'DATA (Real)'!K274*K$4/$H$4","v":0},{"$f":"'DATA (Real)'!L274*L$4/$H$4","v":0},{"$f":"'DATA (Real)'!M274*M$4/$H$4","v":0},{"$f":"'DATA (Real)'!N274*N$4/$H$4","v":0},{"$f":"'DATA (Real)'!O274*O$4/$H$4","v":0},{"$f":"'DATA (Real)'!P274*P$4/$H$4","v":0},{"$f":"'DATA (Real)'!Q274*Q$4/$H$4","v":0},{"$f":"'DATA (Real)'!R274*R$4/$H$4","v":0},{"$f":"'DATA (Real)'!S274*S$4/$H$4","v":0},{"$f":"'DATA (Real)'!T274*T$4/$H$4","v":0},{"$f":"'DATA (Real)'!U274*U$4/$H$4","v":0},{"$f":"'DATA (Real)'!V274*V$4/$H$4","v":0},{"$f":"'DATA (Real)'!W274*W$4/$H$4","v":0},{"$f":"'DATA (Real)'!X274*X$4/$H$4","v":0},{"$f":"'DATA (Real)'!Y274*Y$4/$H$4","v":0},{"$f":"'DATA (Real)'!Z274*Z$4/$H$4","v":0},{"$f":"'DATA (Real)'!AA274*AA$4/$H$4","v":0},{"$f":"'DATA (Real)'!AB274*AB$4/$H$4","v":0},{"$f":"'DATA (Real)'!AC274*AC$4/$H$4","v":0},{"$f":"'DATA (Real)'!AD274*AD$4/$H$4","v":0},{"$f":"'DATA (Real)'!AE274*AE$4/$H$4","v":0},{"$f":"'DATA (Real)'!AF274*AF$4/$H$4","v":0},{"$f":"'DATA (Real)'!AG274*AG$4/$H$4","v":0},{"$f":"'DATA (Real)'!AH274*AH$4/$H$4","v":0},{"$f":"'DATA (Real)'!AI274*AI$4/$H$4","v":0},{"$f":"'DATA (Real)'!AJ274*AJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AK274*AK$4/$H$4","v":0},{"$f":"'DATA (Real)'!AL274*AL$4/$H$4","v":0},{"$f":"'DATA (Real)'!AM274*AM$4/$H$4","v":0},{"$f":"'DATA (Real)'!AN274*AN$4/$H$4","v":0},{"$f":"'DATA (Real)'!AO274*AO$4/$H$4","v":0},{"$f":"'DATA (Real)'!AP274*AP$4/$H$4","v":0},{"$f":"'DATA (Real)'!AQ274*AQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AR274*AR$4/$H$4","v":0},{"$f":"'DATA (Real)'!AS274*AS$4/$H$4","v":0},{"$f":"'DATA (Real)'!AT274*AT$4/$H$4","v":0},{"$f":"'DATA (Real)'!AU274*AU$4/$H$4","v":0},{"$f":"'DATA (Real)'!AV274*AV$4/$H$4","v":0},{"$f":"'DATA (Real)'!AW274*AW$4/$H$4","v":0},{"$f":"'DATA (Real)'!AX274*AX$4/$H$4","v":0},{"$f":"'DATA (Real)'!AY274*AY$4/$H$4","v":0},{"$f":"'DATA (Real)'!AZ274*AZ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BA274*BA$4/$H$4","v":0},{"$f":"'DATA (Real)'!BB274*BB$4/$H$4","v":0},{"$f":"'DATA (Real)'!BC274*BC$4/$H$4","v":0},{"$f":"'DATA (Real)'!BD274*BD$4/$H$4","v":0},{"$f":"'DATA (Real)'!BE274*BE$4/$H$4","v":0},{"$f":"'DATA (Real)'!BF274*BF$4/$H$4","v":0},{"$f":"'DATA (Real)'!BG274*BG$4/$H$4","v":0},{"$f":"'DATA (Real)'!BH274*BH$4/$H$4","v":0},{"$f":"'DATA (Real)'!BI274*BI$4/$H$4","v":0},{"$f":"'DATA (Real)'!BJ274*BJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BK274*BK$4/$H$4","v":0},{"$f":"'DATA (Real)'!BL274*BL$4/$H$4","v":0},{"$f":"'DATA (Real)'!BM274*BM$4/$H$4","v":0},{"$f":"'DATA (Real)'!BN274*BN$4/$H$4","v":0},{"$f":"'DATA (Real)'!BO274*BO$4/$H$4","v":0},{"$f":"'DATA (Real)'!BP274*BP$4/$H$4","v":0},{"$f":"'DATA (Real)'!BQ274*BQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BR274*BR$4/$H$4","v":0},{"$f":"'DATA (Real)'!BS274*BS$4/$H$4","v":0},{"$f":"'DATA (Real)'!BT274*BT$4/$H$4","v":0},{"$f":"'DATA (Real)'!BU274*BU$4/$H$4","v":0},{"$f":"'DATA (Real)'!BV274*BV$4/$H$4","v":0},{"$f":"'DATA (Real)'!BW274*BW$4/$H$4","v":0},{"$f":"'DATA (Real)'!BX274*BX$4/$H$4","v":0}]
[null,null,{"$f":"'DATA (Real)'!C275","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D275","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E275","v":"4 hr Zinc Bromide Flow Battery"},null,null,{"$f":"'DATA (Real)'!H275*H$4/$H$4","v":0},{"$f":"'DATA (Real)'!I275*I$4/$H$4","v":0},{"$f":"'DATA (Real)'!J275*J$4/$H$4","v":0},{"$f":"'DATA (Real)'!K275*K$4/$H$4","v":0},{"$f":"'DATA (Real)'!L275*L$4/$H$4","v":0},{"$f":"'DATA (Real)'!M275*M$4/$H$4","v":0},{"$f":"'DATA (Real)'!N275*N$4/$H$4","v":0},{"$f":"'DATA (Real)'!O275*O$4/$H$4","v":0},{"$f":"'DATA (Real)'!P275*P$4/$H$4","v":0},{"$f":"'DATA (Real)'!Q275*Q$4/$H$4","v":0},{"$f":"'DATA (Real)'!R275*R$4/$H$4","v":0},{"$f":"'DATA (Real)'!S275*S$4/$H$4","v":0},{"$f":"'DATA (Real)'!T275*T$4/$H$4","v":0},{"$f":"'DATA (Real)'!U275*U$4/$H$4","v":0},{"$f":"'DATA (Real)'!V275*V$4/$H$4","v":0},{"$f":"'DATA (Real)'!W275*W$4/$H$4","v":0},{"$f":"'DATA (Real)'!X275*X$4/$H$4","v":0},{"$f":"'DATA (Real)'!Y275*Y$4/$H$4","v":0},{"$f":"'DATA (Real)'!Z275*Z$4/$H$4","v":0},{"$f":"'DATA (Real)'!AA275*AA$4/$H$4","v":0},{"$f":"'DATA (Real)'!AB275*AB$4/$H$4","v":0},{"$f":"'DATA (Real)'!AC275*AC$4/$H$4","v":0},{"$f":"'DATA (Real)'!AD275*AD$4/$H$4","v":0},{"$f":"'DATA (Real)'!AE275*AE$4/$H$4","v":0},{"$f":"'DATA (Real)'!AF275*AF$4/$H$4","v":0},{"$f":"'DATA (Real)'!AG275*AG$4/$H$4","v":0},{"$f":"'DATA (Real)'!AH275*AH$4/$H$4","v":0},{"$f":"'DATA (Real)'!AI275*AI$4/$H$4","v":0},{"$f":"'DATA (Real)'!AJ275*AJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AK275*AK$4/$H$4","v":0},{"$f":"'DATA (Real)'!AL275*AL$4/$H$4","v":0},{"$f":"'DATA (Real)'!AM275*AM$4/$H$4","v":0},{"$f":"'DATA (Real)'!AN275*AN$4/$H$4","v":0},{"$f":"'DATA (Real)'!AO275*AO$4/$H$4","v":0},{"$f":"'DATA (Real)'!AP275*AP$4/$H$4","v":0},{"$f":"'DATA (Real)'!AQ275*AQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AR275*AR$4/$H$4","v":0},{"$f":"'DATA (Real)'!AS275*AS$4/$H$4","v":0},{"$f":"'DATA (Real)'!AT275*AT$4/$H$4","v":0},{"$f":"'DATA (Real)'!AU275*AU$4/$H$4","v":0},{"$f":"'DATA (Real)'!AV275*AV$4/$H$4","v":0},{"$f":"'DATA (Real)'!AW275*AW$4/$H$4","v":0},{"$f":"'DATA (Real)'!AX275*AX$4/$H$4","v":0},{"$f":"'DATA (Real)'!AY275*AY$4/$H$4","v":0},{"$f":"'DATA (Real)'!AZ275*AZ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BA275*BA$4/$H$4","v":0},{"$f":"'DATA (Real)'!BB275*BB$4/$H$4","v":0},{"$f":"'DATA (Real)'!BC275*BC$4/$H$4","v":0},{"$f":"'DATA (Real)'!BD275*BD$4/$H$4","v":0},{"$f":"'DATA (Real)'!BE275*BE$4/$H$4","v":0},{"$f":"'DATA (Real)'!BF275*BF$4/$H$4","v":0},{"$f":"'DATA (Real)'!BG275*BG$4/$H$4","v":0},{"$f":"'DATA (Real)'!BH275*BH$4/$H$4","v":0},{"$f":"'DATA (Real)'!BI275*BI$4/$H$4","v":0},{"$f":"'DATA (Real)'!BJ275*BJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BK275*BK$4/$H$4","v":0},{"$f":"'DATA (Real)'!BL275*BL$4/$H$4","v":0},{"$f":"'DATA (Real)'!BM275*BM$4/$H$4","v":0},{"$f":"'DATA (Real)'!BN275*BN$4/$H$4","v":0},{"$f":"'DATA (Real)'!BO275*BO$4/$H$4","v":0},{"$f":"'DATA (Real)'!BP275*BP$4/$H$4","v":0},{"$f":"'DATA (Real)'!BQ275*BQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BR275*BR$4/$H$4","v":0},{"$f":"'DATA (Real)'!BS275*BS$4/$H$4","v":0},{"$f":"'DATA (Real)'!BT275*BT$4/$H$4","v":0},{"$f":"'DATA (Real)'!BU275*BU$4/$H$4","v":0},{"$f":"'DATA (Real)'!BV275*BV$4/$H$4","v":0},{"$f":"'DATA (Real)'!BW275*BW$4/$H$4","v":0},{"$f":"'DATA (Real)'!BX275*BX$4/$H$4","v":0}]
[null,null,{"$f":"'DATA (Real)'!C276","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D276","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E276","v":"100hr Iron Oxide"},null,null,{"$f":"'DATA (Real)'!H276*H$4/$H$4","v":0},{"$f":"'DATA (Real)'!I276*I$4/$H$4","v":0},{"$f":"'DATA (Real)'!J276*J$4/$H$4","v":0},{"$f":"'DATA (Real)'!K276*K$4/$H$4","v":0},{"$f":"'DATA (Real)'!L276*L$4/$H$4","v":0},{"$f":"'DATA (Real)'!M276*M$4/$H$4","v":0},{"$f":"'DATA (Real)'!N276*N$4/$H$4","v":0},{"$f":"'DATA (Real)'!O276*O$4/$H$4","v":0},{"$f":"'DATA (Real)'!P276*P$4/$H$4","v":0},{"$f":"'DATA (Real)'!Q276*Q$4/$H$4","v":0},{"$f":"'DATA (Real)'!R276*R$4/$H$4","v":0},{"$f":"'DATA (Real)'!S276*S$4/$H$4","v":0},{"$f":"'DATA (Real)'!T276*T$4/$H$4","v":0},{"$f":"'DATA (Real)'!U276*U$4/$H$4","v":0},{"$f":"'DATA (Real)'!V276*V$4/$H$4","v":0},{"$f":"'DATA (Real)'!W276*W$4/$H$4","v":0},{"$f":"'DATA (Real)'!X276*X$4/$H$4","v":0},{"$f":"'DATA (Real)'!Y276*Y$4/$H$4","v":0},{"$f":"'DATA (Real)'!Z276*Z$4/$H$4","v":0},{"$f":"'DATA (Real)'!AA276*AA$4/$H$4","v":0},{"$f":"'DATA (Real)'!AB276*AB$4/$H$4","v":0},{"$f":"'DATA (Real)'!AC276*AC$4/$H$4","v":0},{"$f":"'DATA (Real)'!AD276*AD$4/$H$4","v":0},{"$f":"'DATA (Real)'!AE276*AE$4/$H$4","v":0},{"$f":"'DATA (Real)'!AF276*AF$4/$H$4","v":0},{"$f":"'DATA (Real)'!AG276*AG$4/$H$4","v":0},{"$f":"'DATA (Real)'!AH276*AH$4/$H$4","v":0},{"$f":"'DATA (Real)'!AI276*AI$4/$H$4","v":0},{"$f":"'DATA (Real)'!AJ276*AJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AK276*AK$4/$H$4","v":0},{"$f":"'DATA (Real)'!AL276*AL$4/$H$4","v":0},{"$f":"'DATA (Real)'!AM276*AM$4/$H$4","v":0},{"$f":"'DATA (Real)'!AN276*AN$4/$H$4","v":0},{"$f":"'DATA (Real)'!AO276*AO$4/$H$4","v":0},{"$f":"'DATA (Real)'!AP276*AP$4/$H$4","v":0},{"$f":"'DATA (Real)'!AQ276*AQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AR276*AR$4/$H$4","v":0},{"$f":"'DATA (Real)'!AS276*AS$4/$H$4","v":0},{"$f":"'DATA (Real)'!AT276*AT$4/$H$4","v":0},{"$f":"'DATA (Real)'!AU276*AU$4/$H$4","v":0},{"$f":"'DATA (Real)'!AV276*AV$4/$H$4","v":0},{"$f":"'DATA (Real)'!AW276*AW$4/$H$4","v":0},{"$f":"'DATA (Real)'!AX276*AX$4/$H$4","v":0},{"$f":"'DATA (Real)'!AY276*AY$4/$H$4","v":0},{"$f":"'DATA (Real)'!AZ276*AZ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BA276*BA$4/$H$4","v":0},{"$f":"'DATA (Real)'!BB276*BB$4/$H$4","v":0},{"$f":"'DATA (Real)'!BC276*BC$4/$H$4","v":0},{"$f":"'DATA (Real)'!BD276*BD$4/$H$4","v":0},{"$f":"'DATA (Real)'!BE276*BE$4/$H$4","v":0},{"$f":"'DATA (Real)'!BF276*BF$4/$H$4","v":0},{"$f":"'DATA (Real)'!BG276*BG$4/$H$4","v":0},{"$f":"'DATA (Real)'!BH276*BH$4/$H$4","v":0},{"$f":"'DATA (Real)'!BI276*BI$4/$H$4","v":0},{"$f":"'DATA (Real)'!BJ276*BJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BK276*BK$4/$H$4","v":0},{"$f":"'DATA (Real)'!BL276*BL$4/$H$4","v":0},{"$f":"'DATA (Real)'!BM276*BM$4/$H$4","v":0},{"$f":"'DATA (Real)'!BN276*BN$4/$H$4","v":0},{"$f":"'DATA (Real)'!BO276*BO$4/$H$4","v":0},{"$f":"'DATA (Real)'!BP276*BP$4/$H$4","v":0},{"$f":"'DATA (Real)'!BQ276*BQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BR276*BR$4/$H$4","v":0},{"$f":"'DATA (Real)'!BS276*BS$4/$H$4","v":0},{"$f":"'DATA (Real)'!BT276*BT$4/$H$4","v":0},{"$f":"'DATA (Real)'!BU276*BU$4/$H$4","v":0},{"$f":"'DATA (Real)'!BV276*BV$4/$H$4","v":0},{"$f":"'DATA (Real)'!BW276*BW$4/$H$4","v":0},{"$f":"'DATA (Real)'!BX276*BX$4/$H$4","v":0}]
[null,null,{"$f":"'DATA (Real)'!C277","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D277","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E277","v":"Liquid Air"},null,null,{"$f":"'DATA (Real)'!H277*H$4/$H$4","v":0},{"$f":"'DATA (Real)'!I277*I$4/$H$4","v":0},{"$f":"'DATA (Real)'!J277*J$4/$H$4","v":0},{"$f":"'DATA (Real)'!K277*K$4/$H$4","v":0},{"$f":"'DATA (Real)'!L277*L$4/$H$4","v":0},{"$f":"'DATA (Real)'!M277*M$4/$H$4","v":0},{"$f":"'DATA (Real)'!N277*N$4/$H$4","v":0},{"$f":"'DATA (Real)'!O277*O$4/$H$4","v":0},{"$f":"'DATA (Real)'!P277*P$4/$H$4","v":0},{"$f":"'DATA (Real)'!Q277*Q$4/$H$4","v":0},{"$f":"'DATA (Real)'!R277*R$4/$H$4","v":0},{"$f":"'DATA (Real)'!S277*S$4/$H$4","v":0},{"$f":"'DATA (Real)'!T277*T$4/$H$4","v":0},{"$f":"'DATA (Real)'!U277*U$4/$H$4","v":0},{"$f":"'DATA (Real)'!V277*V$4/$H$4","v":0},{"$f":"'DATA (Real)'!W277*W$4/$H$4","v":0},{"$f":"'DATA (Real)'!X277*X$4/$H$4","v":0},{"$f":"'DATA (Real)'!Y277*Y$4/$H$4","v":0},{"$f":"'DATA (Real)'!Z277*Z$4/$H$4","v":0},{"$f":"'DATA (Real)'!AA277*AA$4/$H$4","v":0},{"$f":"'DATA (Real)'!AB277*AB$4/$H$4","v":0},{"$f":"'DATA (Real)'!AC277*AC$4/$H$4","v":0},{"$f":"'DATA (Real)'!AD277*AD$4/$H$4","v":0},{"$f":"'DATA (Real)'!AE277*AE$4/$H$4","v":0},{"$f":"'DATA (Real)'!AF277*AF$4/$H$4","v":0},{"$f":"'DATA (Real)'!AG277*AG$4/$H$4","v":0},{"$f":"'DATA (Real)'!AH277*AH$4/$H$4","v":0},{"$f":"'DATA (Real)'!AI277*AI$4/$H$4","v":0},{"$f":"'DATA (Real)'!AJ277*AJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AK277*AK$4/$H$4","v":0},{"$f":"'DATA (Real)'!AL277*AL$4/$H$4","v":0},{"$f":"'DATA (Real)'!AM277*AM$4/$H$4","v":0},{"$f":"'DATA (Real)'!AN277*AN$4/$H$4","v":0},{"$f":"'DATA (Real)'!AO277*AO$4/$H$4","v":0},{"$f":"'DATA (Real)'!AP277*AP$4/$H$4","v":0},{"$f":"'DATA (Real)'!AQ277*AQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AR277*AR$4/$H$4","v":0},{"$f":"'DATA (Real)'!AS277*AS$4/$H$4","v":0},{"$f":"'DATA (Real)'!AT277*AT$4/$H$4","v":0},{"$f":"'DATA (Real)'!AU277*AU$4/$H$4","v":0},{"$f":"'DATA (Real)'!AV277*AV$4/$H$4","v":0},{"$f":"'DATA (Real)'!AW277*AW$4/$H$4","v":0},{"$f":"'DATA (Real)'!AX277*AX$4/$H$4","v":0},{"$f":"'DATA (Real)'!AY277*AY$4/$H$4","v":0},{"$f":"'DATA (Real)'!AZ277*AZ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BA277*BA$4/$H$4","v":0},{"$f":"'DATA (Real)'!BB277*BB$4/$H$4","v":0},{"$f":"'DATA (Real)'!BC277*BC$4/$H$4","v":0},{"$f":"'DATA (Real)'!BD277*BD$4/$H$4","v":0},{"$f":"'DATA (Real)'!BE277*BE$4/$H$4","v":0},{"$f":"'DATA (Real)'!BF277*BF$4/$H$4","v":0},{"$f":"'DATA (Real)'!BG277*BG$4/$H$4","v":0},{"$f":"'DATA (Real)'!BH277*BH$4/$H$4","v":0},{"$f":"'DATA (Real)'!BI277*BI$4/$H$4","v":0},{"$f":"'DATA (Real)'!BJ277*BJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BK277*BK$4/$H$4","v":0},{"$f":"'DATA (Real)'!BL277*BL$4/$H$4","v":0},{"$f":"'DATA (Real)'!BM277*BM$4/$H$4","v":0},{"$f":"'DATA (Real)'!BN277*BN$4/$H$4","v":0},{"$f":"'DATA (Real)'!BO277*BO$4/$H$4","v":0},{"$f":"'DATA (Real)'!BP277*BP$4/$H$4","v":0},{"$f":"'DATA (Real)'!BQ277*BQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BR277*BR$4/$H$4","v":0},{"$f":"'DATA (Real)'!BS277*BS$4/$H$4","v":0},{"$f":"'DATA (Real)'!BT277*BT$4/$H$4","v":0},{"$f":"'DATA (Real)'!BU277*BU$4/$H$4","v":0},{"$f":"'DATA (Real)'!BV277*BV$4/$H$4","v":0},{"$f":"'DATA (Real)'!BW277*BW$4/$H$4","v":0},{"$f":"'DATA (Real)'!BX277*BX$4/$H$4","v":0}]
[null,null,{"$f":"'DATA (Real)'!C278","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D278","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E278","v":"Pumped Hydro (8.5 hr/ 400 MW share)"},null,null,{"$f":"'DATA (Real)'!H278*H$4/$H$4","v":0},{"$f":"'DATA (Real)'!I278*I$4/$H$4","v":0},{"$f":"'DATA (Real)'!J278*J$4/$H$4","v":0},{"$f":"'DATA (Real)'!K278*K$4/$H$4","v":0},{"$f":"'DATA (Real)'!L278*L$4/$H$4","v":0},{"$f":"'DATA (Real)'!M278*M$4/$H$4","v":0},{"$f":"'DATA (Real)'!N278*N$4/$H$4","v":0},{"$f":"'DATA (Real)'!O278*O$4/$H$4","v":0},{"$f":"'DATA (Real)'!P278*P$4/$H$4","v":0},{"$f":"'DATA (Real)'!Q278*Q$4/$H$4","v":0},{"$f":"'DATA (Real)'!R278*R$4/$H$4","v":0},{"$f":"'DATA (Real)'!S278*S$4/$H$4","v":0},{"$f":"'DATA (Real)'!T278*T$4/$H$4","v":0},{"$f":"'DATA (Real)'!U278*U$4/$H$4","v":0},{"$f":"'DATA (Real)'!V278*V$4/$H$4","v":0},{"$f":"'DATA (Real)'!W278*W$4/$H$4","v":0},{"$f":"'DATA (Real)'!X278*X$4/$H$4","v":0},{"$f":"'DATA (Real)'!Y278*Y$4/$H$4","v":0},{"$f":"'DATA (Real)'!Z278*Z$4/$H$4","v":0},{"$f":"'DATA (Real)'!AA278*AA$4/$H$4","v":0},{"$f":"'DATA (Real)'!AB278*AB$4/$H$4","v":0},{"$f":"'DATA (Real)'!AC278*AC$4/$H$4","v":0},{"$f":"'DATA (Real)'!AD278*AD$4/$H$4","v":0},{"$f":"'DATA (Real)'!AE278*AE$4/$H$4","v":0},{"$f":"'DATA (Real)'!AF278*AF$4/$H$4","v":0},{"$f":"'DATA (Real)'!AG278*AG$4/$H$4","v":0},{"$f":"'DATA (Real)'!AH278*AH$4/$H$4","v":0},{"$f":"'DATA (Real)'!AI278*AI$4/$H$4","v":0},{"$f":"'DATA (Real)'!AJ278*AJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AK278*AK$4/$H$4","v":0},{"$f":"'DATA (Real)'!AL278*AL$4/$H$4","v":0},{"$f":"'DATA (Real)'!AM278*AM$4/$H$4","v":0},{"$f":"'DATA (Real)'!AN278*AN$4/$H$4","v":0},{"$f":"'DATA (Real)'!AO278*AO$4/$H$4","v":0},{"$f":"'DATA (Real)'!AP278*AP$4/$H$4","v":0},{"$f":"'DATA (Real)'!AQ278*AQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AR278*AR$4/$H$4","v":0},{"$f":"'DATA (Real)'!AS278*AS$4/$H$4","v":0},{"$f":"'DATA (Real)'!AT278*AT$4/$H$4","v":0},{"$f":"'DATA (Real)'!AU278*AU$4/$H$4","v":0},{"$f":"'DATA (Real)'!AV278*AV$4/$H$4","v":0},{"$f":"'DATA (Real)'!AW278*AW$4/$H$4","v":0},{"$f":"'DATA (Real)'!AX278*AX$4/$H$4","v":0},{"$f":"'DATA (Real)'!AY278*AY$4/$H$4","v":0},{"$f":"'DATA (Real)'!AZ278*AZ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BA278*BA$4/$H$4","v":0},{"$f":"'DATA (Real)'!BB278*BB$4/$H$4","v":0},{"$f":"'DATA (Real)'!BC278*BC$4/$H$4","v":0},{"$f":"'DATA (Real)'!BD278*BD$4/$H$4","v":0},{"$f":"'DATA (Real)'!BE278*BE$4/$H$4","v":0},{"$f":"'DATA (Real)'!BF278*BF$4/$H$4","v":0},{"$f":"'DATA (Real)'!BG278*BG$4/$H$4","v":0},{"$f":"'DATA (Real)'!BH278*BH$4/$H$4","v":0},{"$f":"'DATA (Real)'!BI278*BI$4/$H$4","v":0},{"$f":"'DATA (Real)'!BJ278*BJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BK278*BK$4/$H$4","v":0},{"$f":"'DATA (Real)'!BL278*BL$4/$H$4","v":0},{"$f":"'DATA (Real)'!BM278*BM$4/$H$4","v":0},{"$f":"'DATA (Real)'!BN278*BN$4/$H$4","v":0},{"$f":"'DATA (Real)'!BO278*BO$4/$H$4","v":0},{"$f":"'DATA (Real)'!BP278*BP$4/$H$4","v":0},{"$f":"'DATA (Real)'!BQ278*BQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BR278*BR$4/$H$4","v":0},{"$f":"'DATA (Real)'!BS278*BS$4/$H$4","v":0},{"$f":"'DATA (Real)'!BT278*BT$4/$H$4","v":0},{"$f":"'DATA (Real)'!BU278*BU$4/$H$4","v":0},{"$f":"'DATA (Real)'!BV278*BV$4/$H$4","v":0},{"$f":"'DATA (Real)'!BW278*BW$4/$H$4","v":0},{"$f":"'DATA (Real)'!BX278*BX$4/$H$4","v":0}]
[null,null,{"$f":"'DATA (Real)'!C279","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D279","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E279","v":"Pumped Hydro (16 hr/ 100 MW)"},null,null,{"$f":"'DATA (Real)'!H279*H$4/$H$4","v":0},{"$f":"'DATA (Real)'!I279*I$4/$H$4","v":0},{"$f":"'DATA (Real)'!J279*J$4/$H$4","v":0},{"$f":"'DATA (Real)'!K279*K$4/$H$4","v":0},{"$f":"'DATA (Real)'!L279*L$4/$H$4","v":0},{"$f":"'DATA (Real)'!M279*M$4/$H$4","v":0},{"$f":"'DATA (Real)'!N279*N$4/$H$4","v":0},{"$f":"'DATA (Real)'!O279*O$4/$H$4","v":0},{"$f":"'DATA (Real)'!P279*P$4/$H$4","v":0},{"$f":"'DATA (Real)'!Q279*Q$4/$H$4","v":0},{"$f":"'DATA (Real)'!R279*R$4/$H$4","v":0},{"$f":"'DATA (Real)'!S279*S$4/$H$4","v":0},{"$f":"'DATA (Real)'!T279*T$4/$H$4","v":0},{"$f":"'DATA (Real)'!U279*U$4/$H$4","v":0},{"$f":"'DATA (Real)'!V279*V$4/$H$4","v":0},{"$f":"'DATA (Real)'!W279*W$4/$H$4","v":0},{"$f":"'DATA (Real)'!X279*X$4/$H$4","v":0},{"$f":"'DATA (Real)'!Y279*Y$4/$H$4","v":0},{"$f":"'DATA (Real)'!Z279*Z$4/$H$4","v":0},{"$f":"'DATA (Real)'!AA279*AA$4/$H$4","v":0},{"$f":"'DATA (Real)'!AB279*AB$4/$H$4","v":0},{"$f":"'DATA (Real)'!AC279*AC$4/$H$4","v":0},{"$f":"'DATA (Real)'!AD279*AD$4/$H$4","v":0},{"$f":"'DATA (Real)'!AE279*AE$4/$H$4","v":0},{"$f":"'DATA (Real)'!AF279*AF$4/$H$4","v":0},{"$f":"'DATA (Real)'!AG279*AG$4/$H$4","v":0},{"$f":"'DATA (Real)'!AH279*AH$4/$H$4","v":0},{"$f":"'DATA (Real)'!AI279*AI$4/$H$4","v":0},{"$f":"'DATA (Real)'!AJ279*AJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AK279*AK$4/$H$4","v":0},{"$f":"'DATA (Real)'!AL279*AL$4/$H$4","v":0},{"$f":"'DATA (Real)'!AM279*AM$4/$H$4","v":0},{"$f":"'DATA (Real)'!AN279*AN$4/$H$4","v":0},{"$f":"'DATA (Real)'!AO279*AO$4/$H$4","v":0},{"$f":"'DATA (Real)'!AP279*AP$4/$H$4","v":0},{"$f":"'DATA (Real)'!AQ279*AQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AR279*AR$4/$H$4","v":0},{"$f":"'DATA (Real)'!AS279*AS$4/$H$4","v":0},{"$f":"'DATA (Real)'!AT279*AT$4/$H$4","v":0},{"$f":"'DATA (Real)'!AU279*AU$4/$H$4","v":0},{"$f":"'DATA (Real)'!AV279*AV$4/$H$4","v":0},{"$f":"'DATA (Real)'!AW279*AW$4/$H$4","v":0},{"$f":"'DATA (Real)'!AX279*AX$4/$H$4","v":0},{"$f":"'DATA (Real)'!AY279*AY$4/$H$4","v":0},{"$f":"'DATA (Real)'!AZ279*AZ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BA279*BA$4/$H$4","v":0},{"$f":"'DATA (Real)'!BB279*BB$4/$H$4","v":0},{"$f":"'DATA (Real)'!BC279*BC$4/$H$4","v":0},{"$f":"'DATA (Real)'!BD279*BD$4/$H$4","v":0},{"$f":"'DATA (Real)'!BE279*BE$4/$H$4","v":0},{"$f":"'DATA (Real)'!BF279*BF$4/$H$4","v":0},{"$f":"'DATA (Real)'!BG279*BG$4/$H$4","v":0},{"$f":"'DATA (Real)'!BH279*BH$4/$H$4","v":0},{"$f":"'DATA (Real)'!BI279*BI$4/$H$4","v":0},{"$f":"'DATA (Real)'!BJ279*BJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BK279*BK$4/$H$4","v":0},{"$f":"'DATA (Real)'!BL279*BL$4/$H$4","v":0},{"$f":"'DATA (Real)'!BM279*BM$4/$H$4","v":0},{"$f":"'DATA (Real)'!BN279*BN$4/$H$4","v":0},{"$f":"'DATA (Real)'!BO279*BO$4/$H$4","v":0},{"$f":"'DATA (Real)'!BP279*BP$4/$H$4","v":0},{"$f":"'DATA (Real)'!BQ279*BQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BR279*BR$4/$H$4","v":0},{"$f":"'DATA (Real)'!BS279*BS$4/$H$4","v":0},{"$f":"'DATA (Real)'!BT279*BT$4/$H$4","v":0},{"$f":"'DATA (Real)'!BU279*BU$4/$H$4","v":0},{"$f":"'DATA (Real)'!BV279*BV$4/$H$4","v":0},{"$f":"'DATA (Real)'!BW279*BW$4/$H$4","v":0},{"$f":"'DATA (Real)'!BX279*BX$4/$H$4","v":0}]
[null,null,{"$f":"'DATA (Real)'!C280","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D280","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E280","v":"Pumped Hyrdo (24 hr/ 100 MW)"},null,null,{"$f":"'DATA (Real)'!H280*H$4/$H$4","v":0},{"$f":"'DATA (Real)'!I280*I$4/$H$4","v":0},{"$f":"'DATA (Real)'!J280*J$4/$H$4","v":0},{"$f":"'DATA (Real)'!K280*K$4/$H$4","v":0},{"$f":"'DATA (Real)'!L280*L$4/$H$4","v":0},{"$f":"'DATA (Real)'!M280*M$4/$H$4","v":0},{"$f":"'DATA (Real)'!N280*N$4/$H$4","v":0},{"$f":"'DATA (Real)'!O280*O$4/$H$4","v":0},{"$f":"'DATA (Real)'!P280*P$4/$H$4","v":0},{"$f":"'DATA (Real)'!Q280*Q$4/$H$4","v":0},{"$f":"'DATA (Real)'!R280*R$4/$H$4","v":0},{"$f":"'DATA (Real)'!S280*S$4/$H$4","v":0},{"$f":"'DATA (Real)'!T280*T$4/$H$4","v":0},{"$f":"'DATA (Real)'!U280*U$4/$H$4","v":0},{"$f":"'DATA (Real)'!V280*V$4/$H$4","v":0},{"$f":"'DATA (Real)'!W280*W$4/$H$4","v":0},{"$f":"'DATA (Real)'!X280*X$4/$H$4","v":0},{"$f":"'DATA (Real)'!Y280*Y$4/$H$4","v":0},{"$f":"'DATA (Real)'!Z280*Z$4/$H$4","v":0},{"$f":"'DATA (Real)'!AA280*AA$4/$H$4","v":0},{"$f":"'DATA (Real)'!AB280*AB$4/$H$4","v":0},{"$f":"'DATA (Real)'!AC280*AC$4/$H$4","v":0},{"$f":"'DATA (Real)'!AD280*AD$4/$H$4","v":0},{"$f":"'DATA (Real)'!AE280*AE$4/$H$4","v":0},{"$f":"'DATA (Real)'!AF280*AF$4/$H$4","v":0},{"$f":"'DATA (Real)'!AG280*AG$4/$H$4","v":0},{"$f":"'DATA (Real)'!AH280*AH$4/$H$4","v":0},{"$f":"'DATA (Real)'!AI280*AI$4/$H$4","v":0},{"$f":"'DATA (Real)'!AJ280*AJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AK280*AK$4/$H$4","v":0},{"$f":"'DATA (Real)'!AL280*AL$4/$H$4","v":0},{"$f":"'DATA (Real)'!AM280*AM$4/$H$4","v":0},{"$f":"'DATA (Real)'!AN280*AN$4/$H$4","v":0},{"$f":"'DATA (Real)'!AO280*AO$4/$H$4","v":0},{"$f":"'DATA (Real)'!AP280*AP$4/$H$4","v":0},{"$f":"'DATA (Real)'!AQ280*AQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AR280*AR$4/$H$4","v":0},{"$f":"'DATA (Real)'!AS280*AS$4/$H$4","v":0},{"$f":"'DATA (Real)'!AT280*AT$4/$H$4","v":0},{"$f":"'DATA (Real)'!AU280*AU$4/$H$4","v":0},{"$f":"'DATA (Real)'!AV280*AV$4/$H$4","v":0},{"$f":"'DATA (Real)'!AW280*AW$4/$H$4","v":0},{"$f":"'DATA (Real)'!AX280*AX$4/$H$4","v":0},{"$f":"'DATA (Real)'!AY280*AY$4/$H$4","v":0},{"$f":"'DATA (Real)'!AZ280*AZ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BA280*BA$4/$H$4","v":0},{"$f":"'DATA (Real)'!BB280*BB$4/$H$4","v":0},{"$f":"'DATA (Real)'!BC280*BC$4/$H$4","v":0},{"$f":"'DATA (Real)'!BD280*BD$4/$H$4","v":0},{"$f":"'DATA (Real)'!BE280*BE$4/$H$4","v":0},{"$f":"'DATA (Real)'!BF280*BF$4/$H$4","v":0},{"$f":"'DATA (Real)'!BG280*BG$4/$H$4","v":0},{"$f":"'DATA (Real)'!BH280*BH$4/$H$4","v":0},{"$f":"'DATA (Real)'!BI280*BI$4/$H$4","v":0},{"$f":"'DATA (Real)'!BJ280*BJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BK280*BK$4/$H$4","v":0},{"$f":"'DATA (Real)'!BL280*BL$4/$H$4","v":0},{"$f":"'DATA (Real)'!BM280*BM$4/$H$4","v":0},{"$f":"'DATA (Real)'!BN280*BN$4/$H$4","v":0},{"$f":"'DATA (Real)'!BO280*BO$4/$H$4","v":0},{"$f":"'DATA (Real)'!BP280*BP$4/$H$4","v":0},{"$f":"'DATA (Real)'!BQ280*BQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BR280*BR$4/$H$4","v":0},{"$f":"'DATA (Real)'!BS280*BS$4/$H$4","v":0},{"$f":"'DATA (Real)'!BT280*BT$4/$H$4","v":0},{"$f":"'DATA (Real)'!BU280*BU$4/$H$4","v":0},{"$f":"'DATA (Real)'!BV280*BV$4/$H$4","v":0},{"$f":"'DATA (Real)'!BW280*BW$4/$H$4","v":0},{"$f":"'DATA (Real)'!BX280*BX$4/$H$4","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C281","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D281","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E281","v":"Wood Biomass"},null,null,{"$f":"'DATA (Real)'!H281*H$4/$H$4","v":26},{"$f":"'DATA (Real)'!I281*I$4/$H$4","v":26.824720000000003},{"$f":"'DATA (Real)'!J281*J$4/$H$4","v":27.455715653166664},{"$f":"'DATA (Real)'!K281*K$4/$H$4","v":28.068893302754049},{"$f":"'DATA (Real)'!L281*L$4/$H$4","v":28.695765253182227},{"$f":"'DATA (Real)'!M281*M$4/$H$4","v":29.336637343836628},{"$f":"'DATA (Real)'!N281*N$4/$H$4","v":29.982043365401037},{"$f":"'DATA (Real)'!O281*O$4/$H$4","v":30.641648319439856},{"$f":"'DATA (Real)'!P281*P$4/$H$4","v":31.315764582467537},{"$f":"'DATA (Real)'!Q281*Q$4/$H$4","v":32.004711403281817},{"$f":"'DATA (Real)'!R281*R$4/$H$4","v":32.708815054154023},{"$f":"'DATA (Real)'!S281*S$4/$H$4","v":33.428408985345413},{"$f":"'DATA (Real)'!T281*T$4/$H$4","v":34.163833983023011},{"$f":"'DATA (Real)'!U281*U$4/$H$4","v":34.915438330649515},{"$f":"'DATA (Real)'!V281*V$4/$H$4","v":35.683577973923803},{"$f":"'DATA (Real)'!W281*W$4/$H$4","v":36.468616689350128},{"$f":"'DATA (Real)'!X281*X$4/$H$4","v":37.270926256515828},{"$f":"'DATA (Real)'!Y281*Y$4/$H$4","v":38.090886634159183},{"$f":"'DATA (Real)'!Z281*Z$4/$H$4","v":38.928886140110684},{"$f":"'DATA (Real)'!AA281*AA$4/$H$4","v":39.785321635193114},{"$f":"'DATA (Real)'!AB281*AB$4/$H$4","v":40.660598711167367},{"$f":"'DATA (Real)'!AC281*AC$4/$H$4","v":41.55513188281305},{"$f":"'DATA (Real)'!AD281*AD$4/$H$4","v":42.469344784234934},{"$f":"'DATA (Real)'!AE281*AE$4/$H$4","v":43.403670369488104},{"$f":"'DATA (Real)'!AF281*AF$4/$H$4","v":44.358551117616848},{"$f":"'DATA (Real)'!AG281*AG$4/$H$4","v":45.334439242204418},{"$f":"'DATA (Real)'!AH281*AH$4/$H$4","v":46.331796905532912},{"$f":"'DATA (Real)'!AI281*AI$4/$H$4","v":47.351096437454636},{"$f":"'DATA (Real)'!AJ281*AJ$4/$H$4","v":48.392820559078636},{"$f":"'DATA (Real)'!AK281*AK$4/$H$4","v":49.457462611378361},{"$f":"'DATA (Real)'!AL281*AL$4/$H$4","v":50.545526788828695},{"$f":"'DATA (Real)'!AM281*AM$4/$H$4","v":51.657528378182924},{"$f":"'DATA (Real)'!AN281*AN$4/$H$4","v":52.793994002502949},{"$f":"'DATA (Real)'!AO281*AO$4/$H$4","v":53.955461870558018},{"$f":"'DATA (Real)'!AP281*AP$4/$H$4","v":55.142482031710287},{"$f":"'DATA (Real)'!AQ281*AQ$4/$H$4","v":56.355616636407916},{"$f":"'DATA (Real)'!AR281*AR$4/$H$4","v":57.595440202408888},{"$f":"'DATA (Real)'!AS281*AS$4/$H$4","v":58.862539886861882},{"$f":"'DATA (Real)'!AT281*AT$4/$H$4","v":60.157515764372846},{"$f":"'DATA (Real)'!AU281*AU$4/$H$4","v":61.480981111189045},{"$f":"'DATA (Real)'!AV281*AV$4/$H$4","v":62.833562695635202},{"$f":"'DATA (Real)'!AW281*AW$4/$H$4","v":64.215901074939183},{"$f":"'DATA (Real)'!AX281*AX$4/$H$4","v":65.62865089858785},{"$f":"'DATA (Real)'!AY281*AY$4/$H$4","v":67.072481218356785},{"$f":"'DATA (Real)'!AZ281*AZ$4/$H$4","v":68.548075805160636},{"$f":"'DATA (Real)'!BA281*BA$4/$H$4","v":70.05613347287418},{"$f":"'DATA (Real)'!BB281*BB$4/$H$4","v":71.597368409277408},{"$f":"'DATA (Real)'!BC281*BC$4/$H$4","v":73.172510514281512},{"$f":"'DATA (Real)'!BD281*BD$4/$H$4","v":74.782305745595707},{"$f":"'DATA (Real)'!BE281*BE$4/$H$4","v":76.4275164719988},{"$f":"'DATA (Real)'!BF281*BF$4/$H$4","v":78.108921834382784},{"$f":"'DATA (Real)'!BG281*BG$4/$H$4","v":79.827318114739185},{"$f":"'DATA (Real)'!BH281*BH$4/$H$4","v":81.583519113263463},{"$f":"'DATA (Real)'!BI281*BI$4/$H$4","v":83.378356533755252},{"$f":"'DATA (Real)'!BJ281*BJ$4/$H$4","v":85.212680377497875},{"$f":"'DATA (Real)'!BK281*BK$4/$H$4","v":87.087359345802838},{"$f":"'DATA (Real)'!BL281*BL$4/$H$4","v":89.003281251410485},{"$f":"'DATA (Real)'!BM281*BM$4/$H$4","v":90.961353438941529},{"$f":"'DATA (Real)'!BN281*BN$4/$H$4","v":92.962503214598243},{"$f":"'DATA (Real)'!BO281*BO$4/$H$4","v":95.007678285319415},{"$f":"'DATA (Real)'!BP281*BP$4/$H$4","v":97.097847207596431},{"$f":"'DATA (Real)'!BQ281*BQ$4/$H$4","v":99.233999846163556},{"$f":"'DATA (Real)'!BR281*BR$4/$H$4","v":101.41714784277917},{"$f":"'DATA (Real)'!BS281*BS$4/$H$4","v":103.6483250953203},{"$f":"'DATA (Real)'!BT281*BT$4/$H$4","v":105.92858824741737},{"$f":"'DATA (Real)'!BU281*BU$4/$H$4","v":108.25901718886054},{"$f":"'DATA (Real)'!BV281*BV$4/$H$4","v":110.64071556701549},{"$f":"'DATA (Real)'!BW281*BW$4/$H$4","v":113.07481130948985},{"$f":"'DATA (Real)'!BX281*BX$4/$H$4","v":115.5624571582986}]
[null,null,{"$f":"'DATA (Real)'!C282","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D282","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E282","v":"Rathdrum CT 2055 Uprates two unit operation"},null,null,{"$f":"'DATA (Real)'!H282*H$4/$H$4","v":0},{"$f":"'DATA (Real)'!I282*I$4/$H$4","v":0},{"$f":"'DATA (Real)'!J282*J$4/$H$4","v":0},{"$f":"'DATA (Real)'!K282*K$4/$H$4","v":0},{"$f":"'DATA (Real)'!L282*L$4/$H$4","v":0},{"$f":"'DATA (Real)'!M282*M$4/$H$4","v":0},{"$f":"'DATA (Real)'!N282*N$4/$H$4","v":0},{"$f":"'DATA (Real)'!O282*O$4/$H$4","v":0},{"$f":"'DATA (Real)'!P282*P$4/$H$4","v":0},{"$f":"'DATA (Real)'!Q282*Q$4/$H$4","v":0},{"$f":"'DATA (Real)'!R282*R$4/$H$4","v":0},{"$f":"'DATA (Real)'!S282*S$4/$H$4","v":0},{"$f":"'DATA (Real)'!T282*T$4/$H$4","v":0},{"$f":"'DATA (Real)'!U282*U$4/$H$4","v":0},{"$f":"'DATA (Real)'!V282*V$4/$H$4","v":0},{"$f":"'DATA (Real)'!W282*W$4/$H$4","v":0},{"$f":"'DATA (Real)'!X282*X$4/$H$4","v":0},{"$f":"'DATA (Real)'!Y282*Y$4/$H$4","v":0},{"$f":"'DATA (Real)'!Z282*Z$4/$H$4","v":0},{"$f":"'DATA (Real)'!AA282*AA$4/$H$4","v":0},{"$f":"'DATA (Real)'!AB282*AB$4/$H$4","v":0},{"$f":"'DATA (Real)'!AC282*AC$4/$H$4","v":0},{"$f":"'DATA (Real)'!AD282*AD$4/$H$4","v":0},{"$f":"'DATA (Real)'!AE282*AE$4/$H$4","v":0},{"$f":"'DATA (Real)'!AF282*AF$4/$H$4","v":0},{"$f":"'DATA (Real)'!AG282*AG$4/$H$4","v":0},{"$f":"'DATA (Real)'!AH282*AH$4/$H$4","v":0},{"$f":"'DATA (Real)'!AI282*AI$4/$H$4","v":0},{"$f":"'DATA (Real)'!AJ282*AJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AK282*AK$4/$H$4","v":0},{"$f":"'DATA (Real)'!AL282*AL$4/$H$4","v":0},{"$f":"'DATA (Real)'!AM282*AM$4/$H$4","v":0},{"$f":"'DATA (Real)'!AN282*AN$4/$H$4","v":0},{"$f":"'DATA (Real)'!AO282*AO$4/$H$4","v":0},{"$f":"'DATA (Real)'!AP282*AP$4/$H$4","v":0},{"$f":"'DATA (Real)'!AQ282*AQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AR282*AR$4/$H$4","v":0},{"$f":"'DATA (Real)'!AS282*AS$4/$H$4","v":0},{"$f":"'DATA (Real)'!AT282*AT$4/$H$4","v":0},{"$f":"'DATA (Real)'!AU282*AU$4/$H$4","v":0},{"$f":"'DATA (Real)'!AV282*AV$4/$H$4","v":0},{"$f":"'DATA (Real)'!AW282*AW$4/$H$4","v":0},{"$f":"'DATA (Real)'!AX282*AX$4/$H$4","v":0},{"$f":"'DATA (Real)'!AY282*AY$4/$H$4","v":0},{"$f":"'DATA (Real)'!AZ282*AZ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BA282*BA$4/$H$4","v":0},{"$f":"'DATA (Real)'!BB282*BB$4/$H$4","v":0},{"$f":"'DATA (Real)'!BC282*BC$4/$H$4","v":0},{"$f":"'DATA (Real)'!BD282*BD$4/$H$4","v":0},{"$f":"'DATA (Real)'!BE282*BE$4/$H$4","v":0},{"$f":"'DATA (Real)'!BF282*BF$4/$H$4","v":0},{"$f":"'DATA (Real)'!BG282*BG$4/$H$4","v":0},{"$f":"'DATA (Real)'!BH282*BH$4/$H$4","v":0},{"$f":"'DATA (Real)'!BI282*BI$4/$H$4","v":0},{"$f":"'DATA (Real)'!BJ282*BJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BK282*BK$4/$H$4","v":0},{"$f":"'DATA (Real)'!BL282*BL$4/$H$4","v":0},{"$f":"'DATA (Real)'!BM282*BM$4/$H$4","v":0},{"$f":"'DATA (Real)'!BN282*BN$4/$H$4","v":0},{"$f":"'DATA (Real)'!BO282*BO$4/$H$4","v":0},{"$f":"'DATA (Real)'!BP282*BP$4/$H$4","v":0},{"$f":"'DATA (Real)'!BQ282*BQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BR282*BR$4/$H$4","v":0},{"$f":"'DATA (Real)'!BS282*BS$4/$H$4","v":0},{"$f":"'DATA (Real)'!BT282*BT$4/$H$4","v":0},{"$f":"'DATA (Real)'!BU282*BU$4/$H$4","v":0},{"$f":"'DATA (Real)'!BV282*BV$4/$H$4","v":0},{"$f":"'DATA (Real)'!BW282*BW$4/$H$4","v":0},{"$f":"'DATA (Real)'!BX282*BX$4/$H$4","v":0}]
[null,null,{"$f":"'DATA (Real)'!C283","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D283","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E283","v":"Rathdrum CT: Inlet Evaporation 2 unit operation"},null,null,{"$f":"'DATA (Real)'!H283*H$4/$H$4","v":0},{"$f":"'DATA (Real)'!I283*I$4/$H$4","v":0},{"$f":"'DATA (Real)'!J283*J$4/$H$4","v":0},{"$f":"'DATA (Real)'!K283*K$4/$H$4","v":0},{"$f":"'DATA (Real)'!L283*L$4/$H$4","v":0},{"$f":"'DATA (Real)'!M283*M$4/$H$4","v":0},{"$f":"'DATA (Real)'!N283*N$4/$H$4","v":0},{"$f":"'DATA (Real)'!O283*O$4/$H$4","v":0},{"$f":"'DATA (Real)'!P283*P$4/$H$4","v":0},{"$f":"'DATA (Real)'!Q283*Q$4/$H$4","v":0},{"$f":"'DATA (Real)'!R283*R$4/$H$4","v":0},{"$f":"'DATA (Real)'!S283*S$4/$H$4","v":0},{"$f":"'DATA (Real)'!T283*T$4/$H$4","v":0},{"$f":"'DATA (Real)'!U283*U$4/$H$4","v":0},{"$f":"'DATA (Real)'!V283*V$4/$H$4","v":0},{"$f":"'DATA (Real)'!W283*W$4/$H$4","v":0},{"$f":"'DATA (Real)'!X283*X$4/$H$4","v":0},{"$f":"'DATA (Real)'!Y283*Y$4/$H$4","v":0},{"$f":"'DATA (Real)'!Z283*Z$4/$H$4","v":0},{"$f":"'DATA (Real)'!AA283*AA$4/$H$4","v":0},{"$f":"'DATA (Real)'!AB283*AB$4/$H$4","v":0},{"$f":"'DATA (Real)'!AC283*AC$4/$H$4","v":0},{"$f":"'DATA (Real)'!AD283*AD$4/$H$4","v":0},{"$f":"'DATA (Real)'!AE283*AE$4/$H$4","v":0},{"$f":"'DATA (Real)'!AF283*AF$4/$H$4","v":0},{"$f":"'DATA (Real)'!AG283*AG$4/$H$4","v":0},{"$f":"'DATA (Real)'!AH283*AH$4/$H$4","v":0},{"$f":"'DATA (Real)'!AI283*AI$4/$H$4","v":0},{"$f":"'DATA (Real)'!AJ283*AJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AK283*AK$4/$H$4","v":0},{"$f":"'DATA (Real)'!AL283*AL$4/$H$4","v":0},{"$f":"'DATA (Real)'!AM283*AM$4/$H$4","v":0},{"$f":"'DATA (Real)'!AN283*AN$4/$H$4","v":0},{"$f":"'DATA (Real)'!AO283*AO$4/$H$4","v":0},{"$f":"'DATA (Real)'!AP283*AP$4/$H$4","v":0},{"$f":"'DATA (Real)'!AQ283*AQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AR283*AR$4/$H$4","v":0},{"$f":"'DATA (Real)'!AS283*AS$4/$H$4","v":0},{"$f":"'DATA (Real)'!AT283*AT$4/$H$4","v":0},{"$f":"'DATA (Real)'!AU283*AU$4/$H$4","v":0},{"$f":"'DATA (Real)'!AV283*AV$4/$H$4","v":0},{"$f":"'DATA (Real)'!AW283*AW$4/$H$4","v":0},{"$f":"'DATA (Real)'!AX283*AX$4/$H$4","v":0},{"$f":"'DATA (Real)'!AY283*AY$4/$H$4","v":0},{"$f":"'DATA (Real)'!AZ283*AZ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BA283*BA$4/$H$4","v":0},{"$f":"'DATA (Real)'!BB283*BB$4/$H$4","v":0},{"$f":"'DATA (Real)'!BC283*BC$4/$H$4","v":0},{"$f":"'DATA (Real)'!BD283*BD$4/$H$4","v":0},{"$f":"'DATA (Real)'!BE283*BE$4/$H$4","v":0},{"$f":"'DATA (Real)'!BF283*BF$4/$H$4","v":0},{"$f":"'DATA (Real)'!BG283*BG$4/$H$4","v":0},{"$f":"'DATA (Real)'!BH283*BH$4/$H$4","v":0},{"$f":"'DATA (Real)'!BI283*BI$4/$H$4","v":0},{"$f":"'DATA (Real)'!BJ283*BJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BK283*BK$4/$H$4","v":0},{"$f":"'DATA (Real)'!BL283*BL$4/$H$4","v":0},{"$f":"'DATA (Real)'!BM283*BM$4/$H$4","v":0},{"$f":"'DATA (Real)'!BN283*BN$4/$H$4","v":0},{"$f":"'DATA (Real)'!BO283*BO$4/$H$4","v":0},{"$f":"'DATA (Real)'!BP283*BP$4/$H$4","v":0},{"$f":"'DATA (Real)'!BQ283*BQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BR283*BR$4/$H$4","v":0},{"$f":"'DATA (Real)'!BS283*BS$4/$H$4","v":0},{"$f":"'DATA (Real)'!BT283*BT$4/$H$4","v":0},{"$f":"'DATA (Real)'!BU283*BU$4/$H$4","v":0},{"$f":"'DATA (Real)'!BV283*BV$4/$H$4","v":0},{"$f":"'DATA (Real)'!BW283*BW$4/$H$4","v":0},{"$f":"'DATA (Real)'!BX283*BX$4/$H$4","v":0}]
[null,null,{"$f":"'DATA (Real)'!C284","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D284","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E284","v":"Kettle Falls Turbine Generator Upgrade"},null,null,{"$f":"'DATA (Real)'!H284*H$4/$H$4","v":0},{"$f":"'DATA (Real)'!I284*I$4/$H$4","v":0},{"$f":"'DATA (Real)'!J284*J$4/$H$4","v":0},{"$f":"'DATA (Real)'!K284*K$4/$H$4","v":0},{"$f":"'DATA (Real)'!L284*L$4/$H$4","v":0},{"$f":"'DATA (Real)'!M284*M$4/$H$4","v":0},{"$f":"'DATA (Real)'!N284*N$4/$H$4","v":0},{"$f":"'DATA (Real)'!O284*O$4/$H$4","v":0},{"$f":"'DATA (Real)'!P284*P$4/$H$4","v":0},{"$f":"'DATA (Real)'!Q284*Q$4/$H$4","v":0},{"$f":"'DATA (Real)'!R284*R$4/$H$4","v":0},{"$f":"'DATA (Real)'!S284*S$4/$H$4","v":0},{"$f":"'DATA (Real)'!T284*T$4/$H$4","v":0},{"$f":"'DATA (Real)'!U284*U$4/$H$4","v":0},{"$f":"'DATA (Real)'!V284*V$4/$H$4","v":0},{"$f":"'DATA (Real)'!W284*W$4/$H$4","v":0},{"$f":"'DATA (Real)'!X284*X$4/$H$4","v":0},{"$f":"'DATA (Real)'!Y284*Y$4/$H$4","v":0},{"$f":"'DATA (Real)'!Z284*Z$4/$H$4","v":0},{"$f":"'DATA (Real)'!AA284*AA$4/$H$4","v":0},{"$f":"'DATA (Real)'!AB284*AB$4/$H$4","v":0},{"$f":"'DATA (Real)'!AC284*AC$4/$H$4","v":0},{"$f":"'DATA (Real)'!AD284*AD$4/$H$4","v":0},{"$f":"'DATA (Real)'!AE284*AE$4/$H$4","v":0},{"$f":"'DATA (Real)'!AF284*AF$4/$H$4","v":0},{"$f":"'DATA (Real)'!AG284*AG$4/$H$4","v":0},{"$f":"'DATA (Real)'!AH284*AH$4/$H$4","v":0},{"$f":"'DATA (Real)'!AI284*AI$4/$H$4","v":0},{"$f":"'DATA (Real)'!AJ284*AJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AK284*AK$4/$H$4","v":0},{"$f":"'DATA (Real)'!AL284*AL$4/$H$4","v":0},{"$f":"'DATA (Real)'!AM284*AM$4/$H$4","v":0},{"$f":"'DATA (Real)'!AN284*AN$4/$H$4","v":0},{"$f":"'DATA (Real)'!AO284*AO$4/$H$4","v":0},{"$f":"'DATA (Real)'!AP284*AP$4/$H$4","v":0},{"$f":"'DATA (Real)'!AQ284*AQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AR284*AR$4/$H$4","v":0},{"$f":"'DATA (Real)'!AS284*AS$4/$H$4","v":0},{"$f":"'DATA (Real)'!AT284*AT$4/$H$4","v":0},{"$f":"'DATA (Real)'!AU284*AU$4/$H$4","v":0},{"$f":"'DATA (Real)'!AV284*AV$4/$H$4","v":0},{"$f":"'DATA (Real)'!AW284*AW$4/$H$4","v":0},{"$f":"'DATA (Real)'!AX284*AX$4/$H$4","v":0},{"$f":"'DATA (Real)'!AY284*AY$4/$H$4","v":0},{"$f":"'DATA (Real)'!AZ284*AZ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BA284*BA$4/$H$4","v":0},{"$f":"'DATA (Real)'!BB284*BB$4/$H$4","v":0},{"$f":"'DATA (Real)'!BC284*BC$4/$H$4","v":0},{"$f":"'DATA (Real)'!BD284*BD$4/$H$4","v":0},{"$f":"'DATA (Real)'!BE284*BE$4/$H$4","v":0},{"$f":"'DATA (Real)'!BF284*BF$4/$H$4","v":0},{"$f":"'DATA (Real)'!BG284*BG$4/$H$4","v":0},{"$f":"'DATA (Real)'!BH284*BH$4/$H$4","v":0},{"$f":"'DATA (Real)'!BI284*BI$4/$H$4","v":0},{"$f":"'DATA (Real)'!BJ284*BJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BK284*BK$4/$H$4","v":0},{"$f":"'DATA (Real)'!BL284*BL$4/$H$4","v":0},{"$f":"'DATA (Real)'!BM284*BM$4/$H$4","v":0},{"$f":"'DATA (Real)'!BN284*BN$4/$H$4","v":0},{"$f":"'DATA (Real)'!BO284*BO$4/$H$4","v":0},{"$f":"'DATA (Real)'!BP284*BP$4/$H$4","v":0},{"$f":"'DATA (Real)'!BQ284*BQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BR284*BR$4/$H$4","v":0},{"$f":"'DATA (Real)'!BS284*BS$4/$H$4","v":0},{"$f":"'DATA (Real)'!BT284*BT$4/$H$4","v":0},{"$f":"'DATA (Real)'!BU284*BU$4/$H$4","v":0},{"$f":"'DATA (Real)'!BV284*BV$4/$H$4","v":0},{"$f":"'DATA (Real)'!BW284*BW$4/$H$4","v":0},{"$f":"'DATA (Real)'!BX284*BX$4/$H$4","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C285","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D285","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E285","v":"NW Wind On System (Share)"},null,null,{"$f":"'DATA (Real)'!H285*H$4/$H$4","v":26},{"$f":"'DATA (Real)'!I285*I$4/$H$4","v":26.824720000000003},{"$f":"'DATA (Real)'!J285*J$4/$H$4","v":27.455715653166664},{"$f":"'DATA (Real)'!K285*K$4/$H$4","v":28.068893302754049},{"$f":"'DATA (Real)'!L285*L$4/$H$4","v":28.695765253182227},{"$f":"'DATA (Real)'!M285*M$4/$H$4","v":29.336637343836628},{"$f":"'DATA (Real)'!N285*N$4/$H$4","v":29.982043365401037},{"$f":"'DATA (Real)'!O285*O$4/$H$4","v":30.641648319439856},{"$f":"'DATA (Real)'!P285*P$4/$H$4","v":31.315764582467537},{"$f":"'DATA (Real)'!Q285*Q$4/$H$4","v":32.004711403281817},{"$f":"'DATA (Real)'!R285*R$4/$H$4","v":32.708815054154023},{"$f":"'DATA (Real)'!S285*S$4/$H$4","v":33.428408985345413},{"$f":"'DATA (Real)'!T285*T$4/$H$4","v":34.163833983023011},{"$f":"'DATA (Real)'!U285*U$4/$H$4","v":34.915438330649515},{"$f":"'DATA (Real)'!V285*V$4/$H$4","v":35.683577973923803},{"$f":"'DATA (Real)'!W285*W$4/$H$4","v":36.468616689350128},{"$f":"'DATA (Real)'!X285*X$4/$H$4","v":37.270926256515828},{"$f":"'DATA (Real)'!Y285*Y$4/$H$4","v":38.090886634159183},{"$f":"'DATA (Real)'!Z285*Z$4/$H$4","v":38.928886140110684},{"$f":"'DATA (Real)'!AA285*AA$4/$H$4","v":39.785321635193114},{"$f":"'DATA (Real)'!AB285*AB$4/$H$4","v":40.660598711167367},{"$f":"'DATA (Real)'!AC285*AC$4/$H$4","v":41.55513188281305},{"$f":"'DATA (Real)'!AD285*AD$4/$H$4","v":42.469344784234934},{"$f":"'DATA (Real)'!AE285*AE$4/$H$4","v":43.403670369488104},{"$f":"'DATA (Real)'!AF285*AF$4/$H$4","v":44.358551117616848},{"$f":"'DATA (Real)'!AG285*AG$4/$H$4","v":45.334439242204418},{"$f":"'DATA (Real)'!AH285*AH$4/$H$4","v":46.331796905532912},{"$f":"'DATA (Real)'!AI285*AI$4/$H$4","v":47.351096437454636},{"$f":"'DATA (Real)'!AJ285*AJ$4/$H$4","v":48.392820559078636},{"$f":"'DATA (Real)'!AK285*AK$4/$H$4","v":49.457462611378361},{"$f":"'DATA (Real)'!AL285*AL$4/$H$4","v":50.545526788828695},{"$f":"'DATA (Real)'!AM285*AM$4/$H$4","v":51.657528378182924},{"$f":"'DATA (Real)'!AN285*AN$4/$H$4","v":52.793994002502949},{"$f":"'DATA (Real)'!AO285*AO$4/$H$4","v":53.955461870558018},{"$f":"'DATA (Real)'!AP285*AP$4/$H$4","v":55.142482031710287},{"$f":"'DATA (Real)'!AQ285*AQ$4/$H$4","v":56.355616636407916},{"$f":"'DATA (Real)'!AR285*AR$4/$H$4","v":57.595440202408888},{"$f":"'DATA (Real)'!AS285*AS$4/$H$4","v":58.862539886861882},{"$f":"'DATA (Real)'!AT285*AT$4/$H$4","v":60.157515764372846},{"$f":"'DATA (Real)'!AU285*AU$4/$H$4","v":61.480981111189045},{"$f":"'DATA (Real)'!AV285*AV$4/$H$4","v":62.833562695635202},{"$f":"'DATA (Real)'!AW285*AW$4/$H$4","v":64.215901074939183},{"$f":"'DATA (Real)'!AX285*AX$4/$H$4","v":65.62865089858785},{"$f":"'DATA (Real)'!AY285*AY$4/$H$4","v":67.072481218356785},{"$f":"'DATA (Real)'!AZ285*AZ$4/$H$4","v":68.548075805160636},{"$f":"'DATA (Real)'!BA285*BA$4/$H$4","v":70.05613347287418},{"$f":"'DATA (Real)'!BB285*BB$4/$H$4","v":71.597368409277408},{"$f":"'DATA (Real)'!BC285*BC$4/$H$4","v":73.172510514281512},{"$f":"'DATA (Real)'!BD285*BD$4/$H$4","v":74.782305745595707},{"$f":"'DATA (Real)'!BE285*BE$4/$H$4","v":76.4275164719988},{"$f":"'DATA (Real)'!BF285*BF$4/$H$4","v":78.108921834382784},{"$f":"'DATA (Real)'!BG285*BG$4/$H$4","v":79.827318114739185},{"$f":"'DATA (Real)'!BH285*BH$4/$H$4","v":81.583519113263463},{"$f":"'DATA (Real)'!BI285*BI$4/$H$4","v":83.378356533755252},{"$f":"'DATA (Real)'!BJ285*BJ$4/$H$4","v":85.212680377497875},{"$f":"'DATA (Real)'!BK285*BK$4/$H$4","v":87.087359345802838},{"$f":"'DATA (Real)'!BL285*BL$4/$H$4","v":89.003281251410485},{"$f":"'DATA (Real)'!BM285*BM$4/$H$4","v":90.961353438941529},{"$f":"'DATA (Real)'!BN285*BN$4/$H$4","v":92.962503214598243},{"$f":"'DATA (Real)'!BO285*BO$4/$H$4","v":95.007678285319415},{"$f":"'DATA (Real)'!BP285*BP$4/$H$4","v":97.097847207596431},{"$f":"'DATA (Real)'!BQ285*BQ$4/$H$4","v":99.233999846163556},{"$f":"'DATA (Real)'!BR285*BR$4/$H$4","v":101.41714784277917},{"$f":"'DATA (Real)'!BS285*BS$4/$H$4","v":103.6483250953203},{"$f":"'DATA (Real)'!BT285*BT$4/$H$4","v":105.92858824741737},{"$f":"'DATA (Real)'!BU285*BU$4/$H$4","v":108.25901718886054},{"$f":"'DATA (Real)'!BV285*BV$4/$H$4","v":110.64071556701549},{"$f":"'DATA (Real)'!BW285*BW$4/$H$4","v":113.07481130948985},{"$f":"'DATA (Real)'!BX285*BX$4/$H$4","v":115.5624571582986}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C286","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D286","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E286","v":"NW Wind Off System"},null,null,{"$f":"'DATA (Real)'!H286*H$4/$H$4","v":26},{"$f":"'DATA (Real)'!I286*I$4/$H$4","v":26.824720000000003},{"$f":"'DATA (Real)'!J286*J$4/$H$4","v":27.455715653166664},{"$f":"'DATA (Real)'!K286*K$4/$H$4","v":28.068893302754049},{"$f":"'DATA (Real)'!L286*L$4/$H$4","v":28.695765253182227},{"$f":"'DATA (Real)'!M286*M$4/$H$4","v":29.336637343836628},{"$f":"'DATA (Real)'!N286*N$4/$H$4","v":29.982043365401037},{"$f":"'DATA (Real)'!O286*O$4/$H$4","v":30.641648319439856},{"$f":"'DATA (Real)'!P286*P$4/$H$4","v":31.315764582467537},{"$f":"'DATA (Real)'!Q286*Q$4/$H$4","v":32.004711403281817},{"$f":"'DATA (Real)'!R286*R$4/$H$4","v":32.708815054154023},{"$f":"'DATA (Real)'!S286*S$4/$H$4","v":33.428408985345413},{"$f":"'DATA (Real)'!T286*T$4/$H$4","v":34.163833983023011},{"$f":"'DATA (Real)'!U286*U$4/$H$4","v":34.915438330649515},{"$f":"'DATA (Real)'!V286*V$4/$H$4","v":35.683577973923803},{"$f":"'DATA (Real)'!W286*W$4/$H$4","v":36.468616689350128},{"$f":"'DATA (Real)'!X286*X$4/$H$4","v":37.270926256515828},{"$f":"'DATA (Real)'!Y286*Y$4/$H$4","v":38.090886634159183},{"$f":"'DATA (Real)'!Z286*Z$4/$H$4","v":38.928886140110684},{"$f":"'DATA (Real)'!AA286*AA$4/$H$4","v":39.785321635193114},{"$f":"'DATA (Real)'!AB286*AB$4/$H$4","v":40.660598711167367},{"$f":"'DATA (Real)'!AC286*AC$4/$H$4","v":41.55513188281305},{"$f":"'DATA (Real)'!AD286*AD$4/$H$4","v":42.469344784234934},{"$f":"'DATA (Real)'!AE286*AE$4/$H$4","v":43.403670369488104},{"$f":"'DATA (Real)'!AF286*AF$4/$H$4","v":44.358551117616848},{"$f":"'DATA (Real)'!AG286*AG$4/$H$4","v":45.334439242204418},{"$f":"'DATA (Real)'!AH286*AH$4/$H$4","v":46.331796905532912},{"$f":"'DATA (Real)'!AI286*AI$4/$H$4","v":47.351096437454636},{"$f":"'DATA (Real)'!AJ286*AJ$4/$H$4","v":48.392820559078636},{"$f":"'DATA (Real)'!AK286*AK$4/$H$4","v":49.457462611378361},{"$f":"'DATA (Real)'!AL286*AL$4/$H$4","v":50.545526788828695},{"$f":"'DATA (Real)'!AM286*AM$4/$H$4","v":51.657528378182924},{"$f":"'DATA (Real)'!AN286*AN$4/$H$4","v":52.793994002502949},{"$f":"'DATA (Real)'!AO286*AO$4/$H$4","v":53.955461870558018},{"$f":"'DATA (Real)'!AP286*AP$4/$H$4","v":55.142482031710287},{"$f":"'DATA (Real)'!AQ286*AQ$4/$H$4","v":56.355616636407916},{"$f":"'DATA (Real)'!AR286*AR$4/$H$4","v":57.595440202408888},{"$f":"'DATA (Real)'!AS286*AS$4/$H$4","v":58.862539886861882},{"$f":"'DATA (Real)'!AT286*AT$4/$H$4","v":60.157515764372846},{"$f":"'DATA (Real)'!AU286*AU$4/$H$4","v":61.480981111189045},{"$f":"'DATA (Real)'!AV286*AV$4/$H$4","v":62.833562695635202},{"$f":"'DATA (Real)'!AW286*AW$4/$H$4","v":64.215901074939183},{"$f":"'DATA (Real)'!AX286*AX$4/$H$4","v":65.62865089858785},{"$f":"'DATA (Real)'!AY286*AY$4/$H$4","v":67.072481218356785},{"$f":"'DATA (Real)'!AZ286*AZ$4/$H$4","v":68.548075805160636},{"$f":"'DATA (Real)'!BA286*BA$4/$H$4","v":70.05613347287418},{"$f":"'DATA (Real)'!BB286*BB$4/$H$4","v":71.597368409277408},{"$f":"'DATA (Real)'!BC286*BC$4/$H$4","v":73.172510514281512},{"$f":"'DATA (Real)'!BD286*BD$4/$H$4","v":74.782305745595707},{"$f":"'DATA (Real)'!BE286*BE$4/$H$4","v":76.4275164719988},{"$f":"'DATA (Real)'!BF286*BF$4/$H$4","v":78.108921834382784},{"$f":"'DATA (Real)'!BG286*BG$4/$H$4","v":79.827318114739185},{"$f":"'DATA (Real)'!BH286*BH$4/$H$4","v":81.583519113263463},{"$f":"'DATA (Real)'!BI286*BI$4/$H$4","v":83.378356533755252},{"$f":"'DATA (Real)'!BJ286*BJ$4/$H$4","v":85.212680377497875},{"$f":"'DATA (Real)'!BK286*BK$4/$H$4","v":87.087359345802838},{"$f":"'DATA (Real)'!BL286*BL$4/$H$4","v":89.003281251410485},{"$f":"'DATA (Real)'!BM286*BM$4/$H$4","v":90.961353438941529},{"$f":"'DATA (Real)'!BN286*BN$4/$H$4","v":92.962503214598243},{"$f":"'DATA (Real)'!BO286*BO$4/$H$4","v":95.007678285319415},{"$f":"'DATA (Real)'!BP286*BP$4/$H$4","v":97.097847207596431},{"$f":"'DATA (Real)'!BQ286*BQ$4/$H$4","v":99.233999846163556},{"$f":"'DATA (Real)'!BR286*BR$4/$H$4","v":101.41714784277917},{"$f":"'DATA (Real)'!BS286*BS$4/$H$4","v":103.6483250953203},{"$f":"'DATA (Real)'!BT286*BT$4/$H$4","v":105.92858824741737},{"$f":"'DATA (Real)'!BU286*BU$4/$H$4","v":108.25901718886054},{"$f":"'DATA (Real)'!BV286*BV$4/$H$4","v":110.64071556701549},{"$f":"'DATA (Real)'!BW286*BW$4/$H$4","v":113.07481130948985},{"$f":"'DATA (Real)'!BX286*BX$4/$H$4","v":115.5624571582986}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C287","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D287","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E287","v":"Wind Montana"},null,null,{"$f":"'DATA (Real)'!H287*H$4/$H$4","v":26},{"$f":"'DATA (Real)'!I287*I$4/$H$4","v":26.824720000000003},{"$f":"'DATA (Real)'!J287*J$4/$H$4","v":27.455715653166664},{"$f":"'DATA (Real)'!K287*K$4/$H$4","v":28.068893302754049},{"$f":"'DATA (Real)'!L287*L$4/$H$4","v":28.695765253182227},{"$f":"'DATA (Real)'!M287*M$4/$H$4","v":29.336637343836628},{"$f":"'DATA (Real)'!N287*N$4/$H$4","v":29.982043365401037},{"$f":"'DATA (Real)'!O287*O$4/$H$4","v":30.641648319439856},{"$f":"'DATA (Real)'!P287*P$4/$H$4","v":31.315764582467537},{"$f":"'DATA (Real)'!Q287*Q$4/$H$4","v":32.004711403281817},{"$f":"'DATA (Real)'!R287*R$4/$H$4","v":32.708815054154023},{"$f":"'DATA (Real)'!S287*S$4/$H$4","v":33.428408985345413},{"$f":"'DATA (Real)'!T287*T$4/$H$4","v":34.163833983023011},{"$f":"'DATA (Real)'!U287*U$4/$H$4","v":34.915438330649515},{"$f":"'DATA (Real)'!V287*V$4/$H$4","v":35.683577973923803},{"$f":"'DATA (Real)'!W287*W$4/$H$4","v":36.468616689350128},{"$f":"'DATA (Real)'!X287*X$4/$H$4","v":37.270926256515828},{"$f":"'DATA (Real)'!Y287*Y$4/$H$4","v":38.090886634159183},{"$f":"'DATA (Real)'!Z287*Z$4/$H$4","v":38.928886140110684},{"$f":"'DATA (Real)'!AA287*AA$4/$H$4","v":39.785321635193114},{"$f":"'DATA (Real)'!AB287*AB$4/$H$4","v":40.660598711167367},{"$f":"'DATA (Real)'!AC287*AC$4/$H$4","v":41.55513188281305},{"$f":"'DATA (Real)'!AD287*AD$4/$H$4","v":42.469344784234934},{"$f":"'DATA (Real)'!AE287*AE$4/$H$4","v":43.403670369488104},{"$f":"'DATA (Real)'!AF287*AF$4/$H$4","v":44.358551117616848},{"$f":"'DATA (Real)'!AG287*AG$4/$H$4","v":45.334439242204418},{"$f":"'DATA (Real)'!AH287*AH$4/$H$4","v":46.331796905532912},{"$f":"'DATA (Real)'!AI287*AI$4/$H$4","v":47.351096437454636},{"$f":"'DATA (Real)'!AJ287*AJ$4/$H$4","v":48.392820559078636},{"$f":"'DATA (Real)'!AK287*AK$4/$H$4","v":49.457462611378361},{"$f":"'DATA (Real)'!AL287*AL$4/$H$4","v":50.545526788828695},{"$f":"'DATA (Real)'!AM287*AM$4/$H$4","v":51.657528378182924},{"$f":"'DATA (Real)'!AN287*AN$4/$H$4","v":52.793994002502949},{"$f":"'DATA (Real)'!AO287*AO$4/$H$4","v":53.955461870558018},{"$f":"'DATA (Real)'!AP287*AP$4/$H$4","v":55.142482031710287},{"$f":"'DATA (Real)'!AQ287*AQ$4/$H$4","v":56.355616636407916},{"$f":"'DATA (Real)'!AR287*AR$4/$H$4","v":57.595440202408888},{"$f":"'DATA (Real)'!AS287*AS$4/$H$4","v":58.862539886861882},{"$f":"'DATA (Real)'!AT287*AT$4/$H$4","v":60.157515764372846},{"$f":"'DATA (Real)'!AU287*AU$4/$H$4","v":61.480981111189045},{"$f":"'DATA (Real)'!AV287*AV$4/$H$4","v":62.833562695635202},{"$f":"'DATA (Real)'!AW287*AW$4/$H$4","v":64.215901074939183},{"$f":"'DATA (Real)'!AX287*AX$4/$H$4","v":65.62865089858785},{"$f":"'DATA (Real)'!AY287*AY$4/$H$4","v":67.072481218356785},{"$f":"'DATA (Real)'!AZ287*AZ$4/$H$4","v":68.548075805160636},{"$f":"'DATA (Real)'!BA287*BA$4/$H$4","v":70.05613347287418},{"$f":"'DATA (Real)'!BB287*BB$4/$H$4","v":71.597368409277408},{"$f":"'DATA (Real)'!BC287*BC$4/$H$4","v":73.172510514281512},{"$f":"'DATA (Real)'!BD287*BD$4/$H$4","v":74.782305745595707},{"$f":"'DATA (Real)'!BE287*BE$4/$H$4","v":76.4275164719988},{"$f":"'DATA (Real)'!BF287*BF$4/$H$4","v":78.108921834382784},{"$f":"'DATA (Real)'!BG287*BG$4/$H$4","v":79.827318114739185},{"$f":"'DATA (Real)'!BH287*BH$4/$H$4","v":81.583519113263463},{"$f":"'DATA (Real)'!BI287*BI$4/$H$4","v":83.378356533755252},{"$f":"'DATA (Real)'!BJ287*BJ$4/$H$4","v":85.212680377497875},{"$f":"'DATA (Real)'!BK287*BK$4/$H$4","v":87.087359345802838},{"$f":"'DATA (Real)'!BL287*BL$4/$H$4","v":89.003281251410485},{"$f":"'DATA (Real)'!BM287*BM$4/$H$4","v":90.961353438941529},{"$f":"'DATA (Real)'!BN287*BN$4/$H$4","v":92.962503214598243},{"$f":"'DATA (Real)'!BO287*BO$4/$H$4","v":95.007678285319415},{"$f":"'DATA (Real)'!BP287*BP$4/$H$4","v":97.097847207596431},{"$f":"'DATA (Real)'!BQ287*BQ$4/$H$4","v":99.233999846163556},{"$f":"'DATA (Real)'!BR287*BR$4/$H$4","v":101.41714784277917},{"$f":"'DATA (Real)'!BS287*BS$4/$H$4","v":103.6483250953203},{"$f":"'DATA (Real)'!BT287*BT$4/$H$4","v":105.92858824741737},{"$f":"'DATA (Real)'!BU287*BU$4/$H$4","v":108.25901718886054},{"$f":"'DATA (Real)'!BV287*BV$4/$H$4","v":110.64071556701549},{"$f":"'DATA (Real)'!BW287*BW$4/$H$4","v":113.07481130948985},{"$f":"'DATA (Real)'!BX287*BX$4/$H$4","v":115.5624571582986}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C288","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D288","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E288","v":"Off Shore Wind (Share)"},null,null,{"$f":"'DATA (Real)'!H288*H$4/$H$4","v":26},{"$f":"'DATA (Real)'!I288*I$4/$H$4","v":26.824720000000003},{"$f":"'DATA (Real)'!J288*J$4/$H$4","v":27.455715653166664},{"$f":"'DATA (Real)'!K288*K$4/$H$4","v":28.068893302754049},{"$f":"'DATA (Real)'!L288*L$4/$H$4","v":28.695765253182227},{"$f":"'DATA (Real)'!M288*M$4/$H$4","v":29.336637343836628},{"$f":"'DATA (Real)'!N288*N$4/$H$4","v":29.982043365401037},{"$f":"'DATA (Real)'!O288*O$4/$H$4","v":30.641648319439856},{"$f":"'DATA (Real)'!P288*P$4/$H$4","v":31.315764582467537},{"$f":"'DATA (Real)'!Q288*Q$4/$H$4","v":32.004711403281817},{"$f":"'DATA (Real)'!R288*R$4/$H$4","v":32.708815054154023},{"$f":"'DATA (Real)'!S288*S$4/$H$4","v":33.428408985345413},{"$f":"'DATA (Real)'!T288*T$4/$H$4","v":34.163833983023011},{"$f":"'DATA (Real)'!U288*U$4/$H$4","v":34.915438330649515},{"$f":"'DATA (Real)'!V288*V$4/$H$4","v":35.683577973923803},{"$f":"'DATA (Real)'!W288*W$4/$H$4","v":36.468616689350128},{"$f":"'DATA (Real)'!X288*X$4/$H$4","v":37.270926256515828},{"$f":"'DATA (Real)'!Y288*Y$4/$H$4","v":38.090886634159183},{"$f":"'DATA (Real)'!Z288*Z$4/$H$4","v":38.928886140110684},{"$f":"'DATA (Real)'!AA288*AA$4/$H$4","v":39.785321635193114},{"$f":"'DATA (Real)'!AB288*AB$4/$H$4","v":40.660598711167367},{"$f":"'DATA (Real)'!AC288*AC$4/$H$4","v":41.55513188281305},{"$f":"'DATA (Real)'!AD288*AD$4/$H$4","v":42.469344784234934},{"$f":"'DATA (Real)'!AE288*AE$4/$H$4","v":43.403670369488104},{"$f":"'DATA (Real)'!AF288*AF$4/$H$4","v":44.358551117616848},{"$f":"'DATA (Real)'!AG288*AG$4/$H$4","v":45.334439242204418},{"$f":"'DATA (Real)'!AH288*AH$4/$H$4","v":46.331796905532912},{"$f":"'DATA (Real)'!AI288*AI$4/$H$4","v":47.351096437454636},{"$f":"'DATA (Real)'!AJ288*AJ$4/$H$4","v":48.392820559078636},{"$f":"'DATA (Real)'!AK288*AK$4/$H$4","v":49.457462611378361},{"$f":"'DATA (Real)'!AL288*AL$4/$H$4","v":50.545526788828695},{"$f":"'DATA (Real)'!AM288*AM$4/$H$4","v":51.657528378182924},{"$f":"'DATA (Real)'!AN288*AN$4/$H$4","v":52.793994002502949},{"$f":"'DATA (Real)'!AO288*AO$4/$H$4","v":53.955461870558018},{"$f":"'DATA (Real)'!AP288*AP$4/$H$4","v":55.142482031710287},{"$f":"'DATA (Real)'!AQ288*AQ$4/$H$4","v":56.355616636407916},{"$f":"'DATA (Real)'!AR288*AR$4/$H$4","v":57.595440202408888},{"$f":"'DATA (Real)'!AS288*AS$4/$H$4","v":58.862539886861882},{"$f":"'DATA (Real)'!AT288*AT$4/$H$4","v":60.157515764372846},{"$f":"'DATA (Real)'!AU288*AU$4/$H$4","v":61.480981111189045},{"$f":"'DATA (Real)'!AV288*AV$4/$H$4","v":62.833562695635202},{"$f":"'DATA (Real)'!AW288*AW$4/$H$4","v":64.215901074939183},{"$f":"'DATA (Real)'!AX288*AX$4/$H$4","v":65.62865089858785},{"$f":"'DATA (Real)'!AY288*AY$4/$H$4","v":67.072481218356785},{"$f":"'DATA (Real)'!AZ288*AZ$4/$H$4","v":68.548075805160636},{"$f":"'DATA (Real)'!BA288*BA$4/$H$4","v":70.05613347287418},{"$f":"'DATA (Real)'!BB288*BB$4/$H$4","v":71.597368409277408},{"$f":"'DATA (Real)'!BC288*BC$4/$H$4","v":73.172510514281512},{"$f":"'DATA (Real)'!BD288*BD$4/$H$4","v":74.782305745595707},{"$f":"'DATA (Real)'!BE288*BE$4/$H$4","v":76.4275164719988},{"$f":"'DATA (Real)'!BF288*BF$4/$H$4","v":78.108921834382784},{"$f":"'DATA (Real)'!BG288*BG$4/$H$4","v":79.827318114739185},{"$f":"'DATA (Real)'!BH288*BH$4/$H$4","v":81.583519113263463},{"$f":"'DATA (Real)'!BI288*BI$4/$H$4","v":83.378356533755252},{"$f":"'DATA (Real)'!BJ288*BJ$4/$H$4","v":85.212680377497875},{"$f":"'DATA (Real)'!BK288*BK$4/$H$4","v":87.087359345802838},{"$f":"'DATA (Real)'!BL288*BL$4/$H$4","v":89.003281251410485},{"$f":"'DATA (Real)'!BM288*BM$4/$H$4","v":90.961353438941529},{"$f":"'DATA (Real)'!BN288*BN$4/$H$4","v":92.962503214598243},{"$f":"'DATA (Real)'!BO288*BO$4/$H$4","v":95.007678285319415},{"$f":"'DATA (Real)'!BP288*BP$4/$H$4","v":97.097847207596431},{"$f":"'DATA (Real)'!BQ288*BQ$4/$H$4","v":99.233999846163556},{"$f":"'DATA (Real)'!BR288*BR$4/$H$4","v":101.41714784277917},{"$f":"'DATA (Real)'!BS288*BS$4/$H$4","v":103.6483250953203},{"$f":"'DATA (Real)'!BT288*BT$4/$H$4","v":105.92858824741737},{"$f":"'DATA (Real)'!BU288*BU$4/$H$4","v":108.25901718886054},{"$f":"'DATA (Real)'!BV288*BV$4/$H$4","v":110.64071556701549},{"$f":"'DATA (Real)'!BW288*BW$4/$H$4","v":113.07481130948985},{"$f":"'DATA (Real)'!BX288*BX$4/$H$4","v":115.5624571582986}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C289","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D289","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E289","v":"Small Modular Reactor (share)"},null,null,{"$f":"'DATA (Real)'!H289*H$4/$H$4","v":18},{"$f":"'DATA (Real)'!I289*I$4/$H$4","v":18.570959999999999},{"$f":"'DATA (Real)'!J289*J$4/$H$4","v":19.007803144499995},{"$f":"'DATA (Real)'!K289*K$4/$H$4","v":19.432310748060498},{"$f":"'DATA (Real)'!L289*L$4/$H$4","v":19.86629902143385},{"$f":"'DATA (Real)'!M289*M$4/$H$4","v":20.309979699579205},{"$f":"'DATA (Real)'!N289*N$4/$H$4","v":20.756799252969948},{"$f":"'DATA (Real)'!O289*O$4/$H$4","v":21.213448836535289},{"$f":"'DATA (Real)'!P289*P$4/$H$4","v":21.680144710939064},{"$f":"'DATA (Real)'!Q289*Q$4/$H$4","v":22.15710789457972},{"$f":"'DATA (Real)'!R289*R$4/$H$4","v":22.644564268260478},{"$f":"'DATA (Real)'!S289*S$4/$H$4","v":23.14274468216221},{"$f":"'DATA (Real)'!T289*T$4/$H$4","v":23.651885065169779},{"$f":"'DATA (Real)'!U289*U$4/$H$4","v":24.17222653660351},{"$f":"'DATA (Real)'!V289*V$4/$H$4","v":24.704015520408788},{"$f":"'DATA (Real)'!W289*W$4/$H$4","v":25.24750386185778},{"$f":"'DATA (Real)'!X289*X$4/$H$4","v":25.802948946818653},{"$f":"'DATA (Real)'!Y289*Y$4/$H$4","v":26.370613823648664},{"$f":"'DATA (Real)'!Z289*Z$4/$H$4","v":26.950767327768936},{"$f":"'DATA (Real)'!AA289*AA$4/$H$4","v":27.543684208979851},{"$f":"'DATA (Real)'!AB289*AB$4/$H$4","v":28.149645261577408},{"$f":"'DATA (Real)'!AC289*AC$4/$H$4","v":28.768937457332111},{"$f":"'DATA (Real)'!AD289*AD$4/$H$4","v":29.401854081393417},{"$f":"'DATA (Real)'!AE289*AE$4/$H$4","v":30.048694871184075},{"$f":"'DATA (Real)'!AF289*AF$4/$H$4","v":30.709766158350124},{"$f":"'DATA (Real)'!AG289*AG$4/$H$4","v":31.385381013833825},{"$f":"'DATA (Real)'!AH289*AH$4/$H$4","v":32.075859396138171},{"$f":"'DATA (Real)'!AI289*AI$4/$H$4","v":32.781528302853211},{"$f":"'DATA (Real)'!AJ289*AJ$4/$H$4","v":33.502721925515978},{"$f":"'DATA (Real)'!AK289*AK$4/$H$4","v":34.239781807877328},{"$f":"'DATA (Real)'!AL289*AL$4/$H$4","v":34.993057007650634},{"$f":"'DATA (Real)'!AM289*AM$4/$H$4","v":35.762904261818946},{"$f":"'DATA (Real)'!AN289*AN$4/$H$4","v":36.549688155578963},{"$f":"'DATA (Real)'!AO289*AO$4/$H$4","v":37.353781295001696},{"$f":"'DATA (Real)'!AP289*AP$4/$H$4","v":38.175564483491733},{"$f":"'DATA (Real)'!AQ289*AQ$4/$H$4","v":39.01542690212856},{"$f":"'DATA (Real)'!AR289*AR$4/$H$4","v":39.873766293975386},{"$f":"'DATA (Real)'!AS289*AS$4/$H$4","v":40.750989152442841},{"$f":"'DATA (Real)'!AT289*AT$4/$H$4","v":41.64751091379658},{"$f":"'DATA (Real)'!AU289*AU$4/$H$4","v":42.563756153900108},{"$f":"'DATA (Real)'!AV289*AV$4/$H$4","v":43.500158789285912},{"$f":"'DATA (Real)'!AW289*AW$4/$H$4","v":44.457162282650209},{"$f":"'DATA (Real)'!AX289*AX$4/$H$4","v":45.435219852868514},{"$f":"'DATA (Real)'!AY289*AY$4/$H$4","v":46.434794689631623},{"$f":"'DATA (Real)'!AZ289*AZ$4/$H$4","v":47.456360172803514},{"$f":"'DATA (Real)'!BA289*BA$4/$H$4","v":48.500400096605198},{"$f":"'DATA (Real)'!BB289*BB$4/$H$4","v":49.567408898730513},{"$f":"'DATA (Real)'!BC289*BC$4/$H$4","v":50.657891894502583},{"$f":"'DATA (Real)'!BD289*BD$4/$H$4","v":51.772365516181637},{"$f":"'DATA (Real)'!BE289*BE$4/$H$4","v":52.911357557537627},{"$f":"'DATA (Real)'!BF289*BF$4/$H$4","v":54.075407423803469},{"$f":"'DATA (Real)'!BG289*BG$4/$H$4","v":55.265066387127135},{"$f":"'DATA (Real)'!BH289*BH$4/$H$4","v":56.480897847643938},{"$f":"'DATA (Real)'!BI289*BI$4/$H$4","v":57.723477600292107},{"$f":"'DATA (Real)'!BJ289*BJ$4/$H$4","v":58.993394107498524},{"$f":"'DATA (Real)'!BK289*BK$4/$H$4","v":60.291248777863501},{"$f":"'DATA (Real)'!BL289*BL$4/$H$4","v":61.617656250976495},{"$f":"'DATA (Real)'!BM289*BM$4/$H$4","v":62.973244688497985},{"$f":"'DATA (Real)'!BN289*BN$4/$H$4","v":64.358656071644944},{"$f":"'DATA (Real)'!BO289*BO$4/$H$4","v":65.774546505221139},{"$f":"'DATA (Real)'!BP289*BP$4/$H$4","v":67.22158652833599},{"$f":"'DATA (Real)'!BQ289*BQ$4/$H$4","v":68.700461431959383},{"$f":"'DATA (Real)'!BR289*BR$4/$H$4","v":70.211871583462496},{"$f":"'DATA (Real)'!BS289*BS$4/$H$4","v":71.756532758298675},{"$f":"'DATA (Real)'!BT289*BT$4/$H$4","v":73.335176478981253},{"$f":"'DATA (Real)'!BU289*BU$4/$H$4","v":74.948550361518826},{"$f":"'DATA (Real)'!BV289*BV$4/$H$4","v":76.59741846947226},{"$f":"'DATA (Real)'!BW289*BW$4/$H$4","v":78.28256167580065},{"$f":"'DATA (Real)'!BX289*BX$4/$H$4","v":80.00477803266827}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C290","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D290","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E290","v":"Geothermal (Off System)"},null,null,{"$f":"'DATA (Real)'!H290*H$4/$H$4","v":26},{"$f":"'DATA (Real)'!I290*I$4/$H$4","v":26.824720000000003},{"$f":"'DATA (Real)'!J290*J$4/$H$4","v":27.455715653166664},{"$f":"'DATA (Real)'!K290*K$4/$H$4","v":28.068893302754049},{"$f":"'DATA (Real)'!L290*L$4/$H$4","v":28.695765253182227},{"$f":"'DATA (Real)'!M290*M$4/$H$4","v":29.336637343836628},{"$f":"'DATA (Real)'!N290*N$4/$H$4","v":29.982043365401037},{"$f":"'DATA (Real)'!O290*O$4/$H$4","v":30.641648319439856},{"$f":"'DATA (Real)'!P290*P$4/$H$4","v":31.315764582467537},{"$f":"'DATA (Real)'!Q290*Q$4/$H$4","v":32.004711403281817},{"$f":"'DATA (Real)'!R290*R$4/$H$4","v":32.708815054154023},{"$f":"'DATA (Real)'!S290*S$4/$H$4","v":33.428408985345413},{"$f":"'DATA (Real)'!T290*T$4/$H$4","v":34.163833983023011},{"$f":"'DATA (Real)'!U290*U$4/$H$4","v":34.915438330649515},{"$f":"'DATA (Real)'!V290*V$4/$H$4","v":35.683577973923803},{"$f":"'DATA (Real)'!W290*W$4/$H$4","v":36.468616689350128},{"$f":"'DATA (Real)'!X290*X$4/$H$4","v":37.270926256515828},{"$f":"'DATA (Real)'!Y290*Y$4/$H$4","v":38.090886634159183},{"$f":"'DATA (Real)'!Z290*Z$4/$H$4","v":38.928886140110684},{"$f":"'DATA (Real)'!AA290*AA$4/$H$4","v":39.785321635193114},{"$f":"'DATA (Real)'!AB290*AB$4/$H$4","v":40.660598711167367},{"$f":"'DATA (Real)'!AC290*AC$4/$H$4","v":41.55513188281305},{"$f":"'DATA (Real)'!AD290*AD$4/$H$4","v":42.469344784234934},{"$f":"'DATA (Real)'!AE290*AE$4/$H$4","v":43.403670369488104},{"$f":"'DATA (Real)'!AF290*AF$4/$H$4","v":44.358551117616848},{"$f":"'DATA (Real)'!AG290*AG$4/$H$4","v":45.334439242204418},{"$f":"'DATA (Real)'!AH290*AH$4/$H$4","v":46.331796905532912},{"$f":"'DATA (Real)'!AI290*AI$4/$H$4","v":47.351096437454636},{"$f":"'DATA (Real)'!AJ290*AJ$4/$H$4","v":48.392820559078636},{"$f":"'DATA (Real)'!AK290*AK$4/$H$4","v":49.457462611378361},{"$f":"'DATA (Real)'!AL290*AL$4/$H$4","v":50.545526788828695},{"$f":"'DATA (Real)'!AM290*AM$4/$H$4","v":51.657528378182924},{"$f":"'DATA (Real)'!AN290*AN$4/$H$4","v":52.793994002502949},{"$f":"'DATA (Real)'!AO290*AO$4/$H$4","v":53.955461870558018},{"$f":"'DATA (Real)'!AP290*AP$4/$H$4","v":55.142482031710287},{"$f":"'DATA (Real)'!AQ290*AQ$4/$H$4","v":56.355616636407916},{"$f":"'DATA (Real)'!AR290*AR$4/$H$4","v":57.595440202408888},{"$f":"'DATA (Real)'!AS290*AS$4/$H$4","v":58.862539886861882},{"$f":"'DATA (Real)'!AT290*AT$4/$H$4","v":60.157515764372846},{"$f":"'DATA (Real)'!AU290*AU$4/$H$4","v":61.480981111189045},{"$f":"'DATA (Real)'!AV290*AV$4/$H$4","v":62.833562695635202},{"$f":"'DATA (Real)'!AW290*AW$4/$H$4","v":64.215901074939183},{"$f":"'DATA (Real)'!AX290*AX$4/$H$4","v":65.62865089858785},{"$f":"'DATA (Real)'!AY290*AY$4/$H$4","v":67.072481218356785},{"$f":"'DATA (Real)'!AZ290*AZ$4/$H$4","v":68.548075805160636},{"$f":"'DATA (Real)'!BA290*BA$4/$H$4","v":70.05613347287418},{"$f":"'DATA (Real)'!BB290*BB$4/$H$4","v":71.597368409277408},{"$f":"'DATA (Real)'!BC290*BC$4/$H$4","v":73.172510514281512},{"$f":"'DATA (Real)'!BD290*BD$4/$H$4","v":74.782305745595707},{"$f":"'DATA (Real)'!BE290*BE$4/$H$4","v":76.4275164719988},{"$f":"'DATA (Real)'!BF290*BF$4/$H$4","v":78.108921834382784},{"$f":"'DATA (Real)'!BG290*BG$4/$H$4","v":79.827318114739185},{"$f":"'DATA (Real)'!BH290*BH$4/$H$4","v":81.583519113263463},{"$f":"'DATA (Real)'!BI290*BI$4/$H$4","v":83.378356533755252},{"$f":"'DATA (Real)'!BJ290*BJ$4/$H$4","v":85.212680377497875},{"$f":"'DATA (Real)'!BK290*BK$4/$H$4","v":87.087359345802838},{"$f":"'DATA (Real)'!BL290*BL$4/$H$4","v":89.003281251410485},{"$f":"'DATA (Real)'!BM290*BM$4/$H$4","v":90.961353438941529},{"$f":"'DATA (Real)'!BN290*BN$4/$H$4","v":92.962503214598243},{"$f":"'DATA (Real)'!BO290*BO$4/$H$4","v":95.007678285319415},{"$f":"'DATA (Real)'!BP290*BP$4/$H$4","v":97.097847207596431},{"$f":"'DATA (Real)'!BQ290*BQ$4/$H$4","v":99.233999846163556},{"$f":"'DATA (Real)'!BR290*BR$4/$H$4","v":101.41714784277917},{"$f":"'DATA (Real)'!BS290*BS$4/$H$4","v":103.6483250953203},{"$f":"'DATA (Real)'!BT290*BT$4/$H$4","v":105.92858824741737},{"$f":"'DATA (Real)'!BU290*BU$4/$H$4","v":108.25901718886054},{"$f":"'DATA (Real)'!BV290*BV$4/$H$4","v":110.64071556701549},{"$f":"'DATA (Real)'!BW290*BW$4/$H$4","v":113.07481130948985},{"$f":"'DATA (Real)'!BX290*BX$4/$H$4","v":115.5624571582986}]
[null,null,{"$f":"'DATA (Real)'!C291","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D291","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E291","v":"New Residential Solar"},null,null,{"$f":"'DATA (Real)'!H291*H$4/$H$4","v":0},{"$f":"'DATA (Real)'!I291*I$4/$H$4","v":0},{"$f":"'DATA (Real)'!J291*J$4/$H$4","v":0},{"$f":"'DATA (Real)'!K291*K$4/$H$4","v":0},{"$f":"'DATA (Real)'!L291*L$4/$H$4","v":0},{"$f":"'DATA (Real)'!M291*M$4/$H$4","v":0},{"$f":"'DATA (Real)'!N291*N$4/$H$4","v":0},{"$f":"'DATA (Real)'!O291*O$4/$H$4","v":0},{"$f":"'DATA (Real)'!P291*P$4/$H$4","v":0},{"$f":"'DATA (Real)'!Q291*Q$4/$H$4","v":0},{"$f":"'DATA (Real)'!R291*R$4/$H$4","v":0},{"$f":"'DATA (Real)'!S291*S$4/$H$4","v":0},{"$f":"'DATA (Real)'!T291*T$4/$H$4","v":0},{"$f":"'DATA (Real)'!U291*U$4/$H$4","v":0},{"$f":"'DATA (Real)'!V291*V$4/$H$4","v":0},{"$f":"'DATA (Real)'!W291*W$4/$H$4","v":0},{"$f":"'DATA (Real)'!X291*X$4/$H$4","v":0},{"$f":"'DATA (Real)'!Y291*Y$4/$H$4","v":0},{"$f":"'DATA (Real)'!Z291*Z$4/$H$4","v":0},{"$f":"'DATA (Real)'!AA291*AA$4/$H$4","v":0},{"$f":"'DATA (Real)'!AB291*AB$4/$H$4","v":0},{"$f":"'DATA (Real)'!AC291*AC$4/$H$4","v":0},{"$f":"'DATA (Real)'!AD291*AD$4/$H$4","v":0},{"$f":"'DATA (Real)'!AE291*AE$4/$H$4","v":0},{"$f":"'DATA (Real)'!AF291*AF$4/$H$4","v":0},{"$f":"'DATA (Real)'!AG291*AG$4/$H$4","v":0},{"$f":"'DATA (Real)'!AH291*AH$4/$H$4","v":0},{"$f":"'DATA (Real)'!AI291*AI$4/$H$4","v":0},{"$f":"'DATA (Real)'!AJ291*AJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AK291*AK$4/$H$4","v":0},{"$f":"'DATA (Real)'!AL291*AL$4/$H$4","v":0},{"$f":"'DATA (Real)'!AM291*AM$4/$H$4","v":0},{"$f":"'DATA (Real)'!AN291*AN$4/$H$4","v":0},{"$f":"'DATA (Real)'!AO291*AO$4/$H$4","v":0},{"$f":"'DATA (Real)'!AP291*AP$4/$H$4","v":0},{"$f":"'DATA (Real)'!AQ291*AQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AR291*AR$4/$H$4","v":0},{"$f":"'DATA (Real)'!AS291*AS$4/$H$4","v":0},{"$f":"'DATA (Real)'!AT291*AT$4/$H$4","v":0},{"$f":"'DATA (Real)'!AU291*AU$4/$H$4","v":0},{"$f":"'DATA (Real)'!AV291*AV$4/$H$4","v":0},{"$f":"'DATA (Real)'!AW291*AW$4/$H$4","v":0},{"$f":"'DATA (Real)'!AX291*AX$4/$H$4","v":0},{"$f":"'DATA (Real)'!AY291*AY$4/$H$4","v":0},{"$f":"'DATA (Real)'!AZ291*AZ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BA291*BA$4/$H$4","v":0},{"$f":"'DATA (Real)'!BB291*BB$4/$H$4","v":0},{"$f":"'DATA (Real)'!BC291*BC$4/$H$4","v":0},{"$f":"'DATA (Real)'!BD291*BD$4/$H$4","v":0},{"$f":"'DATA (Real)'!BE291*BE$4/$H$4","v":0},{"$f":"'DATA (Real)'!BF291*BF$4/$H$4","v":0},{"$f":"'DATA (Real)'!BG291*BG$4/$H$4","v":0},{"$f":"'DATA (Real)'!BH291*BH$4/$H$4","v":0},{"$f":"'DATA (Real)'!BI291*BI$4/$H$4","v":0},{"$f":"'DATA (Real)'!BJ291*BJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BK291*BK$4/$H$4","v":0},{"$f":"'DATA (Real)'!BL291*BL$4/$H$4","v":0},{"$f":"'DATA (Real)'!BM291*BM$4/$H$4","v":0},{"$f":"'DATA (Real)'!BN291*BN$4/$H$4","v":0},{"$f":"'DATA (Real)'!BO291*BO$4/$H$4","v":0},{"$f":"'DATA (Real)'!BP291*BP$4/$H$4","v":0},{"$f":"'DATA (Real)'!BQ291*BQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BR291*BR$4/$H$4","v":0},{"$f":"'DATA (Real)'!BS291*BS$4/$H$4","v":0},{"$f":"'DATA (Real)'!BT291*BT$4/$H$4","v":0},{"$f":"'DATA (Real)'!BU291*BU$4/$H$4","v":0},{"$f":"'DATA (Real)'!BV291*BV$4/$H$4","v":0},{"$f":"'DATA (Real)'!BW291*BW$4/$H$4","v":0},{"$f":"'DATA (Real)'!BX291*BX$4/$H$4","v":0}]
[null,null,{"$f":"'DATA (Real)'!C292","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D292","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E292","v":"New Residential Solar + Storage"},null,null,{"$f":"'DATA (Real)'!H292*H$4/$H$4","v":0},{"$f":"'DATA (Real)'!I292*I$4/$H$4","v":0},{"$f":"'DATA (Real)'!J292*J$4/$H$4","v":0},{"$f":"'DATA (Real)'!K292*K$4/$H$4","v":0},{"$f":"'DATA (Real)'!L292*L$4/$H$4","v":0},{"$f":"'DATA (Real)'!M292*M$4/$H$4","v":0},{"$f":"'DATA (Real)'!N292*N$4/$H$4","v":0},{"$f":"'DATA (Real)'!O292*O$4/$H$4","v":0},{"$f":"'DATA (Real)'!P292*P$4/$H$4","v":0},{"$f":"'DATA (Real)'!Q292*Q$4/$H$4","v":0},{"$f":"'DATA (Real)'!R292*R$4/$H$4","v":0},{"$f":"'DATA (Real)'!S292*S$4/$H$4","v":0},{"$f":"'DATA (Real)'!T292*T$4/$H$4","v":0},{"$f":"'DATA (Real)'!U292*U$4/$H$4","v":0},{"$f":"'DATA (Real)'!V292*V$4/$H$4","v":0},{"$f":"'DATA (Real)'!W292*W$4/$H$4","v":0},{"$f":"'DATA (Real)'!X292*X$4/$H$4","v":0},{"$f":"'DATA (Real)'!Y292*Y$4/$H$4","v":0},{"$f":"'DATA (Real)'!Z292*Z$4/$H$4","v":0},{"$f":"'DATA (Real)'!AA292*AA$4/$H$4","v":0},{"$f":"'DATA (Real)'!AB292*AB$4/$H$4","v":0},{"$f":"'DATA (Real)'!AC292*AC$4/$H$4","v":0},{"$f":"'DATA (Real)'!AD292*AD$4/$H$4","v":0},{"$f":"'DATA (Real)'!AE292*AE$4/$H$4","v":0},{"$f":"'DATA (Real)'!AF292*AF$4/$H$4","v":0},{"$f":"'DATA (Real)'!AG292*AG$4/$H$4","v":0},{"$f":"'DATA (Real)'!AH292*AH$4/$H$4","v":0},{"$f":"'DATA (Real)'!AI292*AI$4/$H$4","v":0},{"$f":"'DATA (Real)'!AJ292*AJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AK292*AK$4/$H$4","v":0},{"$f":"'DATA (Real)'!AL292*AL$4/$H$4","v":0},{"$f":"'DATA (Real)'!AM292*AM$4/$H$4","v":0},{"$f":"'DATA (Real)'!AN292*AN$4/$H$4","v":0},{"$f":"'DATA (Real)'!AO292*AO$4/$H$4","v":0},{"$f":"'DATA (Real)'!AP292*AP$4/$H$4","v":0},{"$f":"'DATA (Real)'!AQ292*AQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AR292*AR$4/$H$4","v":0},{"$f":"'DATA (Real)'!AS292*AS$4/$H$4","v":0},{"$f":"'DATA (Real)'!AT292*AT$4/$H$4","v":0},{"$f":"'DATA (Real)'!AU292*AU$4/$H$4","v":0},{"$f":"'DATA (Real)'!AV292*AV$4/$H$4","v":0},{"$f":"'DATA (Real)'!AW292*AW$4/$H$4","v":0},{"$f":"'DATA (Real)'!AX292*AX$4/$H$4","v":0},{"$f":"'DATA (Real)'!AY292*AY$4/$H$4","v":0},{"$f":"'DATA (Real)'!AZ292*AZ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BA292*BA$4/$H$4","v":0},{"$f":"'DATA (Real)'!BB292*BB$4/$H$4","v":0},{"$f":"'DATA (Real)'!BC292*BC$4/$H$4","v":0},{"$f":"'DATA (Real)'!BD292*BD$4/$H$4","v":0},{"$f":"'DATA (Real)'!BE292*BE$4/$H$4","v":0},{"$f":"'DATA (Real)'!BF292*BF$4/$H$4","v":0},{"$f":"'DATA (Real)'!BG292*BG$4/$H$4","v":0},{"$f":"'DATA (Real)'!BH292*BH$4/$H$4","v":0},{"$f":"'DATA (Real)'!BI292*BI$4/$H$4","v":0},{"$f":"'DATA (Real)'!BJ292*BJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BK292*BK$4/$H$4","v":0},{"$f":"'DATA (Real)'!BL292*BL$4/$H$4","v":0},{"$f":"'DATA (Real)'!BM292*BM$4/$H$4","v":0},{"$f":"'DATA (Real)'!BN292*BN$4/$H$4","v":0},{"$f":"'DATA (Real)'!BO292*BO$4/$H$4","v":0},{"$f":"'DATA (Real)'!BP292*BP$4/$H$4","v":0},{"$f":"'DATA (Real)'!BQ292*BQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BR292*BR$4/$H$4","v":0},{"$f":"'DATA (Real)'!BS292*BS$4/$H$4","v":0},{"$f":"'DATA (Real)'!BT292*BT$4/$H$4","v":0},{"$f":"'DATA (Real)'!BU292*BU$4/$H$4","v":0},{"$f":"'DATA (Real)'!BV292*BV$4/$H$4","v":0},{"$f":"'DATA (Real)'!BW292*BW$4/$H$4","v":0},{"$f":"'DATA (Real)'!BX292*BX$4/$H$4","v":0}]
[null,null,{"$f":"'DATA (Real)'!C293","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D293","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E293","v":"Existing Residential Solar"},null,null,{"$f":"'DATA (Real)'!H293*H$4/$H$4","v":0},{"$f":"'DATA (Real)'!I293*I$4/$H$4","v":0},{"$f":"'DATA (Real)'!J293*J$4/$H$4","v":0},{"$f":"'DATA (Real)'!K293*K$4/$H$4","v":0},{"$f":"'DATA (Real)'!L293*L$4/$H$4","v":0},{"$f":"'DATA (Real)'!M293*M$4/$H$4","v":0},{"$f":"'DATA (Real)'!N293*N$4/$H$4","v":0},{"$f":"'DATA (Real)'!O293*O$4/$H$4","v":0},{"$f":"'DATA (Real)'!P293*P$4/$H$4","v":0},{"$f":"'DATA (Real)'!Q293*Q$4/$H$4","v":0},{"$f":"'DATA (Real)'!R293*R$4/$H$4","v":0},{"$f":"'DATA (Real)'!S293*S$4/$H$4","v":0},{"$f":"'DATA (Real)'!T293*T$4/$H$4","v":0},{"$f":"'DATA (Real)'!U293*U$4/$H$4","v":0},{"$f":"'DATA (Real)'!V293*V$4/$H$4","v":0},{"$f":"'DATA (Real)'!W293*W$4/$H$4","v":0},{"$f":"'DATA (Real)'!X293*X$4/$H$4","v":0},{"$f":"'DATA (Real)'!Y293*Y$4/$H$4","v":0},{"$f":"'DATA (Real)'!Z293*Z$4/$H$4","v":0},{"$f":"'DATA (Real)'!AA293*AA$4/$H$4","v":0},{"$f":"'DATA (Real)'!AB293*AB$4/$H$4","v":0},{"$f":"'DATA (Real)'!AC293*AC$4/$H$4","v":0},{"$f":"'DATA (Real)'!AD293*AD$4/$H$4","v":0},{"$f":"'DATA (Real)'!AE293*AE$4/$H$4","v":0},{"$f":"'DATA (Real)'!AF293*AF$4/$H$4","v":0},{"$f":"'DATA (Real)'!AG293*AG$4/$H$4","v":0},{"$f":"'DATA (Real)'!AH293*AH$4/$H$4","v":0},{"$f":"'DATA (Real)'!AI293*AI$4/$H$4","v":0},{"$f":"'DATA (Real)'!AJ293*AJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AK293*AK$4/$H$4","v":0},{"$f":"'DATA (Real)'!AL293*AL$4/$H$4","v":0},{"$f":"'DATA (Real)'!AM293*AM$4/$H$4","v":0},{"$f":"'DATA (Real)'!AN293*AN$4/$H$4","v":0},{"$f":"'DATA (Real)'!AO293*AO$4/$H$4","v":0},{"$f":"'DATA (Real)'!AP293*AP$4/$H$4","v":0},{"$f":"'DATA (Real)'!AQ293*AQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AR293*AR$4/$H$4","v":0},{"$f":"'DATA (Real)'!AS293*AS$4/$H$4","v":0},{"$f":"'DATA (Real)'!AT293*AT$4/$H$4","v":0},{"$f":"'DATA (Real)'!AU293*AU$4/$H$4","v":0},{"$f":"'DATA (Real)'!AV293*AV$4/$H$4","v":0},{"$f":"'DATA (Real)'!AW293*AW$4/$H$4","v":0},{"$f":"'DATA (Real)'!AX293*AX$4/$H$4","v":0},{"$f":"'DATA (Real)'!AY293*AY$4/$H$4","v":0},{"$f":"'DATA (Real)'!AZ293*AZ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BA293*BA$4/$H$4","v":0},{"$f":"'DATA (Real)'!BB293*BB$4/$H$4","v":0},{"$f":"'DATA (Real)'!BC293*BC$4/$H$4","v":0},{"$f":"'DATA (Real)'!BD293*BD$4/$H$4","v":0},{"$f":"'DATA (Real)'!BE293*BE$4/$H$4","v":0},{"$f":"'DATA (Real)'!BF293*BF$4/$H$4","v":0},{"$f":"'DATA (Real)'!BG293*BG$4/$H$4","v":0},{"$f":"'DATA (Real)'!BH293*BH$4/$H$4","v":0},{"$f":"'DATA (Real)'!BI293*BI$4/$H$4","v":0},{"$f":"'DATA (Real)'!BJ293*BJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BK293*BK$4/$H$4","v":0},{"$f":"'DATA (Real)'!BL293*BL$4/$H$4","v":0},{"$f":"'DATA (Real)'!BM293*BM$4/$H$4","v":0},{"$f":"'DATA (Real)'!BN293*BN$4/$H$4","v":0},{"$f":"'DATA (Real)'!BO293*BO$4/$H$4","v":0},{"$f":"'DATA (Real)'!BP293*BP$4/$H$4","v":0},{"$f":"'DATA (Real)'!BQ293*BQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BR293*BR$4/$H$4","v":0},{"$f":"'DATA (Real)'!BS293*BS$4/$H$4","v":0},{"$f":"'DATA (Real)'!BT293*BT$4/$H$4","v":0},{"$f":"'DATA (Real)'!BU293*BU$4/$H$4","v":0},{"$f":"'DATA (Real)'!BV293*BV$4/$H$4","v":0},{"$f":"'DATA (Real)'!BW293*BW$4/$H$4","v":0},{"$f":"'DATA (Real)'!BX293*BX$4/$H$4","v":0}]
[null,null,{"$f":"'DATA (Real)'!C294","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D294","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E294","v":"Existing Residential Solar + Storage"},null,null,{"$f":"'DATA (Real)'!H294*H$4/$H$4","v":0},{"$f":"'DATA (Real)'!I294*I$4/$H$4","v":0},{"$f":"'DATA (Real)'!J294*J$4/$H$4","v":0},{"$f":"'DATA (Real)'!K294*K$4/$H$4","v":0},{"$f":"'DATA (Real)'!L294*L$4/$H$4","v":0},{"$f":"'DATA (Real)'!M294*M$4/$H$4","v":0},{"$f":"'DATA (Real)'!N294*N$4/$H$4","v":0},{"$f":"'DATA (Real)'!O294*O$4/$H$4","v":0},{"$f":"'DATA (Real)'!P294*P$4/$H$4","v":0},{"$f":"'DATA (Real)'!Q294*Q$4/$H$4","v":0},{"$f":"'DATA (Real)'!R294*R$4/$H$4","v":0},{"$f":"'DATA (Real)'!S294*S$4/$H$4","v":0},{"$f":"'DATA (Real)'!T294*T$4/$H$4","v":0},{"$f":"'DATA (Real)'!U294*U$4/$H$4","v":0},{"$f":"'DATA (Real)'!V294*V$4/$H$4","v":0},{"$f":"'DATA (Real)'!W294*W$4/$H$4","v":0},{"$f":"'DATA (Real)'!X294*X$4/$H$4","v":0},{"$f":"'DATA (Real)'!Y294*Y$4/$H$4","v":0},{"$f":"'DATA (Real)'!Z294*Z$4/$H$4","v":0},{"$f":"'DATA (Real)'!AA294*AA$4/$H$4","v":0},{"$f":"'DATA (Real)'!AB294*AB$4/$H$4","v":0},{"$f":"'DATA (Real)'!AC294*AC$4/$H$4","v":0},{"$f":"'DATA (Real)'!AD294*AD$4/$H$4","v":0},{"$f":"'DATA (Real)'!AE294*AE$4/$H$4","v":0},{"$f":"'DATA (Real)'!AF294*AF$4/$H$4","v":0},{"$f":"'DATA (Real)'!AG294*AG$4/$H$4","v":0},{"$f":"'DATA (Real)'!AH294*AH$4/$H$4","v":0},{"$f":"'DATA (Real)'!AI294*AI$4/$H$4","v":0},{"$f":"'DATA (Real)'!AJ294*AJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AK294*AK$4/$H$4","v":0},{"$f":"'DATA (Real)'!AL294*AL$4/$H$4","v":0},{"$f":"'DATA (Real)'!AM294*AM$4/$H$4","v":0},{"$f":"'DATA (Real)'!AN294*AN$4/$H$4","v":0},{"$f":"'DATA (Real)'!AO294*AO$4/$H$4","v":0},{"$f":"'DATA (Real)'!AP294*AP$4/$H$4","v":0},{"$f":"'DATA (Real)'!AQ294*AQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AR294*AR$4/$H$4","v":0},{"$f":"'DATA (Real)'!AS294*AS$4/$H$4","v":0},{"$f":"'DATA (Real)'!AT294*AT$4/$H$4","v":0},{"$f":"'DATA (Real)'!AU294*AU$4/$H$4","v":0},{"$f":"'DATA (Real)'!AV294*AV$4/$H$4","v":0},{"$f":"'DATA (Real)'!AW294*AW$4/$H$4","v":0},{"$f":"'DATA (Real)'!AX294*AX$4/$H$4","v":0},{"$f":"'DATA (Real)'!AY294*AY$4/$H$4","v":0},{"$f":"'DATA (Real)'!AZ294*AZ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BA294*BA$4/$H$4","v":0},{"$f":"'DATA (Real)'!BB294*BB$4/$H$4","v":0},{"$f":"'DATA (Real)'!BC294*BC$4/$H$4","v":0},{"$f":"'DATA (Real)'!BD294*BD$4/$H$4","v":0},{"$f":"'DATA (Real)'!BE294*BE$4/$H$4","v":0},{"$f":"'DATA (Real)'!BF294*BF$4/$H$4","v":0},{"$f":"'DATA (Real)'!BG294*BG$4/$H$4","v":0},{"$f":"'DATA (Real)'!BH294*BH$4/$H$4","v":0},{"$f":"'DATA (Real)'!BI294*BI$4/$H$4","v":0},{"$f":"'DATA (Real)'!BJ294*BJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BK294*BK$4/$H$4","v":0},{"$f":"'DATA (Real)'!BL294*BL$4/$H$4","v":0},{"$f":"'DATA (Real)'!BM294*BM$4/$H$4","v":0},{"$f":"'DATA (Real)'!BN294*BN$4/$H$4","v":0},{"$f":"'DATA (Real)'!BO294*BO$4/$H$4","v":0},{"$f":"'DATA (Real)'!BP294*BP$4/$H$4","v":0},{"$f":"'DATA (Real)'!BQ294*BQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BR294*BR$4/$H$4","v":0},{"$f":"'DATA (Real)'!BS294*BS$4/$H$4","v":0},{"$f":"'DATA (Real)'!BT294*BT$4/$H$4","v":0},{"$f":"'DATA (Real)'!BU294*BU$4/$H$4","v":0},{"$f":"'DATA (Real)'!BV294*BV$4/$H$4","v":0},{"$f":"'DATA (Real)'!BW294*BW$4/$H$4","v":0},{"$f":"'DATA (Real)'!BX294*BX$4/$H$4","v":0}]
[null,null,{"$f":"'DATA (Real)'!C295","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D295","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E295","v":"Commercial Solar"},null,null,{"$f":"'DATA (Real)'!H295*H$4/$H$4","v":0},{"$f":"'DATA (Real)'!I295*I$4/$H$4","v":0},{"$f":"'DATA (Real)'!J295*J$4/$H$4","v":0},{"$f":"'DATA (Real)'!K295*K$4/$H$4","v":0},{"$f":"'DATA (Real)'!L295*L$4/$H$4","v":0},{"$f":"'DATA (Real)'!M295*M$4/$H$4","v":0},{"$f":"'DATA (Real)'!N295*N$4/$H$4","v":0},{"$f":"'DATA (Real)'!O295*O$4/$H$4","v":0},{"$f":"'DATA (Real)'!P295*P$4/$H$4","v":0},{"$f":"'DATA (Real)'!Q295*Q$4/$H$4","v":0},{"$f":"'DATA (Real)'!R295*R$4/$H$4","v":0},{"$f":"'DATA (Real)'!S295*S$4/$H$4","v":0},{"$f":"'DATA (Real)'!T295*T$4/$H$4","v":0},{"$f":"'DATA (Real)'!U295*U$4/$H$4","v":0},{"$f":"'DATA (Real)'!V295*V$4/$H$4","v":0},{"$f":"'DATA (Real)'!W295*W$4/$H$4","v":0},{"$f":"'DATA (Real)'!X295*X$4/$H$4","v":0},{"$f":"'DATA (Real)'!Y295*Y$4/$H$4","v":0},{"$f":"'DATA (Real)'!Z295*Z$4/$H$4","v":0},{"$f":"'DATA (Real)'!AA295*AA$4/$H$4","v":0},{"$f":"'DATA (Real)'!AB295*AB$4/$H$4","v":0},{"$f":"'DATA (Real)'!AC295*AC$4/$H$4","v":0},{"$f":"'DATA (Real)'!AD295*AD$4/$H$4","v":0},{"$f":"'DATA (Real)'!AE295*AE$4/$H$4","v":0},{"$f":"'DATA (Real)'!AF295*AF$4/$H$4","v":0},{"$f":"'DATA (Real)'!AG295*AG$4/$H$4","v":0},{"$f":"'DATA (Real)'!AH295*AH$4/$H$4","v":0},{"$f":"'DATA (Real)'!AI295*AI$4/$H$4","v":0},{"$f":"'DATA (Real)'!AJ295*AJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AK295*AK$4/$H$4","v":0},{"$f":"'DATA (Real)'!AL295*AL$4/$H$4","v":0},{"$f":"'DATA (Real)'!AM295*AM$4/$H$4","v":0},{"$f":"'DATA (Real)'!AN295*AN$4/$H$4","v":0},{"$f":"'DATA (Real)'!AO295*AO$4/$H$4","v":0},{"$f":"'DATA (Real)'!AP295*AP$4/$H$4","v":0},{"$f":"'DATA (Real)'!AQ295*AQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AR295*AR$4/$H$4","v":0},{"$f":"'DATA (Real)'!AS295*AS$4/$H$4","v":0},{"$f":"'DATA (Real)'!AT295*AT$4/$H$4","v":0},{"$f":"'DATA (Real)'!AU295*AU$4/$H$4","v":0},{"$f":"'DATA (Real)'!AV295*AV$4/$H$4","v":0},{"$f":"'DATA (Real)'!AW295*AW$4/$H$4","v":0},{"$f":"'DATA (Real)'!AX295*AX$4/$H$4","v":0},{"$f":"'DATA (Real)'!AY295*AY$4/$H$4","v":0},{"$f":"'DATA (Real)'!AZ295*AZ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BA295*BA$4/$H$4","v":0},{"$f":"'DATA (Real)'!BB295*BB$4/$H$4","v":0},{"$f":"'DATA (Real)'!BC295*BC$4/$H$4","v":0},{"$f":"'DATA (Real)'!BD295*BD$4/$H$4","v":0},{"$f":"'DATA (Real)'!BE295*BE$4/$H$4","v":0},{"$f":"'DATA (Real)'!BF295*BF$4/$H$4","v":0},{"$f":"'DATA (Real)'!BG295*BG$4/$H$4","v":0},{"$f":"'DATA (Real)'!BH295*BH$4/$H$4","v":0},{"$f":"'DATA (Real)'!BI295*BI$4/$H$4","v":0},{"$f":"'DATA (Real)'!BJ295*BJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BK295*BK$4/$H$4","v":0},{"$f":"'DATA (Real)'!BL295*BL$4/$H$4","v":0},{"$f":"'DATA (Real)'!BM295*BM$4/$H$4","v":0},{"$f":"'DATA (Real)'!BN295*BN$4/$H$4","v":0},{"$f":"'DATA (Real)'!BO295*BO$4/$H$4","v":0},{"$f":"'DATA (Real)'!BP295*BP$4/$H$4","v":0},{"$f":"'DATA (Real)'!BQ295*BQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BR295*BR$4/$H$4","v":0},{"$f":"'DATA (Real)'!BS295*BS$4/$H$4","v":0},{"$f":"'DATA (Real)'!BT295*BT$4/$H$4","v":0},{"$f":"'DATA (Real)'!BU295*BU$4/$H$4","v":0},{"$f":"'DATA (Real)'!BV295*BV$4/$H$4","v":0},{"$f":"'DATA (Real)'!BW295*BW$4/$H$4","v":0},{"$f":"'DATA (Real)'!BX295*BX$4/$H$4","v":0}]
[null,null,{"$f":"'DATA (Real)'!C296","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D296","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E296","v":"Commercial Solar + Storage"},null,null,{"$f":"'DATA (Real)'!H296*H$4/$H$4","v":0},{"$f":"'DATA (Real)'!I296*I$4/$H$4","v":0},{"$f":"'DATA (Real)'!J296*J$4/$H$4","v":0},{"$f":"'DATA (Real)'!K296*K$4/$H$4","v":0},{"$f":"'DATA (Real)'!L296*L$4/$H$4","v":0},{"$f":"'DATA (Real)'!M296*M$4/$H$4","v":0},{"$f":"'DATA (Real)'!N296*N$4/$H$4","v":0},{"$f":"'DATA (Real)'!O296*O$4/$H$4","v":0},{"$f":"'DATA (Real)'!P296*P$4/$H$4","v":0},{"$f":"'DATA (Real)'!Q296*Q$4/$H$4","v":0},{"$f":"'DATA (Real)'!R296*R$4/$H$4","v":0},{"$f":"'DATA (Real)'!S296*S$4/$H$4","v":0},{"$f":"'DATA (Real)'!T296*T$4/$H$4","v":0},{"$f":"'DATA (Real)'!U296*U$4/$H$4","v":0},{"$f":"'DATA (Real)'!V296*V$4/$H$4","v":0},{"$f":"'DATA (Real)'!W296*W$4/$H$4","v":0},{"$f":"'DATA (Real)'!X296*X$4/$H$4","v":0},{"$f":"'DATA (Real)'!Y296*Y$4/$H$4","v":0},{"$f":"'DATA (Real)'!Z296*Z$4/$H$4","v":0},{"$f":"'DATA (Real)'!AA296*AA$4/$H$4","v":0},{"$f":"'DATA (Real)'!AB296*AB$4/$H$4","v":0},{"$f":"'DATA (Real)'!AC296*AC$4/$H$4","v":0},{"$f":"'DATA (Real)'!AD296*AD$4/$H$4","v":0},{"$f":"'DATA (Real)'!AE296*AE$4/$H$4","v":0},{"$f":"'DATA (Real)'!AF296*AF$4/$H$4","v":0},{"$f":"'DATA (Real)'!AG296*AG$4/$H$4","v":0},{"$f":"'DATA (Real)'!AH296*AH$4/$H$4","v":0},{"$f":"'DATA (Real)'!AI296*AI$4/$H$4","v":0},{"$f":"'DATA (Real)'!AJ296*AJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AK296*AK$4/$H$4","v":0},{"$f":"'DATA (Real)'!AL296*AL$4/$H$4","v":0},{"$f":"'DATA (Real)'!AM296*AM$4/$H$4","v":0},{"$f":"'DATA (Real)'!AN296*AN$4/$H$4","v":0},{"$f":"'DATA (Real)'!AO296*AO$4/$H$4","v":0},{"$f":"'DATA (Real)'!AP296*AP$4/$H$4","v":0},{"$f":"'DATA (Real)'!AQ296*AQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AR296*AR$4/$H$4","v":0},{"$f":"'DATA (Real)'!AS296*AS$4/$H$4","v":0},{"$f":"'DATA (Real)'!AT296*AT$4/$H$4","v":0},{"$f":"'DATA (Real)'!AU296*AU$4/$H$4","v":0},{"$f":"'DATA (Real)'!AV296*AV$4/$H$4","v":0},{"$f":"'DATA (Real)'!AW296*AW$4/$H$4","v":0},{"$f":"'DATA (Real)'!AX296*AX$4/$H$4","v":0},{"$f":"'DATA (Real)'!AY296*AY$4/$H$4","v":0},{"$f":"'DATA (Real)'!AZ296*AZ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BA296*BA$4/$H$4","v":0},{"$f":"'DATA (Real)'!BB296*BB$4/$H$4","v":0},{"$f":"'DATA (Real)'!BC296*BC$4/$H$4","v":0},{"$f":"'DATA (Real)'!BD296*BD$4/$H$4","v":0},{"$f":"'DATA (Real)'!BE296*BE$4/$H$4","v":0},{"$f":"'DATA (Real)'!BF296*BF$4/$H$4","v":0},{"$f":"'DATA (Real)'!BG296*BG$4/$H$4","v":0},{"$f":"'DATA (Real)'!BH296*BH$4/$H$4","v":0},{"$f":"'DATA (Real)'!BI296*BI$4/$H$4","v":0},{"$f":"'DATA (Real)'!BJ296*BJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BK296*BK$4/$H$4","v":0},{"$f":"'DATA (Real)'!BL296*BL$4/$H$4","v":0},{"$f":"'DATA (Real)'!BM296*BM$4/$H$4","v":0},{"$f":"'DATA (Real)'!BN296*BN$4/$H$4","v":0},{"$f":"'DATA (Real)'!BO296*BO$4/$H$4","v":0},{"$f":"'DATA (Real)'!BP296*BP$4/$H$4","v":0},{"$f":"'DATA (Real)'!BQ296*BQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BR296*BR$4/$H$4","v":0},{"$f":"'DATA (Real)'!BS296*BS$4/$H$4","v":0},{"$f":"'DATA (Real)'!BT296*BT$4/$H$4","v":0},{"$f":"'DATA (Real)'!BU296*BU$4/$H$4","v":0},{"$f":"'DATA (Real)'!BV296*BV$4/$H$4","v":0},{"$f":"'DATA (Real)'!BW296*BW$4/$H$4","v":0},{"$f":"'DATA (Real)'!BX296*BX$4/$H$4","v":0}]
[null,null,{"$f":"'DATA (Real)'!C297","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D297","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E297","v":"Solar Photovoltaic Fixed Array (5 MW AC)"},null,null,{"$f":"'DATA (Real)'!H297*H$4/$H$4","v":0},{"$f":"'DATA (Real)'!I297*I$4/$H$4","v":0},{"$f":"'DATA (Real)'!J297*J$4/$H$4","v":0},{"$f":"'DATA (Real)'!K297*K$4/$H$4","v":0},{"$f":"'DATA (Real)'!L297*L$4/$H$4","v":0},{"$f":"'DATA (Real)'!M297*M$4/$H$4","v":0},{"$f":"'DATA (Real)'!N297*N$4/$H$4","v":0},{"$f":"'DATA (Real)'!O297*O$4/$H$4","v":0},{"$f":"'DATA (Real)'!P297*P$4/$H$4","v":0},{"$f":"'DATA (Real)'!Q297*Q$4/$H$4","v":0},{"$f":"'DATA (Real)'!R297*R$4/$H$4","v":0},{"$f":"'DATA (Real)'!S297*S$4/$H$4","v":0},{"$f":"'DATA (Real)'!T297*T$4/$H$4","v":0},{"$f":"'DATA (Real)'!U297*U$4/$H$4","v":0},{"$f":"'DATA (Real)'!V297*V$4/$H$4","v":0},{"$f":"'DATA (Real)'!W297*W$4/$H$4","v":0},{"$f":"'DATA (Real)'!X297*X$4/$H$4","v":0},{"$f":"'DATA (Real)'!Y297*Y$4/$H$4","v":0},{"$f":"'DATA (Real)'!Z297*Z$4/$H$4","v":0},{"$f":"'DATA (Real)'!AA297*AA$4/$H$4","v":0},{"$f":"'DATA (Real)'!AB297*AB$4/$H$4","v":0},{"$f":"'DATA (Real)'!AC297*AC$4/$H$4","v":0},{"$f":"'DATA (Real)'!AD297*AD$4/$H$4","v":0},{"$f":"'DATA (Real)'!AE297*AE$4/$H$4","v":0},{"$f":"'DATA (Real)'!AF297*AF$4/$H$4","v":0},{"$f":"'DATA (Real)'!AG297*AG$4/$H$4","v":0},{"$f":"'DATA (Real)'!AH297*AH$4/$H$4","v":0},{"$f":"'DATA (Real)'!AI297*AI$4/$H$4","v":0},{"$f":"'DATA (Real)'!AJ297*AJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AK297*AK$4/$H$4","v":0},{"$f":"'DATA (Real)'!AL297*AL$4/$H$4","v":0},{"$f":"'DATA (Real)'!AM297*AM$4/$H$4","v":0},{"$f":"'DATA (Real)'!AN297*AN$4/$H$4","v":0},{"$f":"'DATA (Real)'!AO297*AO$4/$H$4","v":0},{"$f":"'DATA (Real)'!AP297*AP$4/$H$4","v":0},{"$f":"'DATA (Real)'!AQ297*AQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AR297*AR$4/$H$4","v":0},{"$f":"'DATA (Real)'!AS297*AS$4/$H$4","v":0},{"$f":"'DATA (Real)'!AT297*AT$4/$H$4","v":0},{"$f":"'DATA (Real)'!AU297*AU$4/$H$4","v":0},{"$f":"'DATA (Real)'!AV297*AV$4/$H$4","v":0},{"$f":"'DATA (Real)'!AW297*AW$4/$H$4","v":0},{"$f":"'DATA (Real)'!AX297*AX$4/$H$4","v":0},{"$f":"'DATA (Real)'!AY297*AY$4/$H$4","v":0},{"$f":"'DATA (Real)'!AZ297*AZ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BA297*BA$4/$H$4","v":0},{"$f":"'DATA (Real)'!BB297*BB$4/$H$4","v":0},{"$f":"'DATA (Real)'!BC297*BC$4/$H$4","v":0},{"$f":"'DATA (Real)'!BD297*BD$4/$H$4","v":0},{"$f":"'DATA (Real)'!BE297*BE$4/$H$4","v":0},{"$f":"'DATA (Real)'!BF297*BF$4/$H$4","v":0},{"$f":"'DATA (Real)'!BG297*BG$4/$H$4","v":0},{"$f":"'DATA (Real)'!BH297*BH$4/$H$4","v":0},{"$f":"'DATA (Real)'!BI297*BI$4/$H$4","v":0},{"$f":"'DATA (Real)'!BJ297*BJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BK297*BK$4/$H$4","v":0},{"$f":"'DATA (Real)'!BL297*BL$4/$H$4","v":0},{"$f":"'DATA (Real)'!BM297*BM$4/$H$4","v":0},{"$f":"'DATA (Real)'!BN297*BN$4/$H$4","v":0},{"$f":"'DATA (Real)'!BO297*BO$4/$H$4","v":0},{"$f":"'DATA (Real)'!BP297*BP$4/$H$4","v":0},{"$f":"'DATA (Real)'!BQ297*BQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BR297*BR$4/$H$4","v":0},{"$f":"'DATA (Real)'!BS297*BS$4/$H$4","v":0},{"$f":"'DATA (Real)'!BT297*BT$4/$H$4","v":0},{"$f":"'DATA (Real)'!BU297*BU$4/$H$4","v":0},{"$f":"'DATA (Real)'!BV297*BV$4/$H$4","v":0},{"$f":"'DATA (Real)'!BW297*BW$4/$H$4","v":0},{"$f":"'DATA (Real)'!BX297*BX$4/$H$4","v":0}]
[null,null,{"$f":"'DATA (Real)'!C298","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D298","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E298","v":"Solar Photovoltaic Fixed Array (5 MW AC) + Storage"},null,null,{"$f":"'DATA (Real)'!H298*H$4/$H$4","v":0},{"$f":"'DATA (Real)'!I298*I$4/$H$4","v":0},{"$f":"'DATA (Real)'!J298*J$4/$H$4","v":0},{"$f":"'DATA (Real)'!K298*K$4/$H$4","v":0},{"$f":"'DATA (Real)'!L298*L$4/$H$4","v":0},{"$f":"'DATA (Real)'!M298*M$4/$H$4","v":0},{"$f":"'DATA (Real)'!N298*N$4/$H$4","v":0},{"$f":"'DATA (Real)'!O298*O$4/$H$4","v":0},{"$f":"'DATA (Real)'!P298*P$4/$H$4","v":0},{"$f":"'DATA (Real)'!Q298*Q$4/$H$4","v":0},{"$f":"'DATA (Real)'!R298*R$4/$H$4","v":0},{"$f":"'DATA (Real)'!S298*S$4/$H$4","v":0},{"$f":"'DATA (Real)'!T298*T$4/$H$4","v":0},{"$f":"'DATA (Real)'!U298*U$4/$H$4","v":0},{"$f":"'DATA (Real)'!V298*V$4/$H$4","v":0},{"$f":"'DATA (Real)'!W298*W$4/$H$4","v":0},{"$f":"'DATA (Real)'!X298*X$4/$H$4","v":0},{"$f":"'DATA (Real)'!Y298*Y$4/$H$4","v":0},{"$f":"'DATA (Real)'!Z298*Z$4/$H$4","v":0},{"$f":"'DATA (Real)'!AA298*AA$4/$H$4","v":0},{"$f":"'DATA (Real)'!AB298*AB$4/$H$4","v":0},{"$f":"'DATA (Real)'!AC298*AC$4/$H$4","v":0},{"$f":"'DATA (Real)'!AD298*AD$4/$H$4","v":0},{"$f":"'DATA (Real)'!AE298*AE$4/$H$4","v":0},{"$f":"'DATA (Real)'!AF298*AF$4/$H$4","v":0},{"$f":"'DATA (Real)'!AG298*AG$4/$H$4","v":0},{"$f":"'DATA (Real)'!AH298*AH$4/$H$4","v":0},{"$f":"'DATA (Real)'!AI298*AI$4/$H$4","v":0},{"$f":"'DATA (Real)'!AJ298*AJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AK298*AK$4/$H$4","v":0},{"$f":"'DATA (Real)'!AL298*AL$4/$H$4","v":0},{"$f":"'DATA (Real)'!AM298*AM$4/$H$4","v":0},{"$f":"'DATA (Real)'!AN298*AN$4/$H$4","v":0},{"$f":"'DATA (Real)'!AO298*AO$4/$H$4","v":0},{"$f":"'DATA (Real)'!AP298*AP$4/$H$4","v":0},{"$f":"'DATA (Real)'!AQ298*AQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AR298*AR$4/$H$4","v":0},{"$f":"'DATA (Real)'!AS298*AS$4/$H$4","v":0},{"$f":"'DATA (Real)'!AT298*AT$4/$H$4","v":0},{"$f":"'DATA (Real)'!AU298*AU$4/$H$4","v":0},{"$f":"'DATA (Real)'!AV298*AV$4/$H$4","v":0},{"$f":"'DATA (Real)'!AW298*AW$4/$H$4","v":0},{"$f":"'DATA (Real)'!AX298*AX$4/$H$4","v":0},{"$f":"'DATA (Real)'!AY298*AY$4/$H$4","v":0},{"$f":"'DATA (Real)'!AZ298*AZ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BA298*BA$4/$H$4","v":0},{"$f":"'DATA (Real)'!BB298*BB$4/$H$4","v":0},{"$f":"'DATA (Real)'!BC298*BC$4/$H$4","v":0},{"$f":"'DATA (Real)'!BD298*BD$4/$H$4","v":0},{"$f":"'DATA (Real)'!BE298*BE$4/$H$4","v":0},{"$f":"'DATA (Real)'!BF298*BF$4/$H$4","v":0},{"$f":"'DATA (Real)'!BG298*BG$4/$H$4","v":0},{"$f":"'DATA (Real)'!BH298*BH$4/$H$4","v":0},{"$f":"'DATA (Real)'!BI298*BI$4/$H$4","v":0},{"$f":"'DATA (Real)'!BJ298*BJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BK298*BK$4/$H$4","v":0},{"$f":"'DATA (Real)'!BL298*BL$4/$H$4","v":0},{"$f":"'DATA (Real)'!BM298*BM$4/$H$4","v":0},{"$f":"'DATA (Real)'!BN298*BN$4/$H$4","v":0},{"$f":"'DATA (Real)'!BO298*BO$4/$H$4","v":0},{"$f":"'DATA (Real)'!BP298*BP$4/$H$4","v":0},{"$f":"'DATA (Real)'!BQ298*BQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BR298*BR$4/$H$4","v":0},{"$f":"'DATA (Real)'!BS298*BS$4/$H$4","v":0},{"$f":"'DATA (Real)'!BT298*BT$4/$H$4","v":0},{"$f":"'DATA (Real)'!BU298*BU$4/$H$4","v":0},{"$f":"'DATA (Real)'!BV298*BV$4/$H$4","v":0},{"$f":"'DATA (Real)'!BW298*BW$4/$H$4","v":0},{"$f":"'DATA (Real)'!BX298*BX$4/$H$4","v":0}]
[null,null,{"$f":"'DATA (Real)'!C299","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D299","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E299","v":"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)"},null,null,{"$f":"'DATA (Real)'!H299*H$4/$H$4","v":0},{"$f":"'DATA (Real)'!I299*I$4/$H$4","v":0},{"$f":"'DATA (Real)'!J299*J$4/$H$4","v":0},{"$f":"'DATA (Real)'!K299*K$4/$H$4","v":0},{"$f":"'DATA (Real)'!L299*L$4/$H$4","v":0},{"$f":"'DATA (Real)'!M299*M$4/$H$4","v":0},{"$f":"'DATA (Real)'!N299*N$4/$H$4","v":0},{"$f":"'DATA (Real)'!O299*O$4/$H$4","v":0},{"$f":"'DATA (Real)'!P299*P$4/$H$4","v":0},{"$f":"'DATA (Real)'!Q299*Q$4/$H$4","v":0},{"$f":"'DATA (Real)'!R299*R$4/$H$4","v":0},{"$f":"'DATA (Real)'!S299*S$4/$H$4","v":0},{"$f":"'DATA (Real)'!T299*T$4/$H$4","v":0},{"$f":"'DATA (Real)'!U299*U$4/$H$4","v":0},{"$f":"'DATA (Real)'!V299*V$4/$H$4","v":0},{"$f":"'DATA (Real)'!W299*W$4/$H$4","v":0},{"$f":"'DATA (Real)'!X299*X$4/$H$4","v":0},{"$f":"'DATA (Real)'!Y299*Y$4/$H$4","v":0},{"$f":"'DATA (Real)'!Z299*Z$4/$H$4","v":0},{"$f":"'DATA (Real)'!AA299*AA$4/$H$4","v":0},{"$f":"'DATA (Real)'!AB299*AB$4/$H$4","v":0},{"$f":"'DATA (Real)'!AC299*AC$4/$H$4","v":0},{"$f":"'DATA (Real)'!AD299*AD$4/$H$4","v":0},{"$f":"'DATA (Real)'!AE299*AE$4/$H$4","v":0},{"$f":"'DATA (Real)'!AF299*AF$4/$H$4","v":0},{"$f":"'DATA (Real)'!AG299*AG$4/$H$4","v":0},{"$f":"'DATA (Real)'!AH299*AH$4/$H$4","v":0},{"$f":"'DATA (Real)'!AI299*AI$4/$H$4","v":0},{"$f":"'DATA (Real)'!AJ299*AJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AK299*AK$4/$H$4","v":0},{"$f":"'DATA (Real)'!AL299*AL$4/$H$4","v":0},{"$f":"'DATA (Real)'!AM299*AM$4/$H$4","v":0},{"$f":"'DATA (Real)'!AN299*AN$4/$H$4","v":0},{"$f":"'DATA (Real)'!AO299*AO$4/$H$4","v":0},{"$f":"'DATA (Real)'!AP299*AP$4/$H$4","v":0},{"$f":"'DATA (Real)'!AQ299*AQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AR299*AR$4/$H$4","v":0},{"$f":"'DATA (Real)'!AS299*AS$4/$H$4","v":0},{"$f":"'DATA (Real)'!AT299*AT$4/$H$4","v":0},{"$f":"'DATA (Real)'!AU299*AU$4/$H$4","v":0},{"$f":"'DATA (Real)'!AV299*AV$4/$H$4","v":0},{"$f":"'DATA (Real)'!AW299*AW$4/$H$4","v":0},{"$f":"'DATA (Real)'!AX299*AX$4/$H$4","v":0},{"$f":"'DATA (Real)'!AY299*AY$4/$H$4","v":0},{"$f":"'DATA (Real)'!AZ299*AZ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BA299*BA$4/$H$4","v":0},{"$f":"'DATA (Real)'!BB299*BB$4/$H$4","v":0},{"$f":"'DATA (Real)'!BC299*BC$4/$H$4","v":0},{"$f":"'DATA (Real)'!BD299*BD$4/$H$4","v":0},{"$f":"'DATA (Real)'!BE299*BE$4/$H$4","v":0},{"$f":"'DATA (Real)'!BF299*BF$4/$H$4","v":0},{"$f":"'DATA (Real)'!BG299*BG$4/$H$4","v":0},{"$f":"'DATA (Real)'!BH299*BH$4/$H$4","v":0},{"$f":"'DATA (Real)'!BI299*BI$4/$H$4","v":0},{"$f":"'DATA (Real)'!BJ299*BJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BK299*BK$4/$H$4","v":0},{"$f":"'DATA (Real)'!BL299*BL$4/$H$4","v":0},{"$f":"'DATA (Real)'!BM299*BM$4/$H$4","v":0},{"$f":"'DATA (Real)'!BN299*BN$4/$H$4","v":0},{"$f":"'DATA (Real)'!BO299*BO$4/$H$4","v":0},{"$f":"'DATA (Real)'!BP299*BP$4/$H$4","v":0},{"$f":"'DATA (Real)'!BQ299*BQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BR299*BR$4/$H$4","v":0},{"$f":"'DATA (Real)'!BS299*BS$4/$H$4","v":0},{"$f":"'DATA (Real)'!BT299*BT$4/$H$4","v":0},{"$f":"'DATA (Real)'!BU299*BU$4/$H$4","v":0},{"$f":"'DATA (Real)'!BV299*BV$4/$H$4","v":0},{"$f":"'DATA (Real)'!BW299*BW$4/$H$4","v":0},{"$f":"'DATA (Real)'!BX299*BX$4/$H$4","v":0}]
[null,null,{"$f":"'DATA (Real)'!C300","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D300","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E300","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,null,{"$f":"'DATA (Real)'!H300*H$4/$H$4","v":0},{"$f":"'DATA (Real)'!I300*I$4/$H$4","v":0},{"$f":"'DATA (Real)'!J300*J$4/$H$4","v":0},{"$f":"'DATA (Real)'!K300*K$4/$H$4","v":0},{"$f":"'DATA (Real)'!L300*L$4/$H$4","v":0},{"$f":"'DATA (Real)'!M300*M$4/$H$4","v":0},{"$f":"'DATA (Real)'!N300*N$4/$H$4","v":0},{"$f":"'DATA (Real)'!O300*O$4/$H$4","v":0},{"$f":"'DATA (Real)'!P300*P$4/$H$4","v":0},{"$f":"'DATA (Real)'!Q300*Q$4/$H$4","v":0},{"$f":"'DATA (Real)'!R300*R$4/$H$4","v":0},{"$f":"'DATA (Real)'!S300*S$4/$H$4","v":0},{"$f":"'DATA (Real)'!T300*T$4/$H$4","v":0},{"$f":"'DATA (Real)'!U300*U$4/$H$4","v":0},{"$f":"'DATA (Real)'!V300*V$4/$H$4","v":0},{"$f":"'DATA (Real)'!W300*W$4/$H$4","v":0},{"$f":"'DATA (Real)'!X300*X$4/$H$4","v":0},{"$f":"'DATA (Real)'!Y300*Y$4/$H$4","v":0},{"$f":"'DATA (Real)'!Z300*Z$4/$H$4","v":0},{"$f":"'DATA (Real)'!AA300*AA$4/$H$4","v":0},{"$f":"'DATA (Real)'!AB300*AB$4/$H$4","v":0},{"$f":"'DATA (Real)'!AC300*AC$4/$H$4","v":0},{"$f":"'DATA (Real)'!AD300*AD$4/$H$4","v":0},{"$f":"'DATA (Real)'!AE300*AE$4/$H$4","v":0},{"$f":"'DATA (Real)'!AF300*AF$4/$H$4","v":0},{"$f":"'DATA (Real)'!AG300*AG$4/$H$4","v":0},{"$f":"'DATA (Real)'!AH300*AH$4/$H$4","v":0},{"$f":"'DATA (Real)'!AI300*AI$4/$H$4","v":0},{"$f":"'DATA (Real)'!AJ300*AJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AK300*AK$4/$H$4","v":0},{"$f":"'DATA (Real)'!AL300*AL$4/$H$4","v":0},{"$f":"'DATA (Real)'!AM300*AM$4/$H$4","v":0},{"$f":"'DATA (Real)'!AN300*AN$4/$H$4","v":0},{"$f":"'DATA (Real)'!AO300*AO$4/$H$4","v":0},{"$f":"'DATA (Real)'!AP300*AP$4/$H$4","v":0},{"$f":"'DATA (Real)'!AQ300*AQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AR300*AR$4/$H$4","v":0},{"$f":"'DATA (Real)'!AS300*AS$4/$H$4","v":0},{"$f":"'DATA (Real)'!AT300*AT$4/$H$4","v":0},{"$f":"'DATA (Real)'!AU300*AU$4/$H$4","v":0},{"$f":"'DATA (Real)'!AV300*AV$4/$H$4","v":0},{"$f":"'DATA (Real)'!AW300*AW$4/$H$4","v":0},{"$f":"'DATA (Real)'!AX300*AX$4/$H$4","v":0},{"$f":"'DATA (Real)'!AY300*AY$4/$H$4","v":0},{"$f":"'DATA (Real)'!AZ300*AZ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BA300*BA$4/$H$4","v":0},{"$f":"'DATA (Real)'!BB300*BB$4/$H$4","v":0},{"$f":"'DATA (Real)'!BC300*BC$4/$H$4","v":0},{"$f":"'DATA (Real)'!BD300*BD$4/$H$4","v":0},{"$f":"'DATA (Real)'!BE300*BE$4/$H$4","v":0},{"$f":"'DATA (Real)'!BF300*BF$4/$H$4","v":0},{"$f":"'DATA (Real)'!BG300*BG$4/$H$4","v":0},{"$f":"'DATA (Real)'!BH300*BH$4/$H$4","v":0},{"$f":"'DATA (Real)'!BI300*BI$4/$H$4","v":0},{"$f":"'DATA (Real)'!BJ300*BJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BK300*BK$4/$H$4","v":0},{"$f":"'DATA (Real)'!BL300*BL$4/$H$4","v":0},{"$f":"'DATA (Real)'!BM300*BM$4/$H$4","v":0},{"$f":"'DATA (Real)'!BN300*BN$4/$H$4","v":0},{"$f":"'DATA (Real)'!BO300*BO$4/$H$4","v":0},{"$f":"'DATA (Real)'!BP300*BP$4/$H$4","v":0},{"$f":"'DATA (Real)'!BQ300*BQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BR300*BR$4/$H$4","v":0},{"$f":"'DATA (Real)'!BS300*BS$4/$H$4","v":0},{"$f":"'DATA (Real)'!BT300*BT$4/$H$4","v":0},{"$f":"'DATA (Real)'!BU300*BU$4/$H$4","v":0},{"$f":"'DATA (Real)'!BV300*BV$4/$H$4","v":0},{"$f":"'DATA (Real)'!BW300*BW$4/$H$4","v":0},{"$f":"'DATA (Real)'!BX300*BX$4/$H$4","v":0}]
[null,null,{"$f":"'DATA (Real)'!C301","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D301","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E301","v":"100 MW/400 MWh Lithium-ion w/Solar"},null,null,{"$f":"'DATA (Real)'!H301*H$4/$H$4","v":0},{"$f":"'DATA (Real)'!I301*I$4/$H$4","v":0},{"$f":"'DATA (Real)'!J301*J$4/$H$4","v":0},{"$f":"'DATA (Real)'!K301*K$4/$H$4","v":0},{"$f":"'DATA (Real)'!L301*L$4/$H$4","v":0},{"$f":"'DATA (Real)'!M301*M$4/$H$4","v":0},{"$f":"'DATA (Real)'!N301*N$4/$H$4","v":0},{"$f":"'DATA (Real)'!O301*O$4/$H$4","v":0},{"$f":"'DATA (Real)'!P301*P$4/$H$4","v":0},{"$f":"'DATA (Real)'!Q301*Q$4/$H$4","v":0},{"$f":"'DATA (Real)'!R301*R$4/$H$4","v":0},{"$f":"'DATA (Real)'!S301*S$4/$H$4","v":0},{"$f":"'DATA (Real)'!T301*T$4/$H$4","v":0},{"$f":"'DATA (Real)'!U301*U$4/$H$4","v":0},{"$f":"'DATA (Real)'!V301*V$4/$H$4","v":0},{"$f":"'DATA (Real)'!W301*W$4/$H$4","v":0},{"$f":"'DATA (Real)'!X301*X$4/$H$4","v":0},{"$f":"'DATA (Real)'!Y301*Y$4/$H$4","v":0},{"$f":"'DATA (Real)'!Z301*Z$4/$H$4","v":0},{"$f":"'DATA (Real)'!AA301*AA$4/$H$4","v":0},{"$f":"'DATA (Real)'!AB301*AB$4/$H$4","v":0},{"$f":"'DATA (Real)'!AC301*AC$4/$H$4","v":0},{"$f":"'DATA (Real)'!AD301*AD$4/$H$4","v":0},{"$f":"'DATA (Real)'!AE301*AE$4/$H$4","v":0},{"$f":"'DATA (Real)'!AF301*AF$4/$H$4","v":0},{"$f":"'DATA (Real)'!AG301*AG$4/$H$4","v":0},{"$f":"'DATA (Real)'!AH301*AH$4/$H$4","v":0},{"$f":"'DATA (Real)'!AI301*AI$4/$H$4","v":0},{"$f":"'DATA (Real)'!AJ301*AJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AK301*AK$4/$H$4","v":0},{"$f":"'DATA (Real)'!AL301*AL$4/$H$4","v":0},{"$f":"'DATA (Real)'!AM301*AM$4/$H$4","v":0},{"$f":"'DATA (Real)'!AN301*AN$4/$H$4","v":0},{"$f":"'DATA (Real)'!AO301*AO$4/$H$4","v":0},{"$f":"'DATA (Real)'!AP301*AP$4/$H$4","v":0},{"$f":"'DATA (Real)'!AQ301*AQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AR301*AR$4/$H$4","v":0},{"$f":"'DATA (Real)'!AS301*AS$4/$H$4","v":0},{"$f":"'DATA (Real)'!AT301*AT$4/$H$4","v":0},{"$f":"'DATA (Real)'!AU301*AU$4/$H$4","v":0},{"$f":"'DATA (Real)'!AV301*AV$4/$H$4","v":0},{"$f":"'DATA (Real)'!AW301*AW$4/$H$4","v":0},{"$f":"'DATA (Real)'!AX301*AX$4/$H$4","v":0},{"$f":"'DATA (Real)'!AY301*AY$4/$H$4","v":0},{"$f":"'DATA (Real)'!AZ301*AZ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BA301*BA$4/$H$4","v":0},{"$f":"'DATA (Real)'!BB301*BB$4/$H$4","v":0},{"$f":"'DATA (Real)'!BC301*BC$4/$H$4","v":0},{"$f":"'DATA (Real)'!BD301*BD$4/$H$4","v":0},{"$f":"'DATA (Real)'!BE301*BE$4/$H$4","v":0},{"$f":"'DATA (Real)'!BF301*BF$4/$H$4","v":0},{"$f":"'DATA (Real)'!BG301*BG$4/$H$4","v":0},{"$f":"'DATA (Real)'!BH301*BH$4/$H$4","v":0},{"$f":"'DATA (Real)'!BI301*BI$4/$H$4","v":0},{"$f":"'DATA (Real)'!BJ301*BJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BK301*BK$4/$H$4","v":0},{"$f":"'DATA (Real)'!BL301*BL$4/$H$4","v":0},{"$f":"'DATA (Real)'!BM301*BM$4/$H$4","v":0},{"$f":"'DATA (Real)'!BN301*BN$4/$H$4","v":0},{"$f":"'DATA (Real)'!BO301*BO$4/$H$4","v":0},{"$f":"'DATA (Real)'!BP301*BP$4/$H$4","v":0},{"$f":"'DATA (Real)'!BQ301*BQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BR301*BR$4/$H$4","v":0},{"$f":"'DATA (Real)'!BS301*BS$4/$H$4","v":0},{"$f":"'DATA (Real)'!BT301*BT$4/$H$4","v":0},{"$f":"'DATA (Real)'!BU301*BU$4/$H$4","v":0},{"$f":"'DATA (Real)'!BV301*BV$4/$H$4","v":0},{"$f":"'DATA (Real)'!BW301*BW$4/$H$4","v":0},{"$f":"'DATA (Real)'!BX301*BX$4/$H$4","v":0}]
[null,null,{"$f":"'DATA (Real)'!C302","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D302","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E302","v":"100 MW/200 MWh Lithium-ion w/Solar"},null,null,{"$f":"'DATA (Real)'!H302*H$4/$H$4","v":0},{"$f":"'DATA (Real)'!I302*I$4/$H$4","v":0},{"$f":"'DATA (Real)'!J302*J$4/$H$4","v":0},{"$f":"'DATA (Real)'!K302*K$4/$H$4","v":0},{"$f":"'DATA (Real)'!L302*L$4/$H$4","v":0},{"$f":"'DATA (Real)'!M302*M$4/$H$4","v":0},{"$f":"'DATA (Real)'!N302*N$4/$H$4","v":0},{"$f":"'DATA (Real)'!O302*O$4/$H$4","v":0},{"$f":"'DATA (Real)'!P302*P$4/$H$4","v":0},{"$f":"'DATA (Real)'!Q302*Q$4/$H$4","v":0},{"$f":"'DATA (Real)'!R302*R$4/$H$4","v":0},{"$f":"'DATA (Real)'!S302*S$4/$H$4","v":0},{"$f":"'DATA (Real)'!T302*T$4/$H$4","v":0},{"$f":"'DATA (Real)'!U302*U$4/$H$4","v":0},{"$f":"'DATA (Real)'!V302*V$4/$H$4","v":0},{"$f":"'DATA (Real)'!W302*W$4/$H$4","v":0},{"$f":"'DATA (Real)'!X302*X$4/$H$4","v":0},{"$f":"'DATA (Real)'!Y302*Y$4/$H$4","v":0},{"$f":"'DATA (Real)'!Z302*Z$4/$H$4","v":0},{"$f":"'DATA (Real)'!AA302*AA$4/$H$4","v":0},{"$f":"'DATA (Real)'!AB302*AB$4/$H$4","v":0},{"$f":"'DATA (Real)'!AC302*AC$4/$H$4","v":0},{"$f":"'DATA (Real)'!AD302*AD$4/$H$4","v":0},{"$f":"'DATA (Real)'!AE302*AE$4/$H$4","v":0},{"$f":"'DATA (Real)'!AF302*AF$4/$H$4","v":0},{"$f":"'DATA (Real)'!AG302*AG$4/$H$4","v":0},{"$f":"'DATA (Real)'!AH302*AH$4/$H$4","v":0},{"$f":"'DATA (Real)'!AI302*AI$4/$H$4","v":0},{"$f":"'DATA (Real)'!AJ302*AJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AK302*AK$4/$H$4","v":0},{"$f":"'DATA (Real)'!AL302*AL$4/$H$4","v":0},{"$f":"'DATA (Real)'!AM302*AM$4/$H$4","v":0},{"$f":"'DATA (Real)'!AN302*AN$4/$H$4","v":0},{"$f":"'DATA (Real)'!AO302*AO$4/$H$4","v":0},{"$f":"'DATA (Real)'!AP302*AP$4/$H$4","v":0},{"$f":"'DATA (Real)'!AQ302*AQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AR302*AR$4/$H$4","v":0},{"$f":"'DATA (Real)'!AS302*AS$4/$H$4","v":0},{"$f":"'DATA (Real)'!AT302*AT$4/$H$4","v":0},{"$f":"'DATA (Real)'!AU302*AU$4/$H$4","v":0},{"$f":"'DATA (Real)'!AV302*AV$4/$H$4","v":0},{"$f":"'DATA (Real)'!AW302*AW$4/$H$4","v":0},{"$f":"'DATA (Real)'!AX302*AX$4/$H$4","v":0},{"$f":"'DATA (Real)'!AY302*AY$4/$H$4","v":0},{"$f":"'DATA (Real)'!AZ302*AZ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BA302*BA$4/$H$4","v":0},{"$f":"'DATA (Real)'!BB302*BB$4/$H$4","v":0},{"$f":"'DATA (Real)'!BC302*BC$4/$H$4","v":0},{"$f":"'DATA (Real)'!BD302*BD$4/$H$4","v":0},{"$f":"'DATA (Real)'!BE302*BE$4/$H$4","v":0},{"$f":"'DATA (Real)'!BF302*BF$4/$H$4","v":0},{"$f":"'DATA (Real)'!BG302*BG$4/$H$4","v":0},{"$f":"'DATA (Real)'!BH302*BH$4/$H$4","v":0},{"$f":"'DATA (Real)'!BI302*BI$4/$H$4","v":0},{"$f":"'DATA (Real)'!BJ302*BJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BK302*BK$4/$H$4","v":0},{"$f":"'DATA (Real)'!BL302*BL$4/$H$4","v":0},{"$f":"'DATA (Real)'!BM302*BM$4/$H$4","v":0},{"$f":"'DATA (Real)'!BN302*BN$4/$H$4","v":0},{"$f":"'DATA (Real)'!BO302*BO$4/$H$4","v":0},{"$f":"'DATA (Real)'!BP302*BP$4/$H$4","v":0},{"$f":"'DATA (Real)'!BQ302*BQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BR302*BR$4/$H$4","v":0},{"$f":"'DATA (Real)'!BS302*BS$4/$H$4","v":0},{"$f":"'DATA (Real)'!BT302*BT$4/$H$4","v":0},{"$f":"'DATA (Real)'!BU302*BU$4/$H$4","v":0},{"$f":"'DATA (Real)'!BV302*BV$4/$H$4","v":0},{"$f":"'DATA (Real)'!BW302*BW$4/$H$4","v":0},{"$f":"'DATA (Real)'!BX302*BX$4/$H$4","v":0}]
[null,null,{"$f":"'DATA (Real)'!C303","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D303","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E303","v":"50 MW/200 MWh Lithium-ion w/Solar"},null,null,{"$f":"'DATA (Real)'!H303*H$4/$H$4","v":0},{"$f":"'DATA (Real)'!I303*I$4/$H$4","v":0},{"$f":"'DATA (Real)'!J303*J$4/$H$4","v":0},{"$f":"'DATA (Real)'!K303*K$4/$H$4","v":0},{"$f":"'DATA (Real)'!L303*L$4/$H$4","v":0},{"$f":"'DATA (Real)'!M303*M$4/$H$4","v":0},{"$f":"'DATA (Real)'!N303*N$4/$H$4","v":0},{"$f":"'DATA (Real)'!O303*O$4/$H$4","v":0},{"$f":"'DATA (Real)'!P303*P$4/$H$4","v":0},{"$f":"'DATA (Real)'!Q303*Q$4/$H$4","v":0},{"$f":"'DATA (Real)'!R303*R$4/$H$4","v":0},{"$f":"'DATA (Real)'!S303*S$4/$H$4","v":0},{"$f":"'DATA (Real)'!T303*T$4/$H$4","v":0},{"$f":"'DATA (Real)'!U303*U$4/$H$4","v":0},{"$f":"'DATA (Real)'!V303*V$4/$H$4","v":0},{"$f":"'DATA (Real)'!W303*W$4/$H$4","v":0},{"$f":"'DATA (Real)'!X303*X$4/$H$4","v":0},{"$f":"'DATA (Real)'!Y303*Y$4/$H$4","v":0},{"$f":"'DATA (Real)'!Z303*Z$4/$H$4","v":0},{"$f":"'DATA (Real)'!AA303*AA$4/$H$4","v":0},{"$f":"'DATA (Real)'!AB303*AB$4/$H$4","v":0},{"$f":"'DATA (Real)'!AC303*AC$4/$H$4","v":0},{"$f":"'DATA (Real)'!AD303*AD$4/$H$4","v":0},{"$f":"'DATA (Real)'!AE303*AE$4/$H$4","v":0},{"$f":"'DATA (Real)'!AF303*AF$4/$H$4","v":0},{"$f":"'DATA (Real)'!AG303*AG$4/$H$4","v":0},{"$f":"'DATA (Real)'!AH303*AH$4/$H$4","v":0},{"$f":"'DATA (Real)'!AI303*AI$4/$H$4","v":0},{"$f":"'DATA (Real)'!AJ303*AJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AK303*AK$4/$H$4","v":0},{"$f":"'DATA (Real)'!AL303*AL$4/$H$4","v":0},{"$f":"'DATA (Real)'!AM303*AM$4/$H$4","v":0},{"$f":"'DATA (Real)'!AN303*AN$4/$H$4","v":0},{"$f":"'DATA (Real)'!AO303*AO$4/$H$4","v":0},{"$f":"'DATA (Real)'!AP303*AP$4/$H$4","v":0},{"$f":"'DATA (Real)'!AQ303*AQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AR303*AR$4/$H$4","v":0},{"$f":"'DATA (Real)'!AS303*AS$4/$H$4","v":0},{"$f":"'DATA (Real)'!AT303*AT$4/$H$4","v":0},{"$f":"'DATA (Real)'!AU303*AU$4/$H$4","v":0},{"$f":"'DATA (Real)'!AV303*AV$4/$H$4","v":0},{"$f":"'DATA (Real)'!AW303*AW$4/$H$4","v":0},{"$f":"'DATA (Real)'!AX303*AX$4/$H$4","v":0},{"$f":"'DATA (Real)'!AY303*AY$4/$H$4","v":0},{"$f":"'DATA (Real)'!AZ303*AZ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BA303*BA$4/$H$4","v":0},{"$f":"'DATA (Real)'!BB303*BB$4/$H$4","v":0},{"$f":"'DATA (Real)'!BC303*BC$4/$H$4","v":0},{"$f":"'DATA (Real)'!BD303*BD$4/$H$4","v":0},{"$f":"'DATA (Real)'!BE303*BE$4/$H$4","v":0},{"$f":"'DATA (Real)'!BF303*BF$4/$H$4","v":0},{"$f":"'DATA (Real)'!BG303*BG$4/$H$4","v":0},{"$f":"'DATA (Real)'!BH303*BH$4/$H$4","v":0},{"$f":"'DATA (Real)'!BI303*BI$4/$H$4","v":0},{"$f":"'DATA (Real)'!BJ303*BJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BK303*BK$4/$H$4","v":0},{"$f":"'DATA (Real)'!BL303*BL$4/$H$4","v":0},{"$f":"'DATA (Real)'!BM303*BM$4/$H$4","v":0},{"$f":"'DATA (Real)'!BN303*BN$4/$H$4","v":0},{"$f":"'DATA (Real)'!BO303*BO$4/$H$4","v":0},{"$f":"'DATA (Real)'!BP303*BP$4/$H$4","v":0},{"$f":"'DATA (Real)'!BQ303*BQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BR303*BR$4/$H$4","v":0},{"$f":"'DATA (Real)'!BS303*BS$4/$H$4","v":0},{"$f":"'DATA (Real)'!BT303*BT$4/$H$4","v":0},{"$f":"'DATA (Real)'!BU303*BU$4/$H$4","v":0},{"$f":"'DATA (Real)'!BV303*BV$4/$H$4","v":0},{"$f":"'DATA (Real)'!BW303*BW$4/$H$4","v":0},{"$f":"'DATA (Real)'!BX303*BX$4/$H$4","v":0}]
[null,null,{"$f":"'DATA (Real)'!C304","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D304","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E304","v":"7F.04 CT Frame Greenfield"},null,null,{"$f":"'DATA (Real)'!H304*H$4/$H$4","v":0},{"$f":"'DATA (Real)'!I304*I$4/$H$4","v":0},{"$f":"'DATA (Real)'!J304*J$4/$H$4","v":0},{"$f":"'DATA (Real)'!K304*K$4/$H$4","v":0},{"$f":"'DATA (Real)'!L304*L$4/$H$4","v":0},{"$f":"'DATA (Real)'!M304*M$4/$H$4","v":0},{"$f":"'DATA (Real)'!N304*N$4/$H$4","v":0},{"$f":"'DATA (Real)'!O304*O$4/$H$4","v":0},{"$f":"'DATA (Real)'!P304*P$4/$H$4","v":0},{"$f":"'DATA (Real)'!Q304*Q$4/$H$4","v":0},{"$f":"'DATA (Real)'!R304*R$4/$H$4","v":0},{"$f":"'DATA (Real)'!S304*S$4/$H$4","v":0},{"$f":"'DATA (Real)'!T304*T$4/$H$4","v":0},{"$f":"'DATA (Real)'!U304*U$4/$H$4","v":0},{"$f":"'DATA (Real)'!V304*V$4/$H$4","v":0},{"$f":"'DATA (Real)'!W304*W$4/$H$4","v":0},{"$f":"'DATA (Real)'!X304*X$4/$H$4","v":0},{"$f":"'DATA (Real)'!Y304*Y$4/$H$4","v":0},{"$f":"'DATA (Real)'!Z304*Z$4/$H$4","v":0},{"$f":"'DATA (Real)'!AA304*AA$4/$H$4","v":0},{"$f":"'DATA (Real)'!AB304*AB$4/$H$4","v":0},{"$f":"'DATA (Real)'!AC304*AC$4/$H$4","v":0},{"$f":"'DATA (Real)'!AD304*AD$4/$H$4","v":0},{"$f":"'DATA (Real)'!AE304*AE$4/$H$4","v":0},{"$f":"'DATA (Real)'!AF304*AF$4/$H$4","v":0},{"$f":"'DATA (Real)'!AG304*AG$4/$H$4","v":0},{"$f":"'DATA (Real)'!AH304*AH$4/$H$4","v":0},{"$f":"'DATA (Real)'!AI304*AI$4/$H$4","v":0},{"$f":"'DATA (Real)'!AJ304*AJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AK304*AK$4/$H$4","v":0},{"$f":"'DATA (Real)'!AL304*AL$4/$H$4","v":0},{"$f":"'DATA (Real)'!AM304*AM$4/$H$4","v":0},{"$f":"'DATA (Real)'!AN304*AN$4/$H$4","v":0},{"$f":"'DATA (Real)'!AO304*AO$4/$H$4","v":0},{"$f":"'DATA (Real)'!AP304*AP$4/$H$4","v":0},{"$f":"'DATA (Real)'!AQ304*AQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AR304*AR$4/$H$4","v":0},{"$f":"'DATA (Real)'!AS304*AS$4/$H$4","v":0},{"$f":"'DATA (Real)'!AT304*AT$4/$H$4","v":0},{"$f":"'DATA (Real)'!AU304*AU$4/$H$4","v":0},{"$f":"'DATA (Real)'!AV304*AV$4/$H$4","v":0},{"$f":"'DATA (Real)'!AW304*AW$4/$H$4","v":0},{"$f":"'DATA (Real)'!AX304*AX$4/$H$4","v":0},{"$f":"'DATA (Real)'!AY304*AY$4/$H$4","v":0},{"$f":"'DATA (Real)'!AZ304*AZ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BA304*BA$4/$H$4","v":0},{"$f":"'DATA (Real)'!BB304*BB$4/$H$4","v":0},{"$f":"'DATA (Real)'!BC304*BC$4/$H$4","v":0},{"$f":"'DATA (Real)'!BD304*BD$4/$H$4","v":0},{"$f":"'DATA (Real)'!BE304*BE$4/$H$4","v":0},{"$f":"'DATA (Real)'!BF304*BF$4/$H$4","v":0},{"$f":"'DATA (Real)'!BG304*BG$4/$H$4","v":0},{"$f":"'DATA (Real)'!BH304*BH$4/$H$4","v":0},{"$f":"'DATA (Real)'!BI304*BI$4/$H$4","v":0},{"$f":"'DATA (Real)'!BJ304*BJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BK304*BK$4/$H$4","v":0},{"$f":"'DATA (Real)'!BL304*BL$4/$H$4","v":0},{"$f":"'DATA (Real)'!BM304*BM$4/$H$4","v":0},{"$f":"'DATA (Real)'!BN304*BN$4/$H$4","v":0},{"$f":"'DATA (Real)'!BO304*BO$4/$H$4","v":0},{"$f":"'DATA (Real)'!BP304*BP$4/$H$4","v":0},{"$f":"'DATA (Real)'!BQ304*BQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BR304*BR$4/$H$4","v":0},{"$f":"'DATA (Real)'!BS304*BS$4/$H$4","v":0},{"$f":"'DATA (Real)'!BT304*BT$4/$H$4","v":0},{"$f":"'DATA (Real)'!BU304*BU$4/$H$4","v":0},{"$f":"'DATA (Real)'!BV304*BV$4/$H$4","v":0},{"$f":"'DATA (Real)'!BW304*BW$4/$H$4","v":0},{"$f":"'DATA (Real)'!BX304*BX$4/$H$4","v":0}]
[null,null,{"$f":"'DATA (Real)'!C305","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D305","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E305","v":"Reciprocating Engine (ICE) Machine"},null,null,{"$f":"'DATA (Real)'!H305*H$4/$H$4","v":0},{"$f":"'DATA (Real)'!I305*I$4/$H$4","v":0},{"$f":"'DATA (Real)'!J305*J$4/$H$4","v":0},{"$f":"'DATA (Real)'!K305*K$4/$H$4","v":0},{"$f":"'DATA (Real)'!L305*L$4/$H$4","v":0},{"$f":"'DATA (Real)'!M305*M$4/$H$4","v":0},{"$f":"'DATA (Real)'!N305*N$4/$H$4","v":0},{"$f":"'DATA (Real)'!O305*O$4/$H$4","v":0},{"$f":"'DATA (Real)'!P305*P$4/$H$4","v":0},{"$f":"'DATA (Real)'!Q305*Q$4/$H$4","v":0},{"$f":"'DATA (Real)'!R305*R$4/$H$4","v":0},{"$f":"'DATA (Real)'!S305*S$4/$H$4","v":0},{"$f":"'DATA (Real)'!T305*T$4/$H$4","v":0},{"$f":"'DATA (Real)'!U305*U$4/$H$4","v":0},{"$f":"'DATA (Real)'!V305*V$4/$H$4","v":0},{"$f":"'DATA (Real)'!W305*W$4/$H$4","v":0},{"$f":"'DATA (Real)'!X305*X$4/$H$4","v":0},{"$f":"'DATA (Real)'!Y305*Y$4/$H$4","v":0},{"$f":"'DATA (Real)'!Z305*Z$4/$H$4","v":0},{"$f":"'DATA (Real)'!AA305*AA$4/$H$4","v":0},{"$f":"'DATA (Real)'!AB305*AB$4/$H$4","v":0},{"$f":"'DATA (Real)'!AC305*AC$4/$H$4","v":0},{"$f":"'DATA (Real)'!AD305*AD$4/$H$4","v":0},{"$f":"'DATA (Real)'!AE305*AE$4/$H$4","v":0},{"$f":"'DATA (Real)'!AF305*AF$4/$H$4","v":0},{"$f":"'DATA (Real)'!AG305*AG$4/$H$4","v":0},{"$f":"'DATA (Real)'!AH305*AH$4/$H$4","v":0},{"$f":"'DATA (Real)'!AI305*AI$4/$H$4","v":0},{"$f":"'DATA (Real)'!AJ305*AJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AK305*AK$4/$H$4","v":0},{"$f":"'DATA (Real)'!AL305*AL$4/$H$4","v":0},{"$f":"'DATA (Real)'!AM305*AM$4/$H$4","v":0},{"$f":"'DATA (Real)'!AN305*AN$4/$H$4","v":0},{"$f":"'DATA (Real)'!AO305*AO$4/$H$4","v":0},{"$f":"'DATA (Real)'!AP305*AP$4/$H$4","v":0},{"$f":"'DATA (Real)'!AQ305*AQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AR305*AR$4/$H$4","v":0},{"$f":"'DATA (Real)'!AS305*AS$4/$H$4","v":0},{"$f":"'DATA (Real)'!AT305*AT$4/$H$4","v":0},{"$f":"'DATA (Real)'!AU305*AU$4/$H$4","v":0},{"$f":"'DATA (Real)'!AV305*AV$4/$H$4","v":0},{"$f":"'DATA (Real)'!AW305*AW$4/$H$4","v":0},{"$f":"'DATA (Real)'!AX305*AX$4/$H$4","v":0},{"$f":"'DATA (Real)'!AY305*AY$4/$H$4","v":0},{"$f":"'DATA (Real)'!AZ305*AZ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BA305*BA$4/$H$4","v":0},{"$f":"'DATA (Real)'!BB305*BB$4/$H$4","v":0},{"$f":"'DATA (Real)'!BC305*BC$4/$H$4","v":0},{"$f":"'DATA (Real)'!BD305*BD$4/$H$4","v":0},{"$f":"'DATA (Real)'!BE305*BE$4/$H$4","v":0},{"$f":"'DATA (Real)'!BF305*BF$4/$H$4","v":0},{"$f":"'DATA (Real)'!BG305*BG$4/$H$4","v":0},{"$f":"'DATA (Real)'!BH305*BH$4/$H$4","v":0},{"$f":"'DATA (Real)'!BI305*BI$4/$H$4","v":0},{"$f":"'DATA (Real)'!BJ305*BJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BK305*BK$4/$H$4","v":0},{"$f":"'DATA (Real)'!BL305*BL$4/$H$4","v":0},{"$f":"'DATA (Real)'!BM305*BM$4/$H$4","v":0},{"$f":"'DATA (Real)'!BN305*BN$4/$H$4","v":0},{"$f":"'DATA (Real)'!BO305*BO$4/$H$4","v":0},{"$f":"'DATA (Real)'!BP305*BP$4/$H$4","v":0},{"$f":"'DATA (Real)'!BQ305*BQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BR305*BR$4/$H$4","v":0},{"$f":"'DATA (Real)'!BS305*BS$4/$H$4","v":0},{"$f":"'DATA (Real)'!BT305*BT$4/$H$4","v":0},{"$f":"'DATA (Real)'!BU305*BU$4/$H$4","v":0},{"$f":"'DATA (Real)'!BV305*BV$4/$H$4","v":0},{"$f":"'DATA (Real)'!BW305*BW$4/$H$4","v":0},{"$f":"'DATA (Real)'!BX305*BX$4/$H$4","v":0}]
[null,null,{"$f":"'DATA (Real)'!C306","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D306","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E306","v":"NG CCCT (1x1 w/DF)"},null,null,{"$f":"'DATA (Real)'!H306*H$4/$H$4","v":0},{"$f":"'DATA (Real)'!I306*I$4/$H$4","v":0},{"$f":"'DATA (Real)'!J306*J$4/$H$4","v":0},{"$f":"'DATA (Real)'!K306*K$4/$H$4","v":0},{"$f":"'DATA (Real)'!L306*L$4/$H$4","v":0},{"$f":"'DATA (Real)'!M306*M$4/$H$4","v":0},{"$f":"'DATA (Real)'!N306*N$4/$H$4","v":0},{"$f":"'DATA (Real)'!O306*O$4/$H$4","v":0},{"$f":"'DATA (Real)'!P306*P$4/$H$4","v":0},{"$f":"'DATA (Real)'!Q306*Q$4/$H$4","v":0},{"$f":"'DATA (Real)'!R306*R$4/$H$4","v":0},{"$f":"'DATA (Real)'!S306*S$4/$H$4","v":0},{"$f":"'DATA (Real)'!T306*T$4/$H$4","v":0},{"$f":"'DATA (Real)'!U306*U$4/$H$4","v":0},{"$f":"'DATA (Real)'!V306*V$4/$H$4","v":0},{"$f":"'DATA (Real)'!W306*W$4/$H$4","v":0},{"$f":"'DATA (Real)'!X306*X$4/$H$4","v":0},{"$f":"'DATA (Real)'!Y306*Y$4/$H$4","v":0},{"$f":"'DATA (Real)'!Z306*Z$4/$H$4","v":0},{"$f":"'DATA (Real)'!AA306*AA$4/$H$4","v":0},{"$f":"'DATA (Real)'!AB306*AB$4/$H$4","v":0},{"$f":"'DATA (Real)'!AC306*AC$4/$H$4","v":0},{"$f":"'DATA (Real)'!AD306*AD$4/$H$4","v":0},{"$f":"'DATA (Real)'!AE306*AE$4/$H$4","v":0},{"$f":"'DATA (Real)'!AF306*AF$4/$H$4","v":0},{"$f":"'DATA (Real)'!AG306*AG$4/$H$4","v":0},{"$f":"'DATA (Real)'!AH306*AH$4/$H$4","v":0},{"$f":"'DATA (Real)'!AI306*AI$4/$H$4","v":0},{"$f":"'DATA (Real)'!AJ306*AJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AK306*AK$4/$H$4","v":0},{"$f":"'DATA (Real)'!AL306*AL$4/$H$4","v":0},{"$f":"'DATA (Real)'!AM306*AM$4/$H$4","v":0},{"$f":"'DATA (Real)'!AN306*AN$4/$H$4","v":0},{"$f":"'DATA (Real)'!AO306*AO$4/$H$4","v":0},{"$f":"'DATA (Real)'!AP306*AP$4/$H$4","v":0},{"$f":"'DATA (Real)'!AQ306*AQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AR306*AR$4/$H$4","v":0},{"$f":"'DATA (Real)'!AS306*AS$4/$H$4","v":0},{"$f":"'DATA (Real)'!AT306*AT$4/$H$4","v":0},{"$f":"'DATA (Real)'!AU306*AU$4/$H$4","v":0},{"$f":"'DATA (Real)'!AV306*AV$4/$H$4","v":0},{"$f":"'DATA (Real)'!AW306*AW$4/$H$4","v":0},{"$f":"'DATA (Real)'!AX306*AX$4/$H$4","v":0},{"$f":"'DATA (Real)'!AY306*AY$4/$H$4","v":0},{"$f":"'DATA (Real)'!AZ306*AZ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BA306*BA$4/$H$4","v":0},{"$f":"'DATA (Real)'!BB306*BB$4/$H$4","v":0},{"$f":"'DATA (Real)'!BC306*BC$4/$H$4","v":0},{"$f":"'DATA (Real)'!BD306*BD$4/$H$4","v":0},{"$f":"'DATA (Real)'!BE306*BE$4/$H$4","v":0},{"$f":"'DATA (Real)'!BF306*BF$4/$H$4","v":0},{"$f":"'DATA (Real)'!BG306*BG$4/$H$4","v":0},{"$f":"'DATA (Real)'!BH306*BH$4/$H$4","v":0},{"$f":"'DATA (Real)'!BI306*BI$4/$H$4","v":0},{"$f":"'DATA (Real)'!BJ306*BJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BK306*BK$4/$H$4","v":0},{"$f":"'DATA (Real)'!BL306*BL$4/$H$4","v":0},{"$f":"'DATA (Real)'!BM306*BM$4/$H$4","v":0},{"$f":"'DATA (Real)'!BN306*BN$4/$H$4","v":0},{"$f":"'DATA (Real)'!BO306*BO$4/$H$4","v":0},{"$f":"'DATA (Real)'!BP306*BP$4/$H$4","v":0},{"$f":"'DATA (Real)'!BQ306*BQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BR306*BR$4/$H$4","v":0},{"$f":"'DATA (Real)'!BS306*BS$4/$H$4","v":0},{"$f":"'DATA (Real)'!BT306*BT$4/$H$4","v":0},{"$f":"'DATA (Real)'!BU306*BU$4/$H$4","v":0},{"$f":"'DATA (Real)'!BV306*BV$4/$H$4","v":0},{"$f":"'DATA (Real)'!BW306*BW$4/$H$4","v":0},{"$f":"'DATA (Real)'!BX306*BX$4/$H$4","v":0}]
[null,null,{"$f":"'DATA (Real)'!C307","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D307","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E307","v":"Hydrogen Fuel Cell with 40 hrs Storage "},null,null,{"$f":"'DATA (Real)'!H307*H$4/$H$4","v":0},{"$f":"'DATA (Real)'!I307*I$4/$H$4","v":0},{"$f":"'DATA (Real)'!J307*J$4/$H$4","v":0},{"$f":"'DATA (Real)'!K307*K$4/$H$4","v":0},{"$f":"'DATA (Real)'!L307*L$4/$H$4","v":0},{"$f":"'DATA (Real)'!M307*M$4/$H$4","v":0},{"$f":"'DATA (Real)'!N307*N$4/$H$4","v":0},{"$f":"'DATA (Real)'!O307*O$4/$H$4","v":0},{"$f":"'DATA (Real)'!P307*P$4/$H$4","v":0},{"$f":"'DATA (Real)'!Q307*Q$4/$H$4","v":0},{"$f":"'DATA (Real)'!R307*R$4/$H$4","v":0},{"$f":"'DATA (Real)'!S307*S$4/$H$4","v":0},{"$f":"'DATA (Real)'!T307*T$4/$H$4","v":0},{"$f":"'DATA (Real)'!U307*U$4/$H$4","v":0},{"$f":"'DATA (Real)'!V307*V$4/$H$4","v":0},{"$f":"'DATA (Real)'!W307*W$4/$H$4","v":0},{"$f":"'DATA (Real)'!X307*X$4/$H$4","v":0},{"$f":"'DATA (Real)'!Y307*Y$4/$H$4","v":0},{"$f":"'DATA (Real)'!Z307*Z$4/$H$4","v":0},{"$f":"'DATA (Real)'!AA307*AA$4/$H$4","v":0},{"$f":"'DATA (Real)'!AB307*AB$4/$H$4","v":0},{"$f":"'DATA (Real)'!AC307*AC$4/$H$4","v":0},{"$f":"'DATA (Real)'!AD307*AD$4/$H$4","v":0},{"$f":"'DATA (Real)'!AE307*AE$4/$H$4","v":0},{"$f":"'DATA (Real)'!AF307*AF$4/$H$4","v":0},{"$f":"'DATA (Real)'!AG307*AG$4/$H$4","v":0},{"$f":"'DATA (Real)'!AH307*AH$4/$H$4","v":0},{"$f":"'DATA (Real)'!AI307*AI$4/$H$4","v":0},{"$f":"'DATA (Real)'!AJ307*AJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AK307*AK$4/$H$4","v":0},{"$f":"'DATA (Real)'!AL307*AL$4/$H$4","v":0},{"$f":"'DATA (Real)'!AM307*AM$4/$H$4","v":0},{"$f":"'DATA (Real)'!AN307*AN$4/$H$4","v":0},{"$f":"'DATA (Real)'!AO307*AO$4/$H$4","v":0},{"$f":"'DATA (Real)'!AP307*AP$4/$H$4","v":0},{"$f":"'DATA (Real)'!AQ307*AQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AR307*AR$4/$H$4","v":0},{"$f":"'DATA (Real)'!AS307*AS$4/$H$4","v":0},{"$f":"'DATA (Real)'!AT307*AT$4/$H$4","v":0},{"$f":"'DATA (Real)'!AU307*AU$4/$H$4","v":0},{"$f":"'DATA (Real)'!AV307*AV$4/$H$4","v":0},{"$f":"'DATA (Real)'!AW307*AW$4/$H$4","v":0},{"$f":"'DATA (Real)'!AX307*AX$4/$H$4","v":0},{"$f":"'DATA (Real)'!AY307*AY$4/$H$4","v":0},{"$f":"'DATA (Real)'!AZ307*AZ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BA307*BA$4/$H$4","v":0},{"$f":"'DATA (Real)'!BB307*BB$4/$H$4","v":0},{"$f":"'DATA (Real)'!BC307*BC$4/$H$4","v":0},{"$f":"'DATA (Real)'!BD307*BD$4/$H$4","v":0},{"$f":"'DATA (Real)'!BE307*BE$4/$H$4","v":0},{"$f":"'DATA (Real)'!BF307*BF$4/$H$4","v":0},{"$f":"'DATA (Real)'!BG307*BG$4/$H$4","v":0},{"$f":"'DATA (Real)'!BH307*BH$4/$H$4","v":0},{"$f":"'DATA (Real)'!BI307*BI$4/$H$4","v":0},{"$f":"'DATA (Real)'!BJ307*BJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BK307*BK$4/$H$4","v":0},{"$f":"'DATA (Real)'!BL307*BL$4/$H$4","v":0},{"$f":"'DATA (Real)'!BM307*BM$4/$H$4","v":0},{"$f":"'DATA (Real)'!BN307*BN$4/$H$4","v":0},{"$f":"'DATA (Real)'!BO307*BO$4/$H$4","v":0},{"$f":"'DATA (Real)'!BP307*BP$4/$H$4","v":0},{"$f":"'DATA (Real)'!BQ307*BQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BR307*BR$4/$H$4","v":0},{"$f":"'DATA (Real)'!BS307*BS$4/$H$4","v":0},{"$f":"'DATA (Real)'!BT307*BT$4/$H$4","v":0},{"$f":"'DATA (Real)'!BU307*BU$4/$H$4","v":0},{"$f":"'DATA (Real)'!BV307*BV$4/$H$4","v":0},{"$f":"'DATA (Real)'!BW307*BW$4/$H$4","v":0},{"$f":"'DATA (Real)'!BX307*BX$4/$H$4","v":0}]
[null,null,{"$f":"'DATA (Real)'!C308","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D308","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E308","v":"7F.04 CT Frame Greenfield + amonia + storage"},null,null,{"$f":"'DATA (Real)'!H308*H$4/$H$4","v":0},{"$f":"'DATA (Real)'!I308*I$4/$H$4","v":0},{"$f":"'DATA (Real)'!J308*J$4/$H$4","v":0},{"$f":"'DATA (Real)'!K308*K$4/$H$4","v":0},{"$f":"'DATA (Real)'!L308*L$4/$H$4","v":0},{"$f":"'DATA (Real)'!M308*M$4/$H$4","v":0},{"$f":"'DATA (Real)'!N308*N$4/$H$4","v":0},{"$f":"'DATA (Real)'!O308*O$4/$H$4","v":0},{"$f":"'DATA (Real)'!P308*P$4/$H$4","v":0},{"$f":"'DATA (Real)'!Q308*Q$4/$H$4","v":0},{"$f":"'DATA (Real)'!R308*R$4/$H$4","v":0},{"$f":"'DATA (Real)'!S308*S$4/$H$4","v":0},{"$f":"'DATA (Real)'!T308*T$4/$H$4","v":0},{"$f":"'DATA (Real)'!U308*U$4/$H$4","v":0},{"$f":"'DATA (Real)'!V308*V$4/$H$4","v":0},{"$f":"'DATA (Real)'!W308*W$4/$H$4","v":0},{"$f":"'DATA (Real)'!X308*X$4/$H$4","v":0},{"$f":"'DATA (Real)'!Y308*Y$4/$H$4","v":0},{"$f":"'DATA (Real)'!Z308*Z$4/$H$4","v":0},{"$f":"'DATA (Real)'!AA308*AA$4/$H$4","v":0},{"$f":"'DATA (Real)'!AB308*AB$4/$H$4","v":0},{"$f":"'DATA (Real)'!AC308*AC$4/$H$4","v":0},{"$f":"'DATA (Real)'!AD308*AD$4/$H$4","v":0},{"$f":"'DATA (Real)'!AE308*AE$4/$H$4","v":0},{"$f":"'DATA (Real)'!AF308*AF$4/$H$4","v":0},{"$f":"'DATA (Real)'!AG308*AG$4/$H$4","v":0},{"$f":"'DATA (Real)'!AH308*AH$4/$H$4","v":0},{"$f":"'DATA (Real)'!AI308*AI$4/$H$4","v":0},{"$f":"'DATA (Real)'!AJ308*AJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AK308*AK$4/$H$4","v":0},{"$f":"'DATA (Real)'!AL308*AL$4/$H$4","v":0},{"$f":"'DATA (Real)'!AM308*AM$4/$H$4","v":0},{"$f":"'DATA (Real)'!AN308*AN$4/$H$4","v":0},{"$f":"'DATA (Real)'!AO308*AO$4/$H$4","v":0},{"$f":"'DATA (Real)'!AP308*AP$4/$H$4","v":0},{"$f":"'DATA (Real)'!AQ308*AQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AR308*AR$4/$H$4","v":0},{"$f":"'DATA (Real)'!AS308*AS$4/$H$4","v":0},{"$f":"'DATA (Real)'!AT308*AT$4/$H$4","v":0},{"$f":"'DATA (Real)'!AU308*AU$4/$H$4","v":0},{"$f":"'DATA (Real)'!AV308*AV$4/$H$4","v":0},{"$f":"'DATA (Real)'!AW308*AW$4/$H$4","v":0},{"$f":"'DATA (Real)'!AX308*AX$4/$H$4","v":0},{"$f":"'DATA (Real)'!AY308*AY$4/$H$4","v":0},{"$f":"'DATA (Real)'!AZ308*AZ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BA308*BA$4/$H$4","v":0},{"$f":"'DATA (Real)'!BB308*BB$4/$H$4","v":0},{"$f":"'DATA (Real)'!BC308*BC$4/$H$4","v":0},{"$f":"'DATA (Real)'!BD308*BD$4/$H$4","v":0},{"$f":"'DATA (Real)'!BE308*BE$4/$H$4","v":0},{"$f":"'DATA (Real)'!BF308*BF$4/$H$4","v":0},{"$f":"'DATA (Real)'!BG308*BG$4/$H$4","v":0},{"$f":"'DATA (Real)'!BH308*BH$4/$H$4","v":0},{"$f":"'DATA (Real)'!BI308*BI$4/$H$4","v":0},{"$f":"'DATA (Real)'!BJ308*BJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BK308*BK$4/$H$4","v":0},{"$f":"'DATA (Real)'!BL308*BL$4/$H$4","v":0},{"$f":"'DATA (Real)'!BM308*BM$4/$H$4","v":0},{"$f":"'DATA (Real)'!BN308*BN$4/$H$4","v":0},{"$f":"'DATA (Real)'!BO308*BO$4/$H$4","v":0},{"$f":"'DATA (Real)'!BP308*BP$4/$H$4","v":0},{"$f":"'DATA (Real)'!BQ308*BQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BR308*BR$4/$H$4","v":0},{"$f":"'DATA (Real)'!BS308*BS$4/$H$4","v":0},{"$f":"'DATA (Real)'!BT308*BT$4/$H$4","v":0},{"$f":"'DATA (Real)'!BU308*BU$4/$H$4","v":0},{"$f":"'DATA (Real)'!BV308*BV$4/$H$4","v":0},{"$f":"'DATA (Real)'!BW308*BW$4/$H$4","v":0},{"$f":"'DATA (Real)'!BX308*BX$4/$H$4","v":0}]
[]
[null,null,null,{"$f":"'DATA (Real)'!D310","v":"Forced Outage (%)"}]
[null,null,{"$f":"'DATA (Real)'!C311","v":"Internal"},{"$f":"'DATA (Real)'!D311","v":"Forced Outage (%)"},{"$f":"'DATA (Real)'!E311","v":"7F.04 CT Frame Greenfield"},{"$f":"'DATA (Real)'!F311","v":0},{"$f":"'DATA (Real)'!G311","v":0},{"$f":"'DATA (Real)'!H311","v":0.03},{"$f":"'DATA (Real)'!I311","v":0.03},{"$f":"'DATA (Real)'!J311","v":0.03},{"$f":"'DATA (Real)'!K311","v":0.03},{"$f":"'DATA (Real)'!L311","v":0.03},{"$f":"'DATA (Real)'!M311","v":0.03},{"$f":"'DATA (Real)'!N311","v":0.03},{"$f":"'DATA (Real)'!O311","v":0.03},{"$f":"'DATA (Real)'!P311","v":0.03},{"$f":"'DATA (Real)'!Q311","v":0.03},{"$f":"'DATA (Real)'!R311","v":0.03},{"$f":"'DATA (Real)'!S311","v":0.03},{"$f":"'DATA (Real)'!T311","v":0.03},{"$f":"'DATA (Real)'!U311","v":0.03},{"$f":"'DATA (Real)'!V311","v":0.03},{"$f":"'DATA (Real)'!W311","v":0.03},{"$f":"'DATA (Real)'!X311","v":0.03},{"$f":"'DATA (Real)'!Y311","v":0.03},{"$f":"'DATA (Real)'!Z311","v":0.03},{"$f":"'DATA (Real)'!AA311","v":0.03},{"$f":"'DATA (Real)'!AB311","v":0.03},{"$f":"'DATA (Real)'!AC311","v":0.03},{"$f":"'DATA (Real)'!AD311","v":0.03},{"$f":"'DATA (Real)'!AE311","v":0.03},{"$f":"'DATA (Real)'!AF311","v":0.03},{"$f":"'DATA (Real)'!AG311","v":0.03},{"$f":"'DATA (Real)'!AH311","v":0.03},{"$f":"'DATA (Real)'!AI311","v":0.03},{"$f":"'DATA (Real)'!AJ311","v":0.03},{"$f":"'DATA (Real)'!AK311","v":0.03},{"$f":"'DATA (Real)'!AL311","v":0.03},{"$f":"'DATA (Real)'!AM311","v":0.03},{"$f":"'DATA (Real)'!AN311","v":0.03},{"$f":"'DATA (Real)'!AO311","v":0.03},{"$f":"'DATA (Real)'!AP311","v":0.03},{"$f":"'DATA (Real)'!AQ311","v":0.03},{"$f":"'DATA (Real)'!AR311","v":0.03},{"$f":"'DATA (Real)'!AS311","v":0.03},{"$f":"'DATA (Real)'!AT311","v":0.03},{"$f":"'DATA (Real)'!AU311","v":0.03},{"$f":"'DATA (Real)'!AV311","v":0.03},{"$f":"'DATA (Real)'!AW311","v":0.03},{"$f":"'DATA (Real)'!AX311","v":0.03},{"$f":"'DATA (Real)'!AY311","v":0.03},{"$f":"'DATA (Real)'!AZ311","v":0.03},{"$f":"'DATA (Real)'!BA311","v":0.03},{"$f":"'DATA (Real)'!BB311","v":0.03},{"$f":"'DATA (Real)'!BC311","v":0.03},{"$f":"'DATA (Real)'!BD311","v":0.03},{"$f":"'DATA (Real)'!BE311","v":0.03},{"$f":"'DATA (Real)'!BF311","v":0.03},{"$f":"'DATA (Real)'!BG311","v":0.03},{"$f":"'DATA (Real)'!BH311","v":0.03},{"$f":"'DATA (Real)'!BI311","v":0.03},{"$f":"'DATA (Real)'!BJ311","v":0.03},{"$f":"'DATA (Real)'!BK311","v":0.03},{"$f":"'DATA (Real)'!BL311","v":0.03},{"$f":"'DATA (Real)'!BM311","v":0.03},{"$f":"'DATA (Real)'!BN311","v":0.03},{"$f":"'DATA (Real)'!BO311","v":0.03},{"$f":"'DATA (Real)'!BP311","v":0.03},{"$f":"'DATA (Real)'!BQ311","v":0.03},{"$f":"'DATA (Real)'!BR311","v":0.03},{"$f":"'DATA (Real)'!BS311","v":0.03},{"$f":"'DATA (Real)'!BT311","v":0.03},{"$f":"'DATA (Real)'!BU311","v":0.03},{"$f":"'DATA (Real)'!BV311","v":0.03},{"$f":"'DATA (Real)'!BW311","v":0.03},{"$f":"'DATA (Real)'!BX311","v":0.03}]
[null,null,{"$f":"'DATA (Real)'!C312","v":"Internal"},{"$f":"'DATA (Real)'!D312","v":"Forced Outage (%)"},{"$f":"'DATA (Real)'!E312","v":"Reciprocating Engine (ICE) Machine"},{"$f":"'DATA (Real)'!F312","v":0},{"$f":"'DATA (Real)'!G312","v":0},{"$f":"'DATA (Real)'!H312","v":0.03},{"$f":"'DATA (Real)'!I312","v":0.03},{"$f":"'DATA (Real)'!J312","v":0.03},{"$f":"'DATA (Real)'!K312","v":0.03},{"$f":"'DATA (Real)'!L312","v":0.03},{"$f":"'DATA (Real)'!M312","v":0.03},{"$f":"'DATA (Real)'!N312","v":0.03},{"$f":"'DATA (Real)'!O312","v":0.03},{"$f":"'DATA (Real)'!P312","v":0.03},{"$f":"'DATA (Real)'!Q312","v":0.03},{"$f":"'DATA (Real)'!R312","v":0.03},{"$f":"'DATA (Real)'!S312","v":0.03},{"$f":"'DATA (Real)'!T312","v":0.03},{"$f":"'DATA (Real)'!U312","v":0.03},{"$f":"'DATA (Real)'!V312","v":0.03},{"$f":"'DATA (Real)'!W312","v":0.03},{"$f":"'DATA (Real)'!X312","v":0.03},{"$f":"'DATA (Real)'!Y312","v":0.03},{"$f":"'DATA (Real)'!Z312","v":0.03},{"$f":"'DATA (Real)'!AA312","v":0.03},{"$f":"'DATA (Real)'!AB312","v":0.03},{"$f":"'DATA (Real)'!AC312","v":0.03},{"$f":"'DATA (Real)'!AD312","v":0.03},{"$f":"'DATA (Real)'!AE312","v":0.03},{"$f":"'DATA (Real)'!AF312","v":0.03},{"$f":"'DATA (Real)'!AG312","v":0.03},{"$f":"'DATA (Real)'!AH312","v":0.03},{"$f":"'DATA (Real)'!AI312","v":0.03},{"$f":"'DATA (Real)'!AJ312","v":0.03},{"$f":"'DATA (Real)'!AK312","v":0.03},{"$f":"'DATA (Real)'!AL312","v":0.03},{"$f":"'DATA (Real)'!AM312","v":0.03},{"$f":"'DATA (Real)'!AN312","v":0.03},{"$f":"'DATA (Real)'!AO312","v":0.03},{"$f":"'DATA (Real)'!AP312","v":0.03},{"$f":"'DATA (Real)'!AQ312","v":0.03},{"$f":"'DATA (Real)'!AR312","v":0.03},{"$f":"'DATA (Real)'!AS312","v":0.03},{"$f":"'DATA (Real)'!AT312","v":0.03},{"$f":"'DATA (Real)'!AU312","v":0.03},{"$f":"'DATA (Real)'!AV312","v":0.03},{"$f":"'DATA (Real)'!AW312","v":0.03},{"$f":"'DATA (Real)'!AX312","v":0.03},{"$f":"'DATA (Real)'!AY312","v":0.03},{"$f":"'DATA (Real)'!AZ312","v":0.03},{"$f":"'DATA (Real)'!BA312","v":0.03},{"$f":"'DATA (Real)'!BB312","v":0.03},{"$f":"'DATA (Real)'!BC312","v":0.03},{"$f":"'DATA (Real)'!BD312","v":0.03},{"$f":"'DATA (Real)'!BE312","v":0.03},{"$f":"'DATA (Real)'!BF312","v":0.03},{"$f":"'DATA (Real)'!BG312","v":0.03},{"$f":"'DATA (Real)'!BH312","v":0.03},{"$f":"'DATA (Real)'!BI312","v":0.03},{"$f":"'DATA (Real)'!BJ312","v":0.03},{"$f":"'DATA (Real)'!BK312","v":0.03},{"$f":"'DATA (Real)'!BL312","v":0.03},{"$f":"'DATA (Real)'!BM312","v":0.03},{"$f":"'DATA (Real)'!BN312","v":0.03},{"$f":"'DATA (Real)'!BO312","v":0.03},{"$f":"'DATA (Real)'!BP312","v":0.03},{"$f":"'DATA (Real)'!BQ312","v":0.03},{"$f":"'DATA (Real)'!BR312","v":0.03},{"$f":"'DATA (Real)'!BS312","v":0.03},{"$f":"'DATA (Real)'!BT312","v":0.03},{"$f":"'DATA (Real)'!BU312","v":0.03},{"$f":"'DATA (Real)'!BV312","v":0.03},{"$f":"'DATA (Real)'!BW312","v":0.03},{"$f":"'DATA (Real)'!BX312","v":0.03}]
[null,null,{"$f":"'DATA (Real)'!C313","v":"Internal"},{"$f":"'DATA (Real)'!D313","v":"Forced Outage (%)"},{"$f":"'DATA (Real)'!E313","v":"NG CCCT (1x1 w/DF)"},{"$f":"'DATA (Real)'!F313","v":0},{"$f":"'DATA (Real)'!G313","v":0},{"$f":"'DATA (Real)'!H313","v":0.03},{"$f":"'DATA (Real)'!I313","v":0.03},{"$f":"'DATA (Real)'!J313","v":0.03},{"$f":"'DATA (Real)'!K313","v":0.03},{"$f":"'DATA (Real)'!L313","v":0.03},{"$f":"'DATA (Real)'!M313","v":0.03},{"$f":"'DATA (Real)'!N313","v":0.03},{"$f":"'DATA (Real)'!O313","v":0.03},{"$f":"'DATA (Real)'!P313","v":0.03},{"$f":"'DATA (Real)'!Q313","v":0.03},{"$f":"'DATA (Real)'!R313","v":0.03},{"$f":"'DATA (Real)'!S313","v":0.03},{"$f":"'DATA (Real)'!T313","v":0.03},{"$f":"'DATA (Real)'!U313","v":0.03},{"$f":"'DATA (Real)'!V313","v":0.03},{"$f":"'DATA (Real)'!W313","v":0.03},{"$f":"'DATA (Real)'!X313","v":0.03},{"$f":"'DATA (Real)'!Y313","v":0.03},{"$f":"'DATA (Real)'!Z313","v":0.03},{"$f":"'DATA (Real)'!AA313","v":0.03},{"$f":"'DATA (Real)'!AB313","v":0.03},{"$f":"'DATA (Real)'!AC313","v":0.03},{"$f":"'DATA (Real)'!AD313","v":0.03},{"$f":"'DATA (Real)'!AE313","v":0.03},{"$f":"'DATA (Real)'!AF313","v":0.03},{"$f":"'DATA (Real)'!AG313","v":0.03},{"$f":"'DATA (Real)'!AH313","v":0.03},{"$f":"'DATA (Real)'!AI313","v":0.03},{"$f":"'DATA (Real)'!AJ313","v":0.03},{"$f":"'DATA (Real)'!AK313","v":0.03},{"$f":"'DATA (Real)'!AL313","v":0.03},{"$f":"'DATA (Real)'!AM313","v":0.03},{"$f":"'DATA (Real)'!AN313","v":0.03},{"$f":"'DATA (Real)'!AO313","v":0.03},{"$f":"'DATA (Real)'!AP313","v":0.03},{"$f":"'DATA (Real)'!AQ313","v":0.03},{"$f":"'DATA (Real)'!AR313","v":0.03},{"$f":"'DATA (Real)'!AS313","v":0.03},{"$f":"'DATA (Real)'!AT313","v":0.03},{"$f":"'DATA (Real)'!AU313","v":0.03},{"$f":"'DATA (Real)'!AV313","v":0.03},{"$f":"'DATA (Real)'!AW313","v":0.03},{"$f":"'DATA (Real)'!AX313","v":0.03},{"$f":"'DATA (Real)'!AY313","v":0.03},{"$f":"'DATA (Real)'!AZ313","v":0.03},{"$f":"'DATA (Real)'!BA313","v":0.03},{"$f":"'DATA (Real)'!BB313","v":0.03},{"$f":"'DATA (Real)'!BC313","v":0.03},{"$f":"'DATA (Real)'!BD313","v":0.03},{"$f":"'DATA (Real)'!BE313","v":0.03},{"$f":"'DATA (Real)'!BF313","v":0.03},{"$f":"'DATA (Real)'!BG313","v":0.03},{"$f":"'DATA (Real)'!BH313","v":0.03},{"$f":"'DATA (Real)'!BI313","v":0.03},{"$f":"'DATA (Real)'!BJ313","v":0.03},{"$f":"'DATA (Real)'!BK313","v":0.03},{"$f":"'DATA (Real)'!BL313","v":0.03},{"$f":"'DATA (Real)'!BM313","v":0.03},{"$f":"'DATA (Real)'!BN313","v":0.03},{"$f":"'DATA (Real)'!BO313","v":0.03},{"$f":"'DATA (Real)'!BP313","v":0.03},{"$f":"'DATA (Real)'!BQ313","v":0.03},{"$f":"'DATA (Real)'!BR313","v":0.03},{"$f":"'DATA (Real)'!BS313","v":0.03},{"$f":"'DATA (Real)'!BT313","v":0.03},{"$f":"'DATA (Real)'!BU313","v":0.03},{"$f":"'DATA (Real)'!BV313","v":0.03},{"$f":"'DATA (Real)'!BW313","v":0.03},{"$f":"'DATA (Real)'!BX313","v":0.03}]
[null,null,{"$f":"'DATA (Real)'!C314","v":"Internal"},{"$f":"'DATA (Real)'!D314","v":"Forced Outage (%)"},{"$f":"'DATA (Real)'!E314","v":"Hydrogen Fuel Cell with 40 hrs Storage "},{"$f":"'DATA (Real)'!F314","v":0},{"$f":"'DATA (Real)'!G314","v":0},{"$f":"'DATA (Real)'!H314","v":0.03},{"$f":"'DATA (Real)'!I314","v":0.03},{"$f":"'DATA (Real)'!J314","v":0.03},{"$f":"'DATA (Real)'!K314","v":0.03},{"$f":"'DATA (Real)'!L314","v":0.03},{"$f":"'DATA (Real)'!M314","v":0.03},{"$f":"'DATA (Real)'!N314","v":0.03},{"$f":"'DATA (Real)'!O314","v":0.03},{"$f":"'DATA (Real)'!P314","v":0.03},{"$f":"'DATA (Real)'!Q314","v":0.03},{"$f":"'DATA (Real)'!R314","v":0.03},{"$f":"'DATA (Real)'!S314","v":0.03},{"$f":"'DATA (Real)'!T314","v":0.03},{"$f":"'DATA (Real)'!U314","v":0.03},{"$f":"'DATA (Real)'!V314","v":0.03},{"$f":"'DATA (Real)'!W314","v":0.03},{"$f":"'DATA (Real)'!X314","v":0.03},{"$f":"'DATA (Real)'!Y314","v":0.03},{"$f":"'DATA (Real)'!Z314","v":0.03},{"$f":"'DATA (Real)'!AA314","v":0.03},{"$f":"'DATA (Real)'!AB314","v":0.03},{"$f":"'DATA (Real)'!AC314","v":0.03},{"$f":"'DATA (Real)'!AD314","v":0.03},{"$f":"'DATA (Real)'!AE314","v":0.03},{"$f":"'DATA (Real)'!AF314","v":0.03},{"$f":"'DATA (Real)'!AG314","v":0.03},{"$f":"'DATA (Real)'!AH314","v":0.03},{"$f":"'DATA (Real)'!AI314","v":0.03},{"$f":"'DATA (Real)'!AJ314","v":0.03},{"$f":"'DATA (Real)'!AK314","v":0.03},{"$f":"'DATA (Real)'!AL314","v":0.03},{"$f":"'DATA (Real)'!AM314","v":0.03},{"$f":"'DATA (Real)'!AN314","v":0.03},{"$f":"'DATA (Real)'!AO314","v":0.03},{"$f":"'DATA (Real)'!AP314","v":0.03},{"$f":"'DATA (Real)'!AQ314","v":0.03},{"$f":"'DATA (Real)'!AR314","v":0.03},{"$f":"'DATA (Real)'!AS314","v":0.03},{"$f":"'DATA (Real)'!AT314","v":0.03},{"$f":"'DATA (Real)'!AU314","v":0.03},{"$f":"'DATA (Real)'!AV314","v":0.03},{"$f":"'DATA (Real)'!AW314","v":0.03},{"$f":"'DATA (Real)'!AX314","v":0.03},{"$f":"'DATA (Real)'!AY314","v":0.03},{"$f":"'DATA (Real)'!AZ314","v":0.03},{"$f":"'DATA (Real)'!BA314","v":0.03},{"$f":"'DATA (Real)'!BB314","v":0.03},{"$f":"'DATA (Real)'!BC314","v":0.03},{"$f":"'DATA (Real)'!BD314","v":0.03},{"$f":"'DATA (Real)'!BE314","v":0.03},{"$f":"'DATA (Real)'!BF314","v":0.03},{"$f":"'DATA (Real)'!BG314","v":0.03},{"$f":"'DATA (Real)'!BH314","v":0.03},{"$f":"'DATA (Real)'!BI314","v":0.03},{"$f":"'DATA (Real)'!BJ314","v":0.03},{"$f":"'DATA (Real)'!BK314","v":0.03},{"$f":"'DATA (Real)'!BL314","v":0.03},{"$f":"'DATA (Real)'!BM314","v":0.03},{"$f":"'DATA (Real)'!BN314","v":0.03},{"$f":"'DATA (Real)'!BO314","v":0.03},{"$f":"'DATA (Real)'!BP314","v":0.03},{"$f":"'DATA (Real)'!BQ314","v":0.03},{"$f":"'DATA (Real)'!BR314","v":0.03},{"$f":"'DATA (Real)'!BS314","v":0.03},{"$f":"'DATA (Real)'!BT314","v":0.03},{"$f":"'DATA (Real)'!BU314","v":0.03},{"$f":"'DATA (Real)'!BV314","v":0.03},{"$f":"'DATA (Real)'!BW314","v":0.03},{"$f":"'DATA (Real)'!BX314","v":0.03}]
[null,null,{"$f":"'DATA (Real)'!C315","v":"Internal"},{"$f":"'DATA (Real)'!D315","v":"Forced Outage (%)"},{"$f":"'DATA (Real)'!E315","v":"7F.04 CT Frame Greenfield + amonia + storage"},{"$f":"'DATA (Real)'!F315","v":0},{"$f":"'DATA (Real)'!G315","v":0},{"$f":"'DATA (Real)'!H315","v":0.03},{"$f":"'DATA (Real)'!I315","v":0.03},{"$f":"'DATA (Real)'!J315","v":0.03},{"$f":"'DATA (Real)'!K315","v":0.03},{"$f":"'DATA (Real)'!L315","v":0.03},{"$f":"'DATA (Real)'!M315","v":0.03},{"$f":"'DATA (Real)'!N315","v":0.03},{"$f":"'DATA (Real)'!O315","v":0.03},{"$f":"'DATA (Real)'!P315","v":0.03},{"$f":"'DATA (Real)'!Q315","v":0.03},{"$f":"'DATA (Real)'!R315","v":0.03},{"$f":"'DATA (Real)'!S315","v":0.03},{"$f":"'DATA (Real)'!T315","v":0.03},{"$f":"'DATA (Real)'!U315","v":0.03},{"$f":"'DATA (Real)'!V315","v":0.03},{"$f":"'DATA (Real)'!W315","v":0.03},{"$f":"'DATA (Real)'!X315","v":0.03},{"$f":"'DATA (Real)'!Y315","v":0.03},{"$f":"'DATA (Real)'!Z315","v":0.03},{"$f":"'DATA (Real)'!AA315","v":0.03},{"$f":"'DATA (Real)'!AB315","v":0.03},{"$f":"'DATA (Real)'!AC315","v":0.03},{"$f":"'DATA (Real)'!AD315","v":0.03},{"$f":"'DATA (Real)'!AE315","v":0.03},{"$f":"'DATA (Real)'!AF315","v":0.03},{"$f":"'DATA (Real)'!AG315","v":0.03},{"$f":"'DATA (Real)'!AH315","v":0.03},{"$f":"'DATA (Real)'!AI315","v":0.03},{"$f":"'DATA (Real)'!AJ315","v":0.03},{"$f":"'DATA (Real)'!AK315","v":0.03},{"$f":"'DATA (Real)'!AL315","v":0.03},{"$f":"'DATA (Real)'!AM315","v":0.03},{"$f":"'DATA (Real)'!AN315","v":0.03},{"$f":"'DATA (Real)'!AO315","v":0.03},{"$f":"'DATA (Real)'!AP315","v":0.03},{"$f":"'DATA (Real)'!AQ315","v":0.03},{"$f":"'DATA (Real)'!AR315","v":0.03},{"$f":"'DATA (Real)'!AS315","v":0.03},{"$f":"'DATA (Real)'!AT315","v":0.03},{"$f":"'DATA (Real)'!AU315","v":0.03},{"$f":"'DATA (Real)'!AV315","v":0.03},{"$f":"'DATA (Real)'!AW315","v":0.03},{"$f":"'DATA (Real)'!AX315","v":0.03},{"$f":"'DATA (Real)'!AY315","v":0.03},{"$f":"'DATA (Real)'!AZ315","v":0.03},{"$f":"'DATA (Real)'!BA315","v":0.03},{"$f":"'DATA (Real)'!BB315","v":0.03},{"$f":"'DATA (Real)'!BC315","v":0.03},{"$f":"'DATA (Real)'!BD315","v":0.03},{"$f":"'DATA (Real)'!BE315","v":0.03},{"$f":"'DATA (Real)'!BF315","v":0.03},{"$f":"'DATA (Real)'!BG315","v":0.03},{"$f":"'DATA (Real)'!BH315","v":0.03},{"$f":"'DATA (Real)'!BI315","v":0.03},{"$f":"'DATA (Real)'!BJ315","v":0.03},{"$f":"'DATA (Real)'!BK315","v":0.03},{"$f":"'DATA (Real)'!BL315","v":0.03},{"$f":"'DATA (Real)'!BM315","v":0.03},{"$f":"'DATA (Real)'!BN315","v":0.03},{"$f":"'DATA (Real)'!BO315","v":0.03},{"$f":"'DATA (Real)'!BP315","v":0.03},{"$f":"'DATA (Real)'!BQ315","v":0.03},{"$f":"'DATA (Real)'!BR315","v":0.03},{"$f":"'DATA (Real)'!BS315","v":0.03},{"$f":"'DATA (Real)'!BT315","v":0.03},{"$f":"'DATA (Real)'!BU315","v":0.03},{"$f":"'DATA (Real)'!BV315","v":0.03},{"$f":"'DATA (Real)'!BW315","v":0.03},{"$f":"'DATA (Real)'!BX315","v":0.03}]
[]
[null,null,null,{"$f":"'DATA (Real)'!D317","v":"B&O Tax Rate"}]
[null,null,{"$f":"'DATA (Real)'!C318","v":"Internal"},{"$f":"'DATA (Real)'!D318","v":"B&O Tax Rate"},{"$f":"'DATA (Real)'!E318","v":"New Residential Solar"},{"$f":"'DATA (Real)'!F318","v":0},{"$f":"'DATA (Real)'!G318","v":0},{"$f":"'DATA (Real)'!H318","v":0},{"$f":"'DATA (Real)'!I318","v":0},{"$f":"'DATA (Real)'!J318","v":0},{"$f":"'DATA (Real)'!K318","v":0},{"$f":"'DATA (Real)'!L318","v":0},{"$f":"'DATA (Real)'!M318","v":0},{"$f":"'DATA (Real)'!N318","v":0},{"$f":"'DATA (Real)'!O318","v":0},{"$f":"'DATA (Real)'!P318","v":0},{"$f":"'DATA (Real)'!Q318","v":0},{"$f":"'DATA (Real)'!R318","v":0},{"$f":"'DATA (Real)'!S318","v":0},{"$f":"'DATA (Real)'!T318","v":0},{"$f":"'DATA (Real)'!U318","v":0},{"$f":"'DATA (Real)'!V318","v":0},{"$f":"'DATA (Real)'!W318","v":0},{"$f":"'DATA (Real)'!X318","v":0},{"$f":"'DATA (Real)'!Y318","v":0},{"$f":"'DATA (Real)'!Z318","v":0},{"$f":"'DATA (Real)'!AA318","v":0},{"$f":"'DATA (Real)'!AB318","v":0},{"$f":"'DATA (Real)'!AC318","v":0},{"$f":"'DATA (Real)'!AD318","v":0},{"$f":"'DATA (Real)'!AE318","v":0},{"$f":"'DATA (Real)'!AF318","v":0},{"$f":"'DATA (Real)'!AG318","v":0},{"$f":"'DATA (Real)'!AH318","v":0},{"$f":"'DATA (Real)'!AI318","v":0},{"$f":"'DATA (Real)'!AJ318","v":0},{"$f":"'DATA (Real)'!AK318","v":0},{"$f":"'DATA (Real)'!AL318","v":0},{"$f":"'DATA (Real)'!AM318","v":0},{"$f":"'DATA (Real)'!AN318","v":0},{"$f":"'DATA (Real)'!AO318","v":0},{"$f":"'DATA (Real)'!AP318","v":0},{"$f":"'DATA (Real)'!AQ318","v":0},{"$f":"'DATA (Real)'!AR318","v":0},{"$f":"'DATA (Real)'!AS318","v":0},{"$f":"'DATA (Real)'!AT318","v":0},{"$f":"'DATA (Real)'!AU318","v":0},{"$f":"'DATA (Real)'!AV318","v":0},{"$f":"'DATA (Real)'!AW318","v":0},{"$f":"'DATA (Real)'!AX318","v":0},{"$f":"'DATA (Real)'!AY318","v":0},{"$f":"'DATA (Real)'!AZ318","v":0},{"$f":"'DATA (Real)'!BA318","v":0},{"$f":"'DATA (Real)'!BB318","v":0},{"$f":"'DATA (Real)'!BC318","v":0},{"$f":"'DATA (Real)'!BD318","v":0},{"$f":"'DATA (Real)'!BE318","v":0},{"$f":"'DATA (Real)'!BF318","v":0},{"$f":"'DATA (Real)'!BG318","v":0},{"$f":"'DATA (Real)'!BH318","v":0},{"$f":"'DATA (Real)'!BI318","v":0},{"$f":"'DATA (Real)'!BJ318","v":0},{"$f":"'DATA (Real)'!BK318","v":0},{"$f":"'DATA (Real)'!BL318","v":0},{"$f":"'DATA (Real)'!BM318","v":0},{"$f":"'DATA (Real)'!BN318","v":0},{"$f":"'DATA (Real)'!BO318","v":0},{"$f":"'DATA (Real)'!BP318","v":0},{"$f":"'DATA (Real)'!BQ318","v":0},{"$f":"'DATA (Real)'!BR318","v":0},{"$f":"'DATA (Real)'!BS318","v":0},{"$f":"'DATA (Real)'!BT318","v":0},{"$f":"'DATA (Real)'!BU318","v":0},{"$f":"'DATA (Real)'!BV318","v":0},{"$f":"'DATA (Real)'!BW318","v":0},{"$f":"'DATA (Real)'!BX318","v":0}]
[null,null,{"$f":"'DATA (Real)'!C319","v":"Internal"},{"$f":"'DATA (Real)'!D319","v":"B&O Tax Rate"},{"$f":"'DATA (Real)'!E319","v":"New Residential Solar + Storage"},{"$f":"'DATA (Real)'!F319","v":0},{"$f":"'DATA (Real)'!G319","v":0},{"$f":"'DATA (Real)'!H319","v":0},{"$f":"'DATA (Real)'!I319","v":0},{"$f":"'DATA (Real)'!J319","v":0},{"$f":"'DATA (Real)'!K319","v":0},{"$f":"'DATA (Real)'!L319","v":0},{"$f":"'DATA (Real)'!M319","v":0},{"$f":"'DATA (Real)'!N319","v":0},{"$f":"'DATA (Real)'!O319","v":0},{"$f":"'DATA (Real)'!P319","v":0},{"$f":"'DATA (Real)'!Q319","v":0},{"$f":"'DATA (Real)'!R319","v":0},{"$f":"'DATA (Real)'!S319","v":0},{"$f":"'DATA (Real)'!T319","v":0},{"$f":"'DATA (Real)'!U319","v":0},{"$f":"'DATA (Real)'!V319","v":0},{"$f":"'DATA (Real)'!W319","v":0},{"$f":"'DATA (Real)'!X319","v":0},{"$f":"'DATA (Real)'!Y319","v":0},{"$f":"'DATA (Real)'!Z319","v":0},{"$f":"'DATA (Real)'!AA319","v":0},{"$f":"'DATA (Real)'!AB319","v":0},{"$f":"'DATA (Real)'!AC319","v":0},{"$f":"'DATA (Real)'!AD319","v":0},{"$f":"'DATA (Real)'!AE319","v":0},{"$f":"'DATA (Real)'!AF319","v":0},{"$f":"'DATA (Real)'!AG319","v":0},{"$f":"'DATA (Real)'!AH319","v":0},{"$f":"'DATA (Real)'!AI319","v":0},{"$f":"'DATA (Real)'!AJ319","v":0},{"$f":"'DATA (Real)'!AK319","v":0},{"$f":"'DATA (Real)'!AL319","v":0},{"$f":"'DATA (Real)'!AM319","v":0},{"$f":"'DATA (Real)'!AN319","v":0},{"$f":"'DATA (Real)'!AO319","v":0},{"$f":"'DATA (Real)'!AP319","v":0},{"$f":"'DATA (Real)'!AQ319","v":0},{"$f":"'DATA (Real)'!AR319","v":0},{"$f":"'DATA (Real)'!AS319","v":0},{"$f":"'DATA (Real)'!AT319","v":0},{"$f":"'DATA (Real)'!AU319","v":0},{"$f":"'DATA (Real)'!AV319","v":0},{"$f":"'DATA (Real)'!AW319","v":0},{"$f":"'DATA (Real)'!AX319","v":0},{"$f":"'DATA (Real)'!AY319","v":0},{"$f":"'DATA (Real)'!AZ319","v":0},{"$f":"'DATA (Real)'!BA319","v":0},{"$f":"'DATA (Real)'!BB319","v":0},{"$f":"'DATA (Real)'!BC319","v":0},{"$f":"'DATA (Real)'!BD319","v":0},{"$f":"'DATA (Real)'!BE319","v":0},{"$f":"'DATA (Real)'!BF319","v":0},{"$f":"'DATA (Real)'!BG319","v":0},{"$f":"'DATA (Real)'!BH319","v":0},{"$f":"'DATA (Real)'!BI319","v":0},{"$f":"'DATA (Real)'!BJ319","v":0},{"$f":"'DATA (Real)'!BK319","v":0},{"$f":"'DATA (Real)'!BL319","v":0},{"$f":"'DATA (Real)'!BM319","v":0},{"$f":"'DATA (Real)'!BN319","v":0},{"$f":"'DATA (Real)'!BO319","v":0},{"$f":"'DATA (Real)'!BP319","v":0},{"$f":"'DATA (Real)'!BQ319","v":0},{"$f":"'DATA (Real)'!BR319","v":0},{"$f":"'DATA (Real)'!BS319","v":0},{"$f":"'DATA (Real)'!BT319","v":0},{"$f":"'DATA (Real)'!BU319","v":0},{"$f":"'DATA (Real)'!BV319","v":0},{"$f":"'DATA (Real)'!BW319","v":0},{"$f":"'DATA (Real)'!BX319","v":0}]
[null,null,{"$f":"'DATA (Real)'!C320","v":"Internal"},{"$f":"'DATA (Real)'!D320","v":"B&O Tax Rate"},{"$f":"'DATA (Real)'!E320","v":"Existing Residential Solar"},{"$f":"'DATA (Real)'!F320","v":0},{"$f":"'DATA (Real)'!G320","v":0},{"$f":"'DATA (Real)'!H320","v":0},{"$f":"'DATA (Real)'!I320","v":0},{"$f":"'DATA (Real)'!J320","v":0},{"$f":"'DATA (Real)'!K320","v":0},{"$f":"'DATA (Real)'!L320","v":0},{"$f":"'DATA (Real)'!M320","v":0},{"$f":"'DATA (Real)'!N320","v":0},{"$f":"'DATA (Real)'!O320","v":0},{"$f":"'DATA (Real)'!P320","v":0},{"$f":"'DATA (Real)'!Q320","v":0},{"$f":"'DATA (Real)'!R320","v":0},{"$f":"'DATA (Real)'!S320","v":0},{"$f":"'DATA (Real)'!T320","v":0},{"$f":"'DATA (Real)'!U320","v":0},{"$f":"'DATA (Real)'!V320","v":0},{"$f":"'DATA (Real)'!W320","v":0},{"$f":"'DATA (Real)'!X320","v":0},{"$f":"'DATA (Real)'!Y320","v":0},{"$f":"'DATA (Real)'!Z320","v":0},{"$f":"'DATA (Real)'!AA320","v":0},{"$f":"'DATA (Real)'!AB320","v":0},{"$f":"'DATA (Real)'!AC320","v":0},{"$f":"'DATA (Real)'!AD320","v":0},{"$f":"'DATA (Real)'!AE320","v":0},{"$f":"'DATA (Real)'!AF320","v":0},{"$f":"'DATA (Real)'!AG320","v":0},{"$f":"'DATA (Real)'!AH320","v":0},{"$f":"'DATA (Real)'!AI320","v":0},{"$f":"'DATA (Real)'!AJ320","v":0},{"$f":"'DATA (Real)'!AK320","v":0},{"$f":"'DATA (Real)'!AL320","v":0},{"$f":"'DATA (Real)'!AM320","v":0},{"$f":"'DATA (Real)'!AN320","v":0},{"$f":"'DATA (Real)'!AO320","v":0},{"$f":"'DATA (Real)'!AP320","v":0},{"$f":"'DATA (Real)'!AQ320","v":0},{"$f":"'DATA (Real)'!AR320","v":0},{"$f":"'DATA (Real)'!AS320","v":0},{"$f":"'DATA (Real)'!AT320","v":0},{"$f":"'DATA (Real)'!AU320","v":0},{"$f":"'DATA (Real)'!AV320","v":0},{"$f":"'DATA (Real)'!AW320","v":0},{"$f":"'DATA (Real)'!AX320","v":0},{"$f":"'DATA (Real)'!AY320","v":0},{"$f":"'DATA (Real)'!AZ320","v":0},{"$f":"'DATA (Real)'!BA320","v":0},{"$f":"'DATA (Real)'!BB320","v":0},{"$f":"'DATA (Real)'!BC320","v":0},{"$f":"'DATA (Real)'!BD320","v":0},{"$f":"'DATA (Real)'!BE320","v":0},{"$f":"'DATA (Real)'!BF320","v":0},{"$f":"'DATA (Real)'!BG320","v":0},{"$f":"'DATA (Real)'!BH320","v":0},{"$f":"'DATA (Real)'!BI320","v":0},{"$f":"'DATA (Real)'!BJ320","v":0},{"$f":"'DATA (Real)'!BK320","v":0},{"$f":"'DATA (Real)'!BL320","v":0},{"$f":"'DATA (Real)'!BM320","v":0},{"$f":"'DATA (Real)'!BN320","v":0},{"$f":"'DATA (Real)'!BO320","v":0},{"$f":"'DATA (Real)'!BP320","v":0},{"$f":"'DATA (Real)'!BQ320","v":0},{"$f":"'DATA (Real)'!BR320","v":0},{"$f":"'DATA (Real)'!BS320","v":0},{"$f":"'DATA (Real)'!BT320","v":0},{"$f":"'DATA (Real)'!BU320","v":0},{"$f":"'DATA (Real)'!BV320","v":0},{"$f":"'DATA (Real)'!BW320","v":0},{"$f":"'DATA (Real)'!BX320","v":0}]
[null,null,{"$f":"'DATA (Real)'!C321","v":"Internal"},{"$f":"'DATA (Real)'!D321","v":"B&O Tax Rate"},{"$f":"'DATA (Real)'!E321","v":"Existing Residential Solar + Storage"},{"$f":"'DATA (Real)'!F321","v":0},{"$f":"'DATA (Real)'!G321","v":0},{"$f":"'DATA (Real)'!H321","v":0},{"$f":"'DATA (Real)'!I321","v":0},{"$f":"'DATA (Real)'!J321","v":0},{"$f":"'DATA (Real)'!K321","v":0},{"$f":"'DATA (Real)'!L321","v":0},{"$f":"'DATA (Real)'!M321","v":0},{"$f":"'DATA (Real)'!N321","v":0},{"$f":"'DATA (Real)'!O321","v":0},{"$f":"'DATA (Real)'!P321","v":0},{"$f":"'DATA (Real)'!Q321","v":0},{"$f":"'DATA (Real)'!R321","v":0},{"$f":"'DATA (Real)'!S321","v":0},{"$f":"'DATA (Real)'!T321","v":0},{"$f":"'DATA (Real)'!U321","v":0},{"$f":"'DATA (Real)'!V321","v":0},{"$f":"'DATA (Real)'!W321","v":0},{"$f":"'DATA (Real)'!X321","v":0},{"$f":"'DATA (Real)'!Y321","v":0},{"$f":"'DATA (Real)'!Z321","v":0},{"$f":"'DATA (Real)'!AA321","v":0},{"$f":"'DATA (Real)'!AB321","v":0},{"$f":"'DATA (Real)'!AC321","v":0},{"$f":"'DATA (Real)'!AD321","v":0},{"$f":"'DATA (Real)'!AE321","v":0},{"$f":"'DATA (Real)'!AF321","v":0},{"$f":"'DATA (Real)'!AG321","v":0},{"$f":"'DATA (Real)'!AH321","v":0},{"$f":"'DATA (Real)'!AI321","v":0},{"$f":"'DATA (Real)'!AJ321","v":0},{"$f":"'DATA (Real)'!AK321","v":0},{"$f":"'DATA (Real)'!AL321","v":0},{"$f":"'DATA (Real)'!AM321","v":0},{"$f":"'DATA (Real)'!AN321","v":0},{"$f":"'DATA (Real)'!AO321","v":0},{"$f":"'DATA (Real)'!AP321","v":0},{"$f":"'DATA (Real)'!AQ321","v":0},{"$f":"'DATA (Real)'!AR321","v":0},{"$f":"'DATA (Real)'!AS321","v":0},{"$f":"'DATA (Real)'!AT321","v":0},{"$f":"'DATA (Real)'!AU321","v":0},{"$f":"'DATA (Real)'!AV321","v":0},{"$f":"'DATA (Real)'!AW321","v":0},{"$f":"'DATA (Real)'!AX321","v":0},{"$f":"'DATA (Real)'!AY321","v":0},{"$f":"'DATA (Real)'!AZ321","v":0},{"$f":"'DATA (Real)'!BA321","v":0},{"$f":"'DATA (Real)'!BB321","v":0},{"$f":"'DATA (Real)'!BC321","v":0},{"$f":"'DATA (Real)'!BD321","v":0},{"$f":"'DATA (Real)'!BE321","v":0},{"$f":"'DATA (Real)'!BF321","v":0},{"$f":"'DATA (Real)'!BG321","v":0},{"$f":"'DATA (Real)'!BH321","v":0},{"$f":"'DATA (Real)'!BI321","v":0},{"$f":"'DATA (Real)'!BJ321","v":0},{"$f":"'DATA (Real)'!BK321","v":0},{"$f":"'DATA (Real)'!BL321","v":0},{"$f":"'DATA (Real)'!BM321","v":0},{"$f":"'DATA (Real)'!BN321","v":0},{"$f":"'DATA (Real)'!BO321","v":0},{"$f":"'DATA (Real)'!BP321","v":0},{"$f":"'DATA (Real)'!BQ321","v":0},{"$f":"'DATA (Real)'!BR321","v":0},{"$f":"'DATA (Real)'!BS321","v":0},{"$f":"'DATA (Real)'!BT321","v":0},{"$f":"'DATA (Real)'!BU321","v":0},{"$f":"'DATA (Real)'!BV321","v":0},{"$f":"'DATA (Real)'!BW321","v":0},{"$f":"'DATA (Real)'!BX321","v":0}]
[null,null,{"$f":"'DATA (Real)'!C322","v":"Internal"},{"$f":"'DATA (Real)'!D322","v":"B&O Tax Rate"},{"$f":"'DATA (Real)'!E322","v":"Commercial Solar"},{"$f":"'DATA (Real)'!F322","v":0},{"$f":"'DATA (Real)'!G322","v":0},{"$f":"'DATA (Real)'!H322","v":0},{"$f":"'DATA (Real)'!I322","v":0},{"$f":"'DATA (Real)'!J322","v":0},{"$f":"'DATA (Real)'!K322","v":0},{"$f":"'DATA (Real)'!L322","v":0},{"$f":"'DATA (Real)'!M322","v":0},{"$f":"'DATA (Real)'!N322","v":0},{"$f":"'DATA (Real)'!O322","v":0},{"$f":"'DATA (Real)'!P322","v":0},{"$f":"'DATA (Real)'!Q322","v":0},{"$f":"'DATA (Real)'!R322","v":0},{"$f":"'DATA (Real)'!S322","v":0},{"$f":"'DATA (Real)'!T322","v":0},{"$f":"'DATA (Real)'!U322","v":0},{"$f":"'DATA (Real)'!V322","v":0},{"$f":"'DATA (Real)'!W322","v":0},{"$f":"'DATA (Real)'!X322","v":0},{"$f":"'DATA (Real)'!Y322","v":0},{"$f":"'DATA (Real)'!Z322","v":0},{"$f":"'DATA (Real)'!AA322","v":0},{"$f":"'DATA (Real)'!AB322","v":0},{"$f":"'DATA (Real)'!AC322","v":0},{"$f":"'DATA (Real)'!AD322","v":0},{"$f":"'DATA (Real)'!AE322","v":0},{"$f":"'DATA (Real)'!AF322","v":0},{"$f":"'DATA (Real)'!AG322","v":0},{"$f":"'DATA (Real)'!AH322","v":0},{"$f":"'DATA (Real)'!AI322","v":0},{"$f":"'DATA (Real)'!AJ322","v":0},{"$f":"'DATA (Real)'!AK322","v":0},{"$f":"'DATA (Real)'!AL322","v":0},{"$f":"'DATA (Real)'!AM322","v":0},{"$f":"'DATA (Real)'!AN322","v":0},{"$f":"'DATA (Real)'!AO322","v":0},{"$f":"'DATA (Real)'!AP322","v":0},{"$f":"'DATA (Real)'!AQ322","v":0},{"$f":"'DATA (Real)'!AR322","v":0},{"$f":"'DATA (Real)'!AS322","v":0},{"$f":"'DATA (Real)'!AT322","v":0},{"$f":"'DATA (Real)'!AU322","v":0},{"$f":"'DATA (Real)'!AV322","v":0},{"$f":"'DATA (Real)'!AW322","v":0},{"$f":"'DATA (Real)'!AX322","v":0},{"$f":"'DATA (Real)'!AY322","v":0},{"$f":"'DATA (Real)'!AZ322","v":0},{"$f":"'DATA (Real)'!BA322","v":0},{"$f":"'DATA (Real)'!BB322","v":0},{"$f":"'DATA (Real)'!BC322","v":0},{"$f":"'DATA (Real)'!BD322","v":0},{"$f":"'DATA (Real)'!BE322","v":0},{"$f":"'DATA (Real)'!BF322","v":0},{"$f":"'DATA (Real)'!BG322","v":0},{"$f":"'DATA (Real)'!BH322","v":0},{"$f":"'DATA (Real)'!BI322","v":0},{"$f":"'DATA (Real)'!BJ322","v":0},{"$f":"'DATA (Real)'!BK322","v":0},{"$f":"'DATA (Real)'!BL322","v":0},{"$f":"'DATA (Real)'!BM322","v":0},{"$f":"'DATA (Real)'!BN322","v":0},{"$f":"'DATA (Real)'!BO322","v":0},{"$f":"'DATA (Real)'!BP322","v":0},{"$f":"'DATA (Real)'!BQ322","v":0},{"$f":"'DATA (Real)'!BR322","v":0},{"$f":"'DATA (Real)'!BS322","v":0},{"$f":"'DATA (Real)'!BT322","v":0},{"$f":"'DATA (Real)'!BU322","v":0},{"$f":"'DATA (Real)'!BV322","v":0},{"$f":"'DATA (Real)'!BW322","v":0},{"$f":"'DATA (Real)'!BX322","v":0}]
[null,null,{"$f":"'DATA (Real)'!C323","v":"Internal"},{"$f":"'DATA (Real)'!D323","v":"B&O Tax Rate"},{"$f":"'DATA (Real)'!E323","v":"Commercial Solar + Storage"},{"$f":"'DATA (Real)'!F323","v":0},{"$f":"'DATA (Real)'!G323","v":0},{"$f":"'DATA (Real)'!H323","v":0},{"$f":"'DATA (Real)'!I323","v":0},{"$f":"'DATA (Real)'!J323","v":0},{"$f":"'DATA (Real)'!K323","v":0},{"$f":"'DATA (Real)'!L323","v":0},{"$f":"'DATA (Real)'!M323","v":0},{"$f":"'DATA (Real)'!N323","v":0},{"$f":"'DATA (Real)'!O323","v":0},{"$f":"'DATA (Real)'!P323","v":0},{"$f":"'DATA (Real)'!Q323","v":0},{"$f":"'DATA (Real)'!R323","v":0},{"$f":"'DATA (Real)'!S323","v":0},{"$f":"'DATA (Real)'!T323","v":0},{"$f":"'DATA (Real)'!U323","v":0},{"$f":"'DATA (Real)'!V323","v":0},{"$f":"'DATA (Real)'!W323","v":0},{"$f":"'DATA (Real)'!X323","v":0},{"$f":"'DATA (Real)'!Y323","v":0},{"$f":"'DATA (Real)'!Z323","v":0},{"$f":"'DATA (Real)'!AA323","v":0},{"$f":"'DATA (Real)'!AB323","v":0},{"$f":"'DATA (Real)'!AC323","v":0},{"$f":"'DATA (Real)'!AD323","v":0},{"$f":"'DATA (Real)'!AE323","v":0},{"$f":"'DATA (Real)'!AF323","v":0},{"$f":"'DATA (Real)'!AG323","v":0},{"$f":"'DATA (Real)'!AH323","v":0},{"$f":"'DATA (Real)'!AI323","v":0},{"$f":"'DATA (Real)'!AJ323","v":0},{"$f":"'DATA (Real)'!AK323","v":0},{"$f":"'DATA (Real)'!AL323","v":0},{"$f":"'DATA (Real)'!AM323","v":0},{"$f":"'DATA (Real)'!AN323","v":0},{"$f":"'DATA (Real)'!AO323","v":0},{"$f":"'DATA (Real)'!AP323","v":0},{"$f":"'DATA (Real)'!AQ323","v":0},{"$f":"'DATA (Real)'!AR323","v":0},{"$f":"'DATA (Real)'!AS323","v":0},{"$f":"'DATA (Real)'!AT323","v":0},{"$f":"'DATA (Real)'!AU323","v":0},{"$f":"'DATA (Real)'!AV323","v":0},{"$f":"'DATA (Real)'!AW323","v":0},{"$f":"'DATA (Real)'!AX323","v":0},{"$f":"'DATA (Real)'!AY323","v":0},{"$f":"'DATA (Real)'!AZ323","v":0},{"$f":"'DATA (Real)'!BA323","v":0},{"$f":"'DATA (Real)'!BB323","v":0},{"$f":"'DATA (Real)'!BC323","v":0},{"$f":"'DATA (Real)'!BD323","v":0},{"$f":"'DATA (Real)'!BE323","v":0},{"$f":"'DATA (Real)'!BF323","v":0},{"$f":"'DATA (Real)'!BG323","v":0},{"$f":"'DATA (Real)'!BH323","v":0},{"$f":"'DATA (Real)'!BI323","v":0},{"$f":"'DATA (Real)'!BJ323","v":0},{"$f":"'DATA (Real)'!BK323","v":0},{"$f":"'DATA (Real)'!BL323","v":0},{"$f":"'DATA (Real)'!BM323","v":0},{"$f":"'DATA (Real)'!BN323","v":0},{"$f":"'DATA (Real)'!BO323","v":0},{"$f":"'DATA (Real)'!BP323","v":0},{"$f":"'DATA (Real)'!BQ323","v":0},{"$f":"'DATA (Real)'!BR323","v":0},{"$f":"'DATA (Real)'!BS323","v":0},{"$f":"'DATA (Real)'!BT323","v":0},{"$f":"'DATA (Real)'!BU323","v":0},{"$f":"'DATA (Real)'!BV323","v":0},{"$f":"'DATA (Real)'!BW323","v":0},{"$f":"'DATA (Real)'!BX323","v":0}]
[null,null,{"$f":"'DATA (Real)'!C324","v":"Internal"},{"$f":"'DATA (Real)'!D324","v":"B&O Tax Rate"},{"$f":"'DATA (Real)'!E324","v":"Solar Photovoltaic Fixed Array (5 MW AC)"},{"$f":"'DATA (Real)'!F324","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!G324","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!H324","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!I324","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!J324","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!K324","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!L324","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!M324","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!N324","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!O324","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!P324","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!Q324","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!R324","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!S324","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!T324","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!U324","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!V324","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!W324","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!X324","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!Y324","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!Z324","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AA324","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AB324","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AC324","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AD324","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AE324","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AF324","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AG324","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AH324","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AI324","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AJ324","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AK324","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AL324","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AM324","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AN324","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AO324","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AP324","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AQ324","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AR324","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AS324","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AT324","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AU324","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AV324","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AW324","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AX324","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AY324","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AZ324","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BA324","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BB324","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BC324","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BD324","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BE324","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BF324","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BG324","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BH324","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BI324","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BJ324","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BK324","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BL324","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BM324","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BN324","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BO324","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BP324","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BQ324","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BR324","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BS324","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BT324","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BU324","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BV324","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BW324","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BX324","v":2.7499999999999998E-3}]
[null,null,{"$f":"'DATA (Real)'!C325","v":"Internal"},{"$f":"'DATA (Real)'!D325","v":"B&O Tax Rate"},{"$f":"'DATA (Real)'!E325","v":"Solar Photovoltaic Fixed Array (5 MW AC) + Storage (Solar Only)"},{"$f":"'DATA (Real)'!F325","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!G325","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!H325","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!I325","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!J325","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!K325","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!L325","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!M325","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!N325","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!O325","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!P325","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!Q325","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!R325","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!S325","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!T325","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!U325","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!V325","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!W325","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!X325","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!Y325","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!Z325","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AA325","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AB325","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AC325","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AD325","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AE325","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AF325","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AG325","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AH325","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AI325","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AJ325","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AK325","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AL325","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AM325","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AN325","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AO325","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AP325","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AQ325","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AR325","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AS325","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AT325","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AU325","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AV325","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AW325","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AX325","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AY325","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AZ325","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BA325","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BB325","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BC325","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BD325","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BE325","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BF325","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BG325","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BH325","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BI325","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BJ325","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BK325","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BL325","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BM325","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BN325","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BO325","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BP325","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BQ325","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BR325","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BS325","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BT325","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BU325","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BV325","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BW325","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BX325","v":2.7499999999999998E-3}]
[null,null,{"$f":"'DATA (Real)'!C326","v":"Internal"},{"$f":"'DATA (Real)'!D326","v":"B&O Tax Rate"},{"$f":"'DATA (Real)'!E326","v":"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)"},{"$f":"'DATA (Real)'!F326","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!G326","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!H326","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!I326","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!J326","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!K326","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!L326","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!M326","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!N326","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!O326","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!P326","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!Q326","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!R326","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!S326","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!T326","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!U326","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!V326","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!W326","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!X326","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!Y326","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!Z326","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AA326","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AB326","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AC326","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AD326","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AE326","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AF326","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AG326","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AH326","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AI326","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AJ326","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AK326","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AL326","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AM326","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AN326","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AO326","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AP326","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AQ326","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AR326","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AS326","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AT326","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AU326","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AV326","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AW326","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AX326","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AY326","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AZ326","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BA326","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BB326","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BC326","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BD326","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BE326","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BF326","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BG326","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BH326","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BI326","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BJ326","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BK326","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BL326","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BM326","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BN326","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BO326","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BP326","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BQ326","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BR326","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BS326","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BT326","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BU326","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BV326","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BW326","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BX326","v":2.7499999999999998E-3}]
[null,null,{"$f":"'DATA (Real)'!C327","v":"Internal"},{"$f":"'DATA (Real)'!D327","v":"B&O Tax Rate"},{"$f":"'DATA (Real)'!E327","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},{"$f":"'DATA (Real)'!F327","v":0},{"$f":"'DATA (Real)'!G327","v":0},{"$f":"'DATA (Real)'!H327","v":0},{"$f":"'DATA (Real)'!I327","v":0},{"$f":"'DATA (Real)'!J327","v":0},{"$f":"'DATA (Real)'!K327","v":0},{"$f":"'DATA (Real)'!L327","v":0},{"$f":"'DATA (Real)'!M327","v":0},{"$f":"'DATA (Real)'!N327","v":0},{"$f":"'DATA (Real)'!O327","v":0},{"$f":"'DATA (Real)'!P327","v":0},{"$f":"'DATA (Real)'!Q327","v":0},{"$f":"'DATA (Real)'!R327","v":0},{"$f":"'DATA (Real)'!S327","v":0},{"$f":"'DATA (Real)'!T327","v":0},{"$f":"'DATA (Real)'!U327","v":0},{"$f":"'DATA (Real)'!V327","v":0},{"$f":"'DATA (Real)'!W327","v":0},{"$f":"'DATA (Real)'!X327","v":0},{"$f":"'DATA (Real)'!Y327","v":0},{"$f":"'DATA (Real)'!Z327","v":0},{"$f":"'DATA (Real)'!AA327","v":0},{"$f":"'DATA (Real)'!AB327","v":0},{"$f":"'DATA (Real)'!AC327","v":0},{"$f":"'DATA (Real)'!AD327","v":0},{"$f":"'DATA (Real)'!AE327","v":0},{"$f":"'DATA (Real)'!AF327","v":0},{"$f":"'DATA (Real)'!AG327","v":0},{"$f":"'DATA (Real)'!AH327","v":0},{"$f":"'DATA (Real)'!AI327","v":0},{"$f":"'DATA (Real)'!AJ327","v":0},{"$f":"'DATA (Real)'!AK327","v":0},{"$f":"'DATA (Real)'!AL327","v":0},{"$f":"'DATA (Real)'!AM327","v":0},{"$f":"'DATA (Real)'!AN327","v":0},{"$f":"'DATA (Real)'!AO327","v":0},{"$f":"'DATA (Real)'!AP327","v":0},{"$f":"'DATA (Real)'!AQ327","v":0},{"$f":"'DATA (Real)'!AR327","v":0},{"$f":"'DATA (Real)'!AS327","v":0},{"$f":"'DATA (Real)'!AT327","v":0},{"$f":"'DATA (Real)'!AU327","v":0},{"$f":"'DATA (Real)'!AV327","v":0},{"$f":"'DATA (Real)'!AW327","v":0},{"$f":"'DATA (Real)'!AX327","v":0},{"$f":"'DATA (Real)'!AY327","v":0},{"$f":"'DATA (Real)'!AZ327","v":0},{"$f":"'DATA (Real)'!BA327","v":0},{"$f":"'DATA (Real)'!BB327","v":0},{"$f":"'DATA (Real)'!BC327","v":0},{"$f":"'DATA (Real)'!BD327","v":0},{"$f":"'DATA (Real)'!BE327","v":0},{"$f":"'DATA (Real)'!BF327","v":0},{"$f":"'DATA (Real)'!BG327","v":0},{"$f":"'DATA (Real)'!BH327","v":0},{"$f":"'DATA (Real)'!BI327","v":0},{"$f":"'DATA (Real)'!BJ327","v":0},{"$f":"'DATA (Real)'!BK327","v":0},{"$f":"'DATA (Real)'!BL327","v":0},{"$f":"'DATA (Real)'!BM327","v":0},{"$f":"'DATA (Real)'!BN327","v":0},{"$f":"'DATA (Real)'!BO327","v":0},{"$f":"'DATA (Real)'!BP327","v":0},{"$f":"'DATA (Real)'!BQ327","v":0},{"$f":"'DATA (Real)'!BR327","v":0},{"$f":"'DATA (Real)'!BS327","v":0},{"$f":"'DATA (Real)'!BT327","v":0},{"$f":"'DATA (Real)'!BU327","v":0},{"$f":"'DATA (Real)'!BV327","v":0},{"$f":"'DATA (Real)'!BW327","v":0},{"$f":"'DATA (Real)'!BX327","v":0}]
[null,null,{"$f":"'DATA (Real)'!C328","v":"Internal"},{"$f":"'DATA (Real)'!D328","v":"B&O Tax Rate"},{"$f":"'DATA (Real)'!E328","v":"100 MW/400 MWh Lithium-ion w/Solar (Solar Only)"},{"$f":"'DATA (Real)'!F328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!G328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!H328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!I328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!J328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!K328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!L328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!M328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!N328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!O328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!P328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!Q328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!R328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!S328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!T328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!U328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!V328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!W328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!X328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!Y328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!Z328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AA328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AB328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AC328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AD328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AE328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AF328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AG328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AH328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AI328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AJ328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AK328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AL328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AM328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AN328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AO328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AP328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AQ328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AR328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AS328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AT328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AU328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AV328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AW328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AX328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AY328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AZ328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BA328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BB328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BC328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BD328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BE328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BF328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BG328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BH328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BI328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BJ328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BK328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BL328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BM328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BN328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BO328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BP328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BQ328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BR328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BS328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BT328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BU328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BV328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BW328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BX328","v":2.7499999999999998E-3}]
[null,null,{"$f":"'DATA (Real)'!C329","v":"Internal"},{"$f":"'DATA (Real)'!D329","v":"B&O Tax Rate"},{"$f":"'DATA (Real)'!E329","v":"100 MW/200 MWh Lithium-ion w/Solar (Solar Only)"},{"$f":"'DATA (Real)'!F329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!G329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!H329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!I329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!J329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!K329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!L329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!M329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!N329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!O329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!P329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!Q329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!R329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!S329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!T329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!U329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!V329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!W329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!X329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!Y329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!Z329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AA329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AB329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AC329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AD329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AE329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AF329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AG329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AH329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AI329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AJ329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AK329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AL329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AM329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AN329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AO329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AP329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AQ329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AR329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AS329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AT329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AU329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AV329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AW329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AX329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AY329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AZ329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BA329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BB329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BC329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BD329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BE329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BF329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BG329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BH329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BI329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BJ329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BK329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BL329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BM329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BN329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BO329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BP329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BQ329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BR329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BS329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BT329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BU329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BV329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BW329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BX329","v":2.7499999999999998E-3}]
[null,null,{"$f":"'DATA (Real)'!C330","v":"Internal"},{"$f":"'DATA (Real)'!D330","v":"B&O Tax Rate"},{"$f":"'DATA (Real)'!E330","v":"50 MW/200 MWh Lithium-ion w/Solar (Solar Only)"},{"$f":"'DATA (Real)'!F330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!G330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!H330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!I330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!J330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!K330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!L330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!M330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!N330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!O330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!P330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!Q330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!R330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!S330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!T330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!U330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!V330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!W330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!X330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!Y330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!Z330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AA330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AB330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AC330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AD330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AE330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AF330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AG330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AH330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AI330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AJ330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AK330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AL330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AM330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AN330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AO330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AP330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AQ330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AR330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AS330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AT330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AU330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AV330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AW330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AX330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AY330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AZ330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BA330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BB330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BC330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BD330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BE330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BF330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BG330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BH330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BI330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BJ330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BK330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BL330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BM330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BN330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BO330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BP330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BQ330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BR330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BS330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BT330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BU330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BV330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BW330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BX330","v":2.7499999999999998E-3}]
[]
[null,null,null,{"$f":"'DATA (Real)'!D332","v":"Tax Dep Rate"}]
[null,null,{"$f":"'DATA (Real)'!C333","v":"Internal"},{"$f":"'DATA (Real)'!D333","v":"Tax Dep Rate"},{"$f":"'DATA (Real)'!E333","v":"New Residential Solar"},{"$f":"'DATA (Real)'!F333","v":0},{"$f":"'DATA (Real)'!G333","v":0},{"$f":"'DATA (Real)'!H333","v":0.85},{"$f":"'DATA (Real)'!I333","v":0.85},{"$f":"'DATA (Real)'!J333","v":0.85},{"$f":"'DATA (Real)'!K333","v":0.85},{"$f":"'DATA (Real)'!L333","v":0.85},{"$f":"'DATA (Real)'!M333","v":0.85},{"$f":"'DATA (Real)'!N333","v":0.85},{"$f":"'DATA (Real)'!O333","v":0.85},{"$f":"'DATA (Real)'!P333","v":0.85},{"$f":"'DATA (Real)'!Q333","v":0.85},{"$f":"'DATA (Real)'!R333","v":0.85},{"$f":"'DATA (Real)'!S333","v":0.85},{"$f":"'DATA (Real)'!T333","v":0.85},{"$f":"'DATA (Real)'!U333","v":0.95},{"$f":"'DATA (Real)'!V333","v":0.95},{"$f":"'DATA (Real)'!W333","v":0.95},{"$f":"'DATA (Real)'!X333","v":0.95},{"$f":"'DATA (Real)'!Y333","v":0.95},{"$f":"'DATA (Real)'!Z333","v":0.95},{"$f":"'DATA (Real)'!AA333","v":0.95},{"$f":"'DATA (Real)'!AB333","v":0.95},{"$f":"'DATA (Real)'!AC333","v":0.95},{"$f":"'DATA (Real)'!AD333","v":0.95},{"$f":"'DATA (Real)'!AE333","v":0.95},{"$f":"'DATA (Real)'!AF333","v":0.95},{"$f":"'DATA (Real)'!AG333","v":0.95},{"$f":"'DATA (Real)'!AH333","v":0.95},{"$f":"'DATA (Real)'!AI333","v":0.95},{"$f":"'DATA (Real)'!AJ333","v":0.95},{"$f":"'DATA (Real)'!AK333","v":0.95},{"$f":"'DATA (Real)'!AL333","v":0.95},{"$f":"'DATA (Real)'!AM333","v":0.95},{"$f":"'DATA (Real)'!AN333","v":0.95},{"$f":"'DATA (Real)'!AO333","v":0.95},{"$f":"'DATA (Real)'!AP333","v":0.95},{"$f":"'DATA (Real)'!AQ333","v":0.95},{"$f":"'DATA (Real)'!AR333","v":0.95},{"$f":"'DATA (Real)'!AS333","v":0.95},{"$f":"'DATA (Real)'!AT333","v":0.95},{"$f":"'DATA (Real)'!AU333","v":0.95},{"$f":"'DATA (Real)'!AV333","v":0.95},{"$f":"'DATA (Real)'!AW333","v":0.95},{"$f":"'DATA (Real)'!AX333","v":0.95},{"$f":"'DATA (Real)'!AY333","v":0.95},{"$f":"'DATA (Real)'!AZ333","v":0.95},{"$f":"'DATA (Real)'!BA333","v":0.95},{"$f":"'DATA (Real)'!BB333","v":0.95},{"$f":"'DATA (Real)'!BC333","v":0.95},{"$f":"'DATA (Real)'!BD333","v":0.95},{"$f":"'DATA (Real)'!BE333","v":0.95},{"$f":"'DATA (Real)'!BF333","v":0.95},{"$f":"'DATA (Real)'!BG333","v":0.95},{"$f":"'DATA (Real)'!BH333","v":0.95},{"$f":"'DATA (Real)'!BI333","v":0.95},{"$f":"'DATA (Real)'!BJ333","v":0.95},{"$f":"'DATA (Real)'!BK333","v":0.95},{"$f":"'DATA (Real)'!BL333","v":0.95},{"$f":"'DATA (Real)'!BM333","v":0.95},{"$f":"'DATA (Real)'!BN333","v":0.95},{"$f":"'DATA (Real)'!BO333","v":0.95},{"$f":"'DATA (Real)'!BP333","v":0.95},{"$f":"'DATA (Real)'!BQ333","v":0.95},{"$f":"'DATA (Real)'!BR333","v":0.95},{"$f":"'DATA (Real)'!BS333","v":0.95},{"$f":"'DATA (Real)'!BT333","v":0.95},{"$f":"'DATA (Real)'!BU333","v":0.95},{"$f":"'DATA (Real)'!BV333","v":0.95},{"$f":"'DATA (Real)'!BW333","v":0.95},{"$f":"'DATA (Real)'!BX333","v":0.95}]
[null,null,{"$f":"'DATA (Real)'!C334","v":"Internal"},{"$f":"'DATA (Real)'!D334","v":"Tax Dep Rate"},{"$f":"'DATA (Real)'!E334","v":"New Residential Solar + Storage"},{"$f":"'DATA (Real)'!F334","v":0},{"$f":"'DATA (Real)'!G334","v":0},{"$f":"'DATA (Real)'!H334","v":0.85},{"$f":"'DATA (Real)'!I334","v":0.85},{"$f":"'DATA (Real)'!J334","v":0.85},{"$f":"'DATA (Real)'!K334","v":0.85},{"$f":"'DATA (Real)'!L334","v":0.85},{"$f":"'DATA (Real)'!M334","v":0.85},{"$f":"'DATA (Real)'!N334","v":0.85},{"$f":"'DATA (Real)'!O334","v":0.85},{"$f":"'DATA (Real)'!P334","v":0.85},{"$f":"'DATA (Real)'!Q334","v":0.85},{"$f":"'DATA (Real)'!R334","v":0.85},{"$f":"'DATA (Real)'!S334","v":0.85},{"$f":"'DATA (Real)'!T334","v":0.85},{"$f":"'DATA (Real)'!U334","v":0.95},{"$f":"'DATA (Real)'!V334","v":0.95},{"$f":"'DATA (Real)'!W334","v":0.95},{"$f":"'DATA (Real)'!X334","v":0.95},{"$f":"'DATA (Real)'!Y334","v":0.95},{"$f":"'DATA (Real)'!Z334","v":0.95},{"$f":"'DATA (Real)'!AA334","v":0.95},{"$f":"'DATA (Real)'!AB334","v":0.95},{"$f":"'DATA (Real)'!AC334","v":0.95},{"$f":"'DATA (Real)'!AD334","v":0.95},{"$f":"'DATA (Real)'!AE334","v":0.95},{"$f":"'DATA (Real)'!AF334","v":0.95},{"$f":"'DATA (Real)'!AG334","v":0.95},{"$f":"'DATA (Real)'!AH334","v":0.95},{"$f":"'DATA (Real)'!AI334","v":0.95},{"$f":"'DATA (Real)'!AJ334","v":0.95},{"$f":"'DATA (Real)'!AK334","v":0.95},{"$f":"'DATA (Real)'!AL334","v":0.95},{"$f":"'DATA (Real)'!AM334","v":0.95},{"$f":"'DATA (Real)'!AN334","v":0.95},{"$f":"'DATA (Real)'!AO334","v":0.95},{"$f":"'DATA (Real)'!AP334","v":0.95},{"$f":"'DATA (Real)'!AQ334","v":0.95},{"$f":"'DATA (Real)'!AR334","v":0.95},{"$f":"'DATA (Real)'!AS334","v":0.95},{"$f":"'DATA (Real)'!AT334","v":0.95},{"$f":"'DATA (Real)'!AU334","v":0.95},{"$f":"'DATA (Real)'!AV334","v":0.95},{"$f":"'DATA (Real)'!AW334","v":0.95},{"$f":"'DATA (Real)'!AX334","v":0.95},{"$f":"'DATA (Real)'!AY334","v":0.95},{"$f":"'DATA (Real)'!AZ334","v":0.95},{"$f":"'DATA (Real)'!BA334","v":0.95},{"$f":"'DATA (Real)'!BB334","v":0.95},{"$f":"'DATA (Real)'!BC334","v":0.95},{"$f":"'DATA (Real)'!BD334","v":0.95},{"$f":"'DATA (Real)'!BE334","v":0.95},{"$f":"'DATA (Real)'!BF334","v":0.95},{"$f":"'DATA (Real)'!BG334","v":0.95},{"$f":"'DATA (Real)'!BH334","v":0.95},{"$f":"'DATA (Real)'!BI334","v":0.95},{"$f":"'DATA (Real)'!BJ334","v":0.95},{"$f":"'DATA (Real)'!BK334","v":0.95},{"$f":"'DATA (Real)'!BL334","v":0.95},{"$f":"'DATA (Real)'!BM334","v":0.95},{"$f":"'DATA (Real)'!BN334","v":0.95},{"$f":"'DATA (Real)'!BO334","v":0.95},{"$f":"'DATA (Real)'!BP334","v":0.95},{"$f":"'DATA (Real)'!BQ334","v":0.95},{"$f":"'DATA (Real)'!BR334","v":0.95},{"$f":"'DATA (Real)'!BS334","v":0.95},{"$f":"'DATA (Real)'!BT334","v":0.95},{"$f":"'DATA (Real)'!BU334","v":0.95},{"$f":"'DATA (Real)'!BV334","v":0.95},{"$f":"'DATA (Real)'!BW334","v":0.95},{"$f":"'DATA (Real)'!BX334","v":0.95}]
[null,null,{"$f":"'DATA (Real)'!C335","v":"Internal"},{"$f":"'DATA (Real)'!D335","v":"Tax Dep Rate"},{"$f":"'DATA (Real)'!E335","v":"Existing Residential Solar"},{"$f":"'DATA (Real)'!F335","v":0},{"$f":"'DATA (Real)'!G335","v":0},{"$f":"'DATA (Real)'!H335","v":0.85},{"$f":"'DATA (Real)'!I335","v":0.85},{"$f":"'DATA (Real)'!J335","v":0.85},{"$f":"'DATA (Real)'!K335","v":0.85},{"$f":"'DATA (Real)'!L335","v":0.85},{"$f":"'DATA (Real)'!M335","v":0.85},{"$f":"'DATA (Real)'!N335","v":0.85},{"$f":"'DATA (Real)'!O335","v":0.85},{"$f":"'DATA (Real)'!P335","v":0.85},{"$f":"'DATA (Real)'!Q335","v":0.85},{"$f":"'DATA (Real)'!R335","v":0.85},{"$f":"'DATA (Real)'!S335","v":0.85},{"$f":"'DATA (Real)'!T335","v":0.85},{"$f":"'DATA (Real)'!U335","v":0.95},{"$f":"'DATA (Real)'!V335","v":0.95},{"$f":"'DATA (Real)'!W335","v":0.95},{"$f":"'DATA (Real)'!X335","v":0.95},{"$f":"'DATA (Real)'!Y335","v":0.95},{"$f":"'DATA (Real)'!Z335","v":0.95},{"$f":"'DATA (Real)'!AA335","v":0.95},{"$f":"'DATA (Real)'!AB335","v":0.95},{"$f":"'DATA (Real)'!AC335","v":0.95},{"$f":"'DATA (Real)'!AD335","v":0.95},{"$f":"'DATA (Real)'!AE335","v":0.95},{"$f":"'DATA (Real)'!AF335","v":0.95},{"$f":"'DATA (Real)'!AG335","v":0.95},{"$f":"'DATA (Real)'!AH335","v":0.95},{"$f":"'DATA (Real)'!AI335","v":0.95},{"$f":"'DATA (Real)'!AJ335","v":0.95},{"$f":"'DATA (Real)'!AK335","v":0.95},{"$f":"'DATA (Real)'!AL335","v":0.95},{"$f":"'DATA (Real)'!AM335","v":0.95},{"$f":"'DATA (Real)'!AN335","v":0.95},{"$f":"'DATA (Real)'!AO335","v":0.95},{"$f":"'DATA (Real)'!AP335","v":0.95},{"$f":"'DATA (Real)'!AQ335","v":0.95},{"$f":"'DATA (Real)'!AR335","v":0.95},{"$f":"'DATA (Real)'!AS335","v":0.95},{"$f":"'DATA (Real)'!AT335","v":0.95},{"$f":"'DATA (Real)'!AU335","v":0.95},{"$f":"'DATA (Real)'!AV335","v":0.95},{"$f":"'DATA (Real)'!AW335","v":0.95},{"$f":"'DATA (Real)'!AX335","v":0.95},{"$f":"'DATA (Real)'!AY335","v":0.95},{"$f":"'DATA (Real)'!AZ335","v":0.95},{"$f":"'DATA (Real)'!BA335","v":0.95},{"$f":"'DATA (Real)'!BB335","v":0.95},{"$f":"'DATA (Real)'!BC335","v":0.95},{"$f":"'DATA (Real)'!BD335","v":0.95},{"$f":"'DATA (Real)'!BE335","v":0.95},{"$f":"'DATA (Real)'!BF335","v":0.95},{"$f":"'DATA (Real)'!BG335","v":0.95},{"$f":"'DATA (Real)'!BH335","v":0.95},{"$f":"'DATA (Real)'!BI335","v":0.95},{"$f":"'DATA (Real)'!BJ335","v":0.95},{"$f":"'DATA (Real)'!BK335","v":0.95},{"$f":"'DATA (Real)'!BL335","v":0.95},{"$f":"'DATA (Real)'!BM335","v":0.95},{"$f":"'DATA (Real)'!BN335","v":0.95},{"$f":"'DATA (Real)'!BO335","v":0.95},{"$f":"'DATA (Real)'!BP335","v":0.95},{"$f":"'DATA (Real)'!BQ335","v":0.95},{"$f":"'DATA (Real)'!BR335","v":0.95},{"$f":"'DATA (Real)'!BS335","v":0.95},{"$f":"'DATA (Real)'!BT335","v":0.95},{"$f":"'DATA (Real)'!BU335","v":0.95},{"$f":"'DATA (Real)'!BV335","v":0.95},{"$f":"'DATA (Real)'!BW335","v":0.95},{"$f":"'DATA (Real)'!BX335","v":0.95}]
[null,null,{"$f":"'DATA (Real)'!C336","v":"Internal"},{"$f":"'DATA (Real)'!D336","v":"Tax Dep Rate"},{"$f":"'DATA (Real)'!E336","v":"Existing Residential Solar + Storage"},{"$f":"'DATA (Real)'!F336","v":0},{"$f":"'DATA (Real)'!G336","v":0},{"$f":"'DATA (Real)'!H336","v":0.85},{"$f":"'DATA (Real)'!I336","v":0.85},{"$f":"'DATA (Real)'!J336","v":0.85},{"$f":"'DATA (Real)'!K336","v":0.85},{"$f":"'DATA (Real)'!L336","v":0.85},{"$f":"'DATA (Real)'!M336","v":0.85},{"$f":"'DATA (Real)'!N336","v":0.85},{"$f":"'DATA (Real)'!O336","v":0.85},{"$f":"'DATA (Real)'!P336","v":0.85},{"$f":"'DATA (Real)'!Q336","v":0.85},{"$f":"'DATA (Real)'!R336","v":0.85},{"$f":"'DATA (Real)'!S336","v":0.85},{"$f":"'DATA (Real)'!T336","v":0.85},{"$f":"'DATA (Real)'!U336","v":0.95},{"$f":"'DATA (Real)'!V336","v":0.95},{"$f":"'DATA (Real)'!W336","v":0.95},{"$f":"'DATA (Real)'!X336","v":0.95},{"$f":"'DATA (Real)'!Y336","v":0.95},{"$f":"'DATA (Real)'!Z336","v":0.95},{"$f":"'DATA (Real)'!AA336","v":0.95},{"$f":"'DATA (Real)'!AB336","v":0.95},{"$f":"'DATA (Real)'!AC336","v":0.95},{"$f":"'DATA (Real)'!AD336","v":0.95},{"$f":"'DATA (Real)'!AE336","v":0.95},{"$f":"'DATA (Real)'!AF336","v":0.95},{"$f":"'DATA (Real)'!AG336","v":0.95},{"$f":"'DATA (Real)'!AH336","v":0.95},{"$f":"'DATA (Real)'!AI336","v":0.95},{"$f":"'DATA (Real)'!AJ336","v":0.95},{"$f":"'DATA (Real)'!AK336","v":0.95},{"$f":"'DATA (Real)'!AL336","v":0.95},{"$f":"'DATA (Real)'!AM336","v":0.95},{"$f":"'DATA (Real)'!AN336","v":0.95},{"$f":"'DATA (Real)'!AO336","v":0.95},{"$f":"'DATA (Real)'!AP336","v":0.95},{"$f":"'DATA (Real)'!AQ336","v":0.95},{"$f":"'DATA (Real)'!AR336","v":0.95},{"$f":"'DATA (Real)'!AS336","v":0.95},{"$f":"'DATA (Real)'!AT336","v":0.95},{"$f":"'DATA (Real)'!AU336","v":0.95},{"$f":"'DATA (Real)'!AV336","v":0.95},{"$f":"'DATA (Real)'!AW336","v":0.95},{"$f":"'DATA (Real)'!AX336","v":0.95},{"$f":"'DATA (Real)'!AY336","v":0.95},{"$f":"'DATA (Real)'!AZ336","v":0.95},{"$f":"'DATA (Real)'!BA336","v":0.95},{"$f":"'DATA (Real)'!BB336","v":0.95},{"$f":"'DATA (Real)'!BC336","v":0.95},{"$f":"'DATA (Real)'!BD336","v":0.95},{"$f":"'DATA (Real)'!BE336","v":0.95},{"$f":"'DATA (Real)'!BF336","v":0.95},{"$f":"'DATA (Real)'!BG336","v":0.95},{"$f":"'DATA (Real)'!BH336","v":0.95},{"$f":"'DATA (Real)'!BI336","v":0.95},{"$f":"'DATA (Real)'!BJ336","v":0.95},{"$f":"'DATA (Real)'!BK336","v":0.95},{"$f":"'DATA (Real)'!BL336","v":0.95},{"$f":"'DATA (Real)'!BM336","v":0.95},{"$f":"'DATA (Real)'!BN336","v":0.95},{"$f":"'DATA (Real)'!BO336","v":0.95},{"$f":"'DATA (Real)'!BP336","v":0.95},{"$f":"'DATA (Real)'!BQ336","v":0.95},{"$f":"'DATA (Real)'!BR336","v":0.95},{"$f":"'DATA (Real)'!BS336","v":0.95},{"$f":"'DATA (Real)'!BT336","v":0.95},{"$f":"'DATA (Real)'!BU336","v":0.95},{"$f":"'DATA (Real)'!BV336","v":0.95},{"$f":"'DATA (Real)'!BW336","v":0.95},{"$f":"'DATA (Real)'!BX336","v":0.95}]
[null,null,{"$f":"'DATA (Real)'!C337","v":"Internal"},{"$f":"'DATA (Real)'!D337","v":"Tax Dep Rate"},{"$f":"'DATA (Real)'!E337","v":"Commercial Solar"},{"$f":"'DATA (Real)'!F337","v":0},{"$f":"'DATA (Real)'!G337","v":0},{"$f":"'DATA (Real)'!H337","v":0.85},{"$f":"'DATA (Real)'!I337","v":0.85},{"$f":"'DATA (Real)'!J337","v":0.85},{"$f":"'DATA (Real)'!K337","v":0.85},{"$f":"'DATA (Real)'!L337","v":0.85},{"$f":"'DATA (Real)'!M337","v":0.85},{"$f":"'DATA (Real)'!N337","v":0.85},{"$f":"'DATA (Real)'!O337","v":0.85},{"$f":"'DATA (Real)'!P337","v":0.85},{"$f":"'DATA (Real)'!Q337","v":0.85},{"$f":"'DATA (Real)'!R337","v":0.85},{"$f":"'DATA (Real)'!S337","v":0.85},{"$f":"'DATA (Real)'!T337","v":0.85},{"$f":"'DATA (Real)'!U337","v":0.95},{"$f":"'DATA (Real)'!V337","v":0.95},{"$f":"'DATA (Real)'!W337","v":0.95},{"$f":"'DATA (Real)'!X337","v":0.95},{"$f":"'DATA (Real)'!Y337","v":0.95},{"$f":"'DATA (Real)'!Z337","v":0.95},{"$f":"'DATA (Real)'!AA337","v":0.95},{"$f":"'DATA (Real)'!AB337","v":0.95},{"$f":"'DATA (Real)'!AC337","v":0.95},{"$f":"'DATA (Real)'!AD337","v":0.95},{"$f":"'DATA (Real)'!AE337","v":0.95},{"$f":"'DATA (Real)'!AF337","v":0.95},{"$f":"'DATA (Real)'!AG337","v":0.95},{"$f":"'DATA (Real)'!AH337","v":0.95},{"$f":"'DATA (Real)'!AI337","v":0.95},{"$f":"'DATA (Real)'!AJ337","v":0.95},{"$f":"'DATA (Real)'!AK337","v":0.95},{"$f":"'DATA (Real)'!AL337","v":0.95},{"$f":"'DATA (Real)'!AM337","v":0.95},{"$f":"'DATA (Real)'!AN337","v":0.95},{"$f":"'DATA (Real)'!AO337","v":0.95},{"$f":"'DATA (Real)'!AP337","v":0.95},{"$f":"'DATA (Real)'!AQ337","v":0.95},{"$f":"'DATA (Real)'!AR337","v":0.95},{"$f":"'DATA (Real)'!AS337","v":0.95},{"$f":"'DATA (Real)'!AT337","v":0.95},{"$f":"'DATA (Real)'!AU337","v":0.95},{"$f":"'DATA (Real)'!AV337","v":0.95},{"$f":"'DATA (Real)'!AW337","v":0.95},{"$f":"'DATA (Real)'!AX337","v":0.95},{"$f":"'DATA (Real)'!AY337","v":0.95},{"$f":"'DATA (Real)'!AZ337","v":0.95},{"$f":"'DATA (Real)'!BA337","v":0.95},{"$f":"'DATA (Real)'!BB337","v":0.95},{"$f":"'DATA (Real)'!BC337","v":0.95},{"$f":"'DATA (Real)'!BD337","v":0.95},{"$f":"'DATA (Real)'!BE337","v":0.95},{"$f":"'DATA (Real)'!BF337","v":0.95},{"$f":"'DATA (Real)'!BG337","v":0.95},{"$f":"'DATA (Real)'!BH337","v":0.95},{"$f":"'DATA (Real)'!BI337","v":0.95},{"$f":"'DATA (Real)'!BJ337","v":0.95},{"$f":"'DATA (Real)'!BK337","v":0.95},{"$f":"'DATA (Real)'!BL337","v":0.95},{"$f":"'DATA (Real)'!BM337","v":0.95},{"$f":"'DATA (Real)'!BN337","v":0.95},{"$f":"'DATA (Real)'!BO337","v":0.95},{"$f":"'DATA (Real)'!BP337","v":0.95},{"$f":"'DATA (Real)'!BQ337","v":0.95},{"$f":"'DATA (Real)'!BR337","v":0.95},{"$f":"'DATA (Real)'!BS337","v":0.95},{"$f":"'DATA (Real)'!BT337","v":0.95},{"$f":"'DATA (Real)'!BU337","v":0.95},{"$f":"'DATA (Real)'!BV337","v":0.95},{"$f":"'DATA (Real)'!BW337","v":0.95},{"$f":"'DATA (Real)'!BX337","v":0.95}]
[null,null,{"$f":"'DATA (Real)'!C338","v":"Internal"},{"$f":"'DATA (Real)'!D338","v":"Tax Dep Rate"},{"$f":"'DATA (Real)'!E338","v":"Commercial Solar + Storage"},{"$f":"'DATA (Real)'!F338","v":0},{"$f":"'DATA (Real)'!G338","v":0},{"$f":"'DATA (Real)'!H338","v":0.85},{"$f":"'DATA (Real)'!I338","v":0.85},{"$f":"'DATA (Real)'!J338","v":0.85},{"$f":"'DATA (Real)'!K338","v":0.85},{"$f":"'DATA (Real)'!L338","v":0.85},{"$f":"'DATA (Real)'!M338","v":0.85},{"$f":"'DATA (Real)'!N338","v":0.85},{"$f":"'DATA (Real)'!O338","v":0.85},{"$f":"'DATA (Real)'!P338","v":0.85},{"$f":"'DATA (Real)'!Q338","v":0.85},{"$f":"'DATA (Real)'!R338","v":0.85},{"$f":"'DATA (Real)'!S338","v":0.85},{"$f":"'DATA (Real)'!T338","v":0.85},{"$f":"'DATA (Real)'!U338","v":0.95},{"$f":"'DATA (Real)'!V338","v":0.95},{"$f":"'DATA (Real)'!W338","v":0.95},{"$f":"'DATA (Real)'!X338","v":0.95},{"$f":"'DATA (Real)'!Y338","v":0.95},{"$f":"'DATA (Real)'!Z338","v":0.95},{"$f":"'DATA (Real)'!AA338","v":0.95},{"$f":"'DATA (Real)'!AB338","v":0.95},{"$f":"'DATA (Real)'!AC338","v":0.95},{"$f":"'DATA (Real)'!AD338","v":0.95},{"$f":"'DATA (Real)'!AE338","v":0.95},{"$f":"'DATA (Real)'!AF338","v":0.95},{"$f":"'DATA (Real)'!AG338","v":0.95},{"$f":"'DATA (Real)'!AH338","v":0.95},{"$f":"'DATA (Real)'!AI338","v":0.95},{"$f":"'DATA (Real)'!AJ338","v":0.95},{"$f":"'DATA (Real)'!AK338","v":0.95},{"$f":"'DATA (Real)'!AL338","v":0.95},{"$f":"'DATA (Real)'!AM338","v":0.95},{"$f":"'DATA (Real)'!AN338","v":0.95},{"$f":"'DATA (Real)'!AO338","v":0.95},{"$f":"'DATA (Real)'!AP338","v":0.95},{"$f":"'DATA (Real)'!AQ338","v":0.95},{"$f":"'DATA (Real)'!AR338","v":0.95},{"$f":"'DATA (Real)'!AS338","v":0.95},{"$f":"'DATA (Real)'!AT338","v":0.95},{"$f":"'DATA (Real)'!AU338","v":0.95},{"$f":"'DATA (Real)'!AV338","v":0.95},{"$f":"'DATA (Real)'!AW338","v":0.95},{"$f":"'DATA (Real)'!AX338","v":0.95},{"$f":"'DATA (Real)'!AY338","v":0.95},{"$f":"'DATA (Real)'!AZ338","v":0.95},{"$f":"'DATA (Real)'!BA338","v":0.95},{"$f":"'DATA (Real)'!BB338","v":0.95},{"$f":"'DATA (Real)'!BC338","v":0.95},{"$f":"'DATA (Real)'!BD338","v":0.95},{"$f":"'DATA (Real)'!BE338","v":0.95},{"$f":"'DATA (Real)'!BF338","v":0.95},{"$f":"'DATA (Real)'!BG338","v":0.95},{"$f":"'DATA (Real)'!BH338","v":0.95},{"$f":"'DATA (Real)'!BI338","v":0.95},{"$f":"'DATA (Real)'!BJ338","v":0.95},{"$f":"'DATA (Real)'!BK338","v":0.95},{"$f":"'DATA (Real)'!BL338","v":0.95},{"$f":"'DATA (Real)'!BM338","v":0.95},{"$f":"'DATA (Real)'!BN338","v":0.95},{"$f":"'DATA (Real)'!BO338","v":0.95},{"$f":"'DATA (Real)'!BP338","v":0.95},{"$f":"'DATA (Real)'!BQ338","v":0.95},{"$f":"'DATA (Real)'!BR338","v":0.95},{"$f":"'DATA (Real)'!BS338","v":0.95},{"$f":"'DATA (Real)'!BT338","v":0.95},{"$f":"'DATA (Real)'!BU338","v":0.95},{"$f":"'DATA (Real)'!BV338","v":0.95},{"$f":"'DATA (Real)'!BW338","v":0.95},{"$f":"'DATA (Real)'!BX338","v":0.95}]
[null,null,{"$f":"'DATA (Real)'!C339","v":"Internal"},{"$f":"'DATA (Real)'!D339","v":"Tax Dep Rate"},{"$f":"'DATA (Real)'!E339","v":"Solar Photovoltaic Fixed Array (5 MW AC)"},{"$f":"'DATA (Real)'!F339","v":0},{"$f":"'DATA (Real)'!G339","v":0},{"$f":"'DATA (Real)'!H339","v":0.85},{"$f":"'DATA (Real)'!I339","v":0.85},{"$f":"'DATA (Real)'!J339","v":0.85},{"$f":"'DATA (Real)'!K339","v":0.85},{"$f":"'DATA (Real)'!L339","v":0.85},{"$f":"'DATA (Real)'!M339","v":0.85},{"$f":"'DATA (Real)'!N339","v":0.85},{"$f":"'DATA (Real)'!O339","v":0.85},{"$f":"'DATA (Real)'!P339","v":0.85},{"$f":"'DATA (Real)'!Q339","v":0.85},{"$f":"'DATA (Real)'!R339","v":0.85},{"$f":"'DATA (Real)'!S339","v":0.85},{"$f":"'DATA (Real)'!T339","v":0.85},{"$f":"'DATA (Real)'!U339","v":0.95},{"$f":"'DATA (Real)'!V339","v":0.95},{"$f":"'DATA (Real)'!W339","v":0.95},{"$f":"'DATA (Real)'!X339","v":0.95},{"$f":"'DATA (Real)'!Y339","v":0.95},{"$f":"'DATA (Real)'!Z339","v":0.95},{"$f":"'DATA (Real)'!AA339","v":0.95},{"$f":"'DATA (Real)'!AB339","v":0.95},{"$f":"'DATA (Real)'!AC339","v":0.95},{"$f":"'DATA (Real)'!AD339","v":0.95},{"$f":"'DATA (Real)'!AE339","v":0.95},{"$f":"'DATA (Real)'!AF339","v":0.95},{"$f":"'DATA (Real)'!AG339","v":0.95},{"$f":"'DATA (Real)'!AH339","v":0.95},{"$f":"'DATA (Real)'!AI339","v":0.95},{"$f":"'DATA (Real)'!AJ339","v":0.95},{"$f":"'DATA (Real)'!AK339","v":0.95},{"$f":"'DATA (Real)'!AL339","v":0.95},{"$f":"'DATA (Real)'!AM339","v":0.95},{"$f":"'DATA (Real)'!AN339","v":0.95},{"$f":"'DATA (Real)'!AO339","v":0.95},{"$f":"'DATA (Real)'!AP339","v":0.95},{"$f":"'DATA (Real)'!AQ339","v":0.95},{"$f":"'DATA (Real)'!AR339","v":0.95},{"$f":"'DATA (Real)'!AS339","v":0.95},{"$f":"'DATA (Real)'!AT339","v":0.95},{"$f":"'DATA (Real)'!AU339","v":0.95},{"$f":"'DATA (Real)'!AV339","v":0.95},{"$f":"'DATA (Real)'!AW339","v":0.95},{"$f":"'DATA (Real)'!AX339","v":0.95},{"$f":"'DATA (Real)'!AY339","v":0.95},{"$f":"'DATA (Real)'!AZ339","v":0.95},{"$f":"'DATA (Real)'!BA339","v":0.95},{"$f":"'DATA (Real)'!BB339","v":0.95},{"$f":"'DATA (Real)'!BC339","v":0.95},{"$f":"'DATA (Real)'!BD339","v":0.95},{"$f":"'DATA (Real)'!BE339","v":0.95},{"$f":"'DATA (Real)'!BF339","v":0.95},{"$f":"'DATA (Real)'!BG339","v":0.95},{"$f":"'DATA (Real)'!BH339","v":0.95},{"$f":"'DATA (Real)'!BI339","v":0.95},{"$f":"'DATA (Real)'!BJ339","v":0.95},{"$f":"'DATA (Real)'!BK339","v":0.95},{"$f":"'DATA (Real)'!BL339","v":0.95},{"$f":"'DATA (Real)'!BM339","v":0.95},{"$f":"'DATA (Real)'!BN339","v":0.95},{"$f":"'DATA (Real)'!BO339","v":0.95},{"$f":"'DATA (Real)'!BP339","v":0.95},{"$f":"'DATA (Real)'!BQ339","v":0.95},{"$f":"'DATA (Real)'!BR339","v":0.95},{"$f":"'DATA (Real)'!BS339","v":0.95},{"$f":"'DATA (Real)'!BT339","v":0.95},{"$f":"'DATA (Real)'!BU339","v":0.95},{"$f":"'DATA (Real)'!BV339","v":0.95},{"$f":"'DATA (Real)'!BW339","v":0.95},{"$f":"'DATA (Real)'!BX339","v":0.95}]
[null,null,{"$f":"'DATA (Real)'!C340","v":"Internal"},{"$f":"'DATA (Real)'!D340","v":"Tax Dep Rate"},{"$f":"'DATA (Real)'!E340","v":"Solar Photovoltaic Fixed Array (5 MW AC) + Storage"},{"$f":"'DATA (Real)'!F340","v":0},{"$f":"'DATA (Real)'!G340","v":0},{"$f":"'DATA (Real)'!H340","v":0.85},{"$f":"'DATA (Real)'!I340","v":0.85},{"$f":"'DATA (Real)'!J340","v":0.85},{"$f":"'DATA (Real)'!K340","v":0.85},{"$f":"'DATA (Real)'!L340","v":0.85},{"$f":"'DATA (Real)'!M340","v":0.85},{"$f":"'DATA (Real)'!N340","v":0.85},{"$f":"'DATA (Real)'!O340","v":0.85},{"$f":"'DATA (Real)'!P340","v":0.85},{"$f":"'DATA (Real)'!Q340","v":0.85},{"$f":"'DATA (Real)'!R340","v":0.85},{"$f":"'DATA (Real)'!S340","v":0.85},{"$f":"'DATA (Real)'!T340","v":0.85},{"$f":"'DATA (Real)'!U340","v":0.95},{"$f":"'DATA (Real)'!V340","v":0.95},{"$f":"'DATA (Real)'!W340","v":0.95},{"$f":"'DATA (Real)'!X340","v":0.95},{"$f":"'DATA (Real)'!Y340","v":0.95},{"$f":"'DATA (Real)'!Z340","v":0.95},{"$f":"'DATA (Real)'!AA340","v":0.95},{"$f":"'DATA (Real)'!AB340","v":0.95},{"$f":"'DATA (Real)'!AC340","v":0.95},{"$f":"'DATA (Real)'!AD340","v":0.95},{"$f":"'DATA (Real)'!AE340","v":0.95},{"$f":"'DATA (Real)'!AF340","v":0.95},{"$f":"'DATA (Real)'!AG340","v":0.95},{"$f":"'DATA (Real)'!AH340","v":0.95},{"$f":"'DATA (Real)'!AI340","v":0.95},{"$f":"'DATA (Real)'!AJ340","v":0.95},{"$f":"'DATA (Real)'!AK340","v":0.95},{"$f":"'DATA (Real)'!AL340","v":0.95},{"$f":"'DATA (Real)'!AM340","v":0.95},{"$f":"'DATA (Real)'!AN340","v":0.95},{"$f":"'DATA (Real)'!AO340","v":0.95},{"$f":"'DATA (Real)'!AP340","v":0.95},{"$f":"'DATA (Real)'!AQ340","v":0.95},{"$f":"'DATA (Real)'!AR340","v":0.95},{"$f":"'DATA (Real)'!AS340","v":0.95},{"$f":"'DATA (Real)'!AT340","v":0.95},{"$f":"'DATA (Real)'!AU340","v":0.95},{"$f":"'DATA (Real)'!AV340","v":0.95},{"$f":"'DATA (Real)'!AW340","v":0.95},{"$f":"'DATA (Real)'!AX340","v":0.95},{"$f":"'DATA (Real)'!AY340","v":0.95},{"$f":"'DATA (Real)'!AZ340","v":0.95},{"$f":"'DATA (Real)'!BA340","v":0.95},{"$f":"'DATA (Real)'!BB340","v":0.95},{"$f":"'DATA (Real)'!BC340","v":0.95},{"$f":"'DATA (Real)'!BD340","v":0.95},{"$f":"'DATA (Real)'!BE340","v":0.95},{"$f":"'DATA (Real)'!BF340","v":0.95},{"$f":"'DATA (Real)'!BG340","v":0.95},{"$f":"'DATA (Real)'!BH340","v":0.95},{"$f":"'DATA (Real)'!BI340","v":0.95},{"$f":"'DATA (Real)'!BJ340","v":0.95},{"$f":"'DATA (Real)'!BK340","v":0.95},{"$f":"'DATA (Real)'!BL340","v":0.95},{"$f":"'DATA (Real)'!BM340","v":0.95},{"$f":"'DATA (Real)'!BN340","v":0.95},{"$f":"'DATA (Real)'!BO340","v":0.95},{"$f":"'DATA (Real)'!BP340","v":0.95},{"$f":"'DATA (Real)'!BQ340","v":0.95},{"$f":"'DATA (Real)'!BR340","v":0.95},{"$f":"'DATA (Real)'!BS340","v":0.95},{"$f":"'DATA (Real)'!BT340","v":0.95},{"$f":"'DATA (Real)'!BU340","v":0.95},{"$f":"'DATA (Real)'!BV340","v":0.95},{"$f":"'DATA (Real)'!BW340","v":0.95},{"$f":"'DATA (Real)'!BX340","v":0.95}]
[null,null,{"$f":"'DATA (Real)'!C341","v":"Internal"},{"$f":"'DATA (Real)'!D341","v":"Tax Dep Rate"},{"$f":"'DATA (Real)'!E341","v":"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)"},{"$f":"'DATA (Real)'!F341","v":0},{"$f":"'DATA (Real)'!G341","v":0},{"$f":"'DATA (Real)'!H341","v":0.85},{"$f":"'DATA (Real)'!I341","v":0.85},{"$f":"'DATA (Real)'!J341","v":0.85},{"$f":"'DATA (Real)'!K341","v":0.85},{"$f":"'DATA (Real)'!L341","v":0.85},{"$f":"'DATA (Real)'!M341","v":0.85},{"$f":"'DATA (Real)'!N341","v":0.85},{"$f":"'DATA (Real)'!O341","v":0.85},{"$f":"'DATA (Real)'!P341","v":0.85},{"$f":"'DATA (Real)'!Q341","v":0.85},{"$f":"'DATA (Real)'!R341","v":0.85},{"$f":"'DATA (Real)'!S341","v":0.85},{"$f":"'DATA (Real)'!T341","v":0.85},{"$f":"'DATA (Real)'!U341","v":0.95},{"$f":"'DATA (Real)'!V341","v":0.95},{"$f":"'DATA (Real)'!W341","v":0.95},{"$f":"'DATA (Real)'!X341","v":0.95},{"$f":"'DATA (Real)'!Y341","v":0.95},{"$f":"'DATA (Real)'!Z341","v":0.95},{"$f":"'DATA (Real)'!AA341","v":0.95},{"$f":"'DATA (Real)'!AB341","v":0.95},{"$f":"'DATA (Real)'!AC341","v":0.95},{"$f":"'DATA (Real)'!AD341","v":0.95},{"$f":"'DATA (Real)'!AE341","v":0.95},{"$f":"'DATA (Real)'!AF341","v":0.95},{"$f":"'DATA (Real)'!AG341","v":0.95},{"$f":"'DATA (Real)'!AH341","v":0.95},{"$f":"'DATA (Real)'!AI341","v":0.95},{"$f":"'DATA (Real)'!AJ341","v":0.95},{"$f":"'DATA (Real)'!AK341","v":0.95},{"$f":"'DATA (Real)'!AL341","v":0.95},{"$f":"'DATA (Real)'!AM341","v":0.95},{"$f":"'DATA (Real)'!AN341","v":0.95},{"$f":"'DATA (Real)'!AO341","v":0.95},{"$f":"'DATA (Real)'!AP341","v":0.95},{"$f":"'DATA (Real)'!AQ341","v":0.95},{"$f":"'DATA (Real)'!AR341","v":0.95},{"$f":"'DATA (Real)'!AS341","v":0.95},{"$f":"'DATA (Real)'!AT341","v":0.95},{"$f":"'DATA (Real)'!AU341","v":0.95},{"$f":"'DATA (Real)'!AV341","v":0.95},{"$f":"'DATA (Real)'!AW341","v":0.95},{"$f":"'DATA (Real)'!AX341","v":0.95},{"$f":"'DATA (Real)'!AY341","v":0.95},{"$f":"'DATA (Real)'!AZ341","v":0.95},{"$f":"'DATA (Real)'!BA341","v":0.95},{"$f":"'DATA (Real)'!BB341","v":0.95},{"$f":"'DATA (Real)'!BC341","v":0.95},{"$f":"'DATA (Real)'!BD341","v":0.95},{"$f":"'DATA (Real)'!BE341","v":0.95},{"$f":"'DATA (Real)'!BF341","v":0.95},{"$f":"'DATA (Real)'!BG341","v":0.95},{"$f":"'DATA (Real)'!BH341","v":0.95},{"$f":"'DATA (Real)'!BI341","v":0.95},{"$f":"'DATA (Real)'!BJ341","v":0.95},{"$f":"'DATA (Real)'!BK341","v":0.95},{"$f":"'DATA (Real)'!BL341","v":0.95},{"$f":"'DATA (Real)'!BM341","v":0.95},{"$f":"'DATA (Real)'!BN341","v":0.95},{"$f":"'DATA (Real)'!BO341","v":0.95},{"$f":"'DATA (Real)'!BP341","v":0.95},{"$f":"'DATA (Real)'!BQ341","v":0.95},{"$f":"'DATA (Real)'!BR341","v":0.95},{"$f":"'DATA (Real)'!BS341","v":0.95},{"$f":"'DATA (Real)'!BT341","v":0.95},{"$f":"'DATA (Real)'!BU341","v":0.95},{"$f":"'DATA (Real)'!BV341","v":0.95},{"$f":"'DATA (Real)'!BW341","v":0.95},{"$f":"'DATA (Real)'!BX341","v":0.95}]
[null,null,{"$f":"'DATA (Real)'!C342","v":"Internal"},{"$f":"'DATA (Real)'!D342","v":"Tax Dep Rate"},{"$f":"'DATA (Real)'!E342","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},{"$f":"'DATA (Real)'!F342","v":0},{"$f":"'DATA (Real)'!G342","v":0},{"$f":"'DATA (Real)'!H342","v":0.85},{"$f":"'DATA (Real)'!I342","v":0.85},{"$f":"'DATA (Real)'!J342","v":0.85},{"$f":"'DATA (Real)'!K342","v":0.85},{"$f":"'DATA (Real)'!L342","v":0.85},{"$f":"'DATA (Real)'!M342","v":0.85},{"$f":"'DATA (Real)'!N342","v":0.85},{"$f":"'DATA (Real)'!O342","v":0.85},{"$f":"'DATA (Real)'!P342","v":0.85},{"$f":"'DATA (Real)'!Q342","v":0.85},{"$f":"'DATA (Real)'!R342","v":0.85},{"$f":"'DATA (Real)'!S342","v":0.85},{"$f":"'DATA (Real)'!T342","v":0.85},{"$f":"'DATA (Real)'!U342","v":0.95},{"$f":"'DATA (Real)'!V342","v":0.95},{"$f":"'DATA (Real)'!W342","v":0.95},{"$f":"'DATA (Real)'!X342","v":0.95},{"$f":"'DATA (Real)'!Y342","v":0.95},{"$f":"'DATA (Real)'!Z342","v":0.95},{"$f":"'DATA (Real)'!AA342","v":0.95},{"$f":"'DATA (Real)'!AB342","v":0.95},{"$f":"'DATA (Real)'!AC342","v":0.95},{"$f":"'DATA (Real)'!AD342","v":0.95},{"$f":"'DATA (Real)'!AE342","v":0.95},{"$f":"'DATA (Real)'!AF342","v":0.95},{"$f":"'DATA (Real)'!AG342","v":0.95},{"$f":"'DATA (Real)'!AH342","v":0.95},{"$f":"'DATA (Real)'!AI342","v":0.95},{"$f":"'DATA (Real)'!AJ342","v":0.95},{"$f":"'DATA (Real)'!AK342","v":0.95},{"$f":"'DATA (Real)'!AL342","v":0.95},{"$f":"'DATA (Real)'!AM342","v":0.95},{"$f":"'DATA (Real)'!AN342","v":0.95},{"$f":"'DATA (Real)'!AO342","v":0.95},{"$f":"'DATA (Real)'!AP342","v":0.95},{"$f":"'DATA (Real)'!AQ342","v":0.95},{"$f":"'DATA (Real)'!AR342","v":0.95},{"$f":"'DATA (Real)'!AS342","v":0.95},{"$f":"'DATA (Real)'!AT342","v":0.95},{"$f":"'DATA (Real)'!AU342","v":0.95},{"$f":"'DATA (Real)'!AV342","v":0.95},{"$f":"'DATA (Real)'!AW342","v":0.95},{"$f":"'DATA (Real)'!AX342","v":0.95},{"$f":"'DATA (Real)'!AY342","v":0.95},{"$f":"'DATA (Real)'!AZ342","v":0.95},{"$f":"'DATA (Real)'!BA342","v":0.95},{"$f":"'DATA (Real)'!BB342","v":0.95},{"$f":"'DATA (Real)'!BC342","v":0.95},{"$f":"'DATA (Real)'!BD342","v":0.95},{"$f":"'DATA (Real)'!BE342","v":0.95},{"$f":"'DATA (Real)'!BF342","v":0.95},{"$f":"'DATA (Real)'!BG342","v":0.95},{"$f":"'DATA (Real)'!BH342","v":0.95},{"$f":"'DATA (Real)'!BI342","v":0.95},{"$f":"'DATA (Real)'!BJ342","v":0.95},{"$f":"'DATA (Real)'!BK342","v":0.95},{"$f":"'DATA (Real)'!BL342","v":0.95},{"$f":"'DATA (Real)'!BM342","v":0.95},{"$f":"'DATA (Real)'!BN342","v":0.95},{"$f":"'DATA (Real)'!BO342","v":0.95},{"$f":"'DATA (Real)'!BP342","v":0.95},{"$f":"'DATA (Real)'!BQ342","v":0.95},{"$f":"'DATA (Real)'!BR342","v":0.95},{"$f":"'DATA (Real)'!BS342","v":0.95},{"$f":"'DATA (Real)'!BT342","v":0.95},{"$f":"'DATA (Real)'!BU342","v":0.95},{"$f":"'DATA (Real)'!BV342","v":0.95},{"$f":"'DATA (Real)'!BW342","v":0.95},{"$f":"'DATA (Real)'!BX342","v":0.95}]
[null,null,{"$f":"'DATA (Real)'!C343","v":"Internal"},{"$f":"'DATA (Real)'!D343","v":"Tax Dep Rate"},{"$f":"'DATA (Real)'!E343","v":"100 MW/400 MWh Lithium-ion w/Solar"},{"$f":"'DATA (Real)'!F343","v":0},{"$f":"'DATA (Real)'!G343","v":0},{"$f":"'DATA (Real)'!H343","v":0.85},{"$f":"'DATA (Real)'!I343","v":0.85},{"$f":"'DATA (Real)'!J343","v":0.85},{"$f":"'DATA (Real)'!K343","v":0.85},{"$f":"'DATA (Real)'!L343","v":0.85},{"$f":"'DATA (Real)'!M343","v":0.85},{"$f":"'DATA (Real)'!N343","v":0.85},{"$f":"'DATA (Real)'!O343","v":0.85},{"$f":"'DATA (Real)'!P343","v":0.85},{"$f":"'DATA (Real)'!Q343","v":0.85},{"$f":"'DATA (Real)'!R343","v":0.85},{"$f":"'DATA (Real)'!S343","v":0.85},{"$f":"'DATA (Real)'!T343","v":0.85},{"$f":"'DATA (Real)'!U343","v":0.95},{"$f":"'DATA (Real)'!V343","v":0.95},{"$f":"'DATA (Real)'!W343","v":0.95},{"$f":"'DATA (Real)'!X343","v":0.95},{"$f":"'DATA (Real)'!Y343","v":0.95},{"$f":"'DATA (Real)'!Z343","v":0.95},{"$f":"'DATA (Real)'!AA343","v":0.95},{"$f":"'DATA (Real)'!AB343","v":0.95},{"$f":"'DATA (Real)'!AC343","v":0.95},{"$f":"'DATA (Real)'!AD343","v":0.95},{"$f":"'DATA (Real)'!AE343","v":0.95},{"$f":"'DATA (Real)'!AF343","v":0.95},{"$f":"'DATA (Real)'!AG343","v":0.95},{"$f":"'DATA (Real)'!AH343","v":0.95},{"$f":"'DATA (Real)'!AI343","v":0.95},{"$f":"'DATA (Real)'!AJ343","v":0.95},{"$f":"'DATA (Real)'!AK343","v":0.95},{"$f":"'DATA (Real)'!AL343","v":0.95},{"$f":"'DATA (Real)'!AM343","v":0.95},{"$f":"'DATA (Real)'!AN343","v":0.95},{"$f":"'DATA (Real)'!AO343","v":0.95},{"$f":"'DATA (Real)'!AP343","v":0.95},{"$f":"'DATA (Real)'!AQ343","v":0.95},{"$f":"'DATA (Real)'!AR343","v":0.95},{"$f":"'DATA (Real)'!AS343","v":0.95},{"$f":"'DATA (Real)'!AT343","v":0.95},{"$f":"'DATA (Real)'!AU343","v":0.95},{"$f":"'DATA (Real)'!AV343","v":0.95},{"$f":"'DATA (Real)'!AW343","v":0.95},{"$f":"'DATA (Real)'!AX343","v":0.95},{"$f":"'DATA (Real)'!AY343","v":0.95},{"$f":"'DATA (Real)'!AZ343","v":0.95},{"$f":"'DATA (Real)'!BA343","v":0.95},{"$f":"'DATA (Real)'!BB343","v":0.95},{"$f":"'DATA (Real)'!BC343","v":0.95},{"$f":"'DATA (Real)'!BD343","v":0.95},{"$f":"'DATA (Real)'!BE343","v":0.95},{"$f":"'DATA (Real)'!BF343","v":0.95},{"$f":"'DATA (Real)'!BG343","v":0.95},{"$f":"'DATA (Real)'!BH343","v":0.95},{"$f":"'DATA (Real)'!BI343","v":0.95},{"$f":"'DATA (Real)'!BJ343","v":0.95},{"$f":"'DATA (Real)'!BK343","v":0.95},{"$f":"'DATA (Real)'!BL343","v":0.95},{"$f":"'DATA (Real)'!BM343","v":0.95},{"$f":"'DATA (Real)'!BN343","v":0.95},{"$f":"'DATA (Real)'!BO343","v":0.95},{"$f":"'DATA (Real)'!BP343","v":0.95},{"$f":"'DATA (Real)'!BQ343","v":0.95},{"$f":"'DATA (Real)'!BR343","v":0.95},{"$f":"'DATA (Real)'!BS343","v":0.95},{"$f":"'DATA (Real)'!BT343","v":0.95},{"$f":"'DATA (Real)'!BU343","v":0.95},{"$f":"'DATA (Real)'!BV343","v":0.95},{"$f":"'DATA (Real)'!BW343","v":0.95},{"$f":"'DATA (Real)'!BX343","v":0.95}]
[null,null,{"$f":"'DATA (Real)'!C344","v":"Internal"},{"$f":"'DATA (Real)'!D344","v":"Tax Dep Rate"},{"$f":"'DATA (Real)'!E344","v":"100 MW/200 MWh Lithium-ion w/Solar"},{"$f":"'DATA (Real)'!F344","v":0},{"$f":"'DATA (Real)'!G344","v":0},{"$f":"'DATA (Real)'!H344","v":0.85},{"$f":"'DATA (Real)'!I344","v":0.85},{"$f":"'DATA (Real)'!J344","v":0.85},{"$f":"'DATA (Real)'!K344","v":0.85},{"$f":"'DATA (Real)'!L344","v":0.85},{"$f":"'DATA (Real)'!M344","v":0.85},{"$f":"'DATA (Real)'!N344","v":0.85},{"$f":"'DATA (Real)'!O344","v":0.85},{"$f":"'DATA (Real)'!P344","v":0.85},{"$f":"'DATA (Real)'!Q344","v":0.85},{"$f":"'DATA (Real)'!R344","v":0.85},{"$f":"'DATA (Real)'!S344","v":0.85},{"$f":"'DATA (Real)'!T344","v":0.85},{"$f":"'DATA (Real)'!U344","v":0.95},{"$f":"'DATA (Real)'!V344","v":0.95},{"$f":"'DATA (Real)'!W344","v":0.95},{"$f":"'DATA (Real)'!X344","v":0.95},{"$f":"'DATA (Real)'!Y344","v":0.95},{"$f":"'DATA (Real)'!Z344","v":0.95},{"$f":"'DATA (Real)'!AA344","v":0.95},{"$f":"'DATA (Real)'!AB344","v":0.95},{"$f":"'DATA (Real)'!AC344","v":0.95},{"$f":"'DATA (Real)'!AD344","v":0.95},{"$f":"'DATA (Real)'!AE344","v":0.95},{"$f":"'DATA (Real)'!AF344","v":0.95},{"$f":"'DATA (Real)'!AG344","v":0.95},{"$f":"'DATA (Real)'!AH344","v":0.95},{"$f":"'DATA (Real)'!AI344","v":0.95},{"$f":"'DATA (Real)'!AJ344","v":0.95},{"$f":"'DATA (Real)'!AK344","v":0.95},{"$f":"'DATA (Real)'!AL344","v":0.95},{"$f":"'DATA (Real)'!AM344","v":0.95},{"$f":"'DATA (Real)'!AN344","v":0.95},{"$f":"'DATA (Real)'!AO344","v":0.95},{"$f":"'DATA (Real)'!AP344","v":0.95},{"$f":"'DATA (Real)'!AQ344","v":0.95},{"$f":"'DATA (Real)'!AR344","v":0.95},{"$f":"'DATA (Real)'!AS344","v":0.95},{"$f":"'DATA (Real)'!AT344","v":0.95},{"$f":"'DATA (Real)'!AU344","v":0.95},{"$f":"'DATA (Real)'!AV344","v":0.95},{"$f":"'DATA (Real)'!AW344","v":0.95},{"$f":"'DATA (Real)'!AX344","v":0.95},{"$f":"'DATA (Real)'!AY344","v":0.95},{"$f":"'DATA (Real)'!AZ344","v":0.95},{"$f":"'DATA (Real)'!BA344","v":0.95},{"$f":"'DATA (Real)'!BB344","v":0.95},{"$f":"'DATA (Real)'!BC344","v":0.95},{"$f":"'DATA (Real)'!BD344","v":0.95},{"$f":"'DATA (Real)'!BE344","v":0.95},{"$f":"'DATA (Real)'!BF344","v":0.95},{"$f":"'DATA (Real)'!BG344","v":0.95},{"$f":"'DATA (Real)'!BH344","v":0.95},{"$f":"'DATA (Real)'!BI344","v":0.95},{"$f":"'DATA (Real)'!BJ344","v":0.95},{"$f":"'DATA (Real)'!BK344","v":0.95},{"$f":"'DATA (Real)'!BL344","v":0.95},{"$f":"'DATA (Real)'!BM344","v":0.95},{"$f":"'DATA (Real)'!BN344","v":0.95},{"$f":"'DATA (Real)'!BO344","v":0.95},{"$f":"'DATA (Real)'!BP344","v":0.95},{"$f":"'DATA (Real)'!BQ344","v":0.95},{"$f":"'DATA (Real)'!BR344","v":0.95},{"$f":"'DATA (Real)'!BS344","v":0.95},{"$f":"'DATA (Real)'!BT344","v":0.95},{"$f":"'DATA (Real)'!BU344","v":0.95},{"$f":"'DATA (Real)'!BV344","v":0.95},{"$f":"'DATA (Real)'!BW344","v":0.95},{"$f":"'DATA (Real)'!BX344","v":0.95}]
[null,null,{"$f":"'DATA (Real)'!C345","v":"Internal"},{"$f":"'DATA (Real)'!D345","v":"Tax Dep Rate"},{"$f":"'DATA (Real)'!E345","v":"50 MW/200 MWh Lithium-ion w/Solar"},{"$f":"'DATA (Real)'!F345","v":0},{"$f":"'DATA (Real)'!G345","v":0},{"$f":"'DATA (Real)'!H345","v":0.85},{"$f":"'DATA (Real)'!I345","v":0.85},{"$f":"'DATA (Real)'!J345","v":0.85},{"$f":"'DATA (Real)'!K345","v":0.85},{"$f":"'DATA (Real)'!L345","v":0.85},{"$f":"'DATA (Real)'!M345","v":0.85},{"$f":"'DATA (Real)'!N345","v":0.85},{"$f":"'DATA (Real)'!O345","v":0.85},{"$f":"'DATA (Real)'!P345","v":0.85},{"$f":"'DATA (Real)'!Q345","v":0.85},{"$f":"'DATA (Real)'!R345","v":0.85},{"$f":"'DATA (Real)'!S345","v":0.85},{"$f":"'DATA (Real)'!T345","v":0.85},{"$f":"'DATA (Real)'!U345","v":0.95},{"$f":"'DATA (Real)'!V345","v":0.95},{"$f":"'DATA (Real)'!W345","v":0.95},{"$f":"'DATA (Real)'!X345","v":0.95},{"$f":"'DATA (Real)'!Y345","v":0.95},{"$f":"'DATA (Real)'!Z345","v":0.95},{"$f":"'DATA (Real)'!AA345","v":0.95},{"$f":"'DATA (Real)'!AB345","v":0.95},{"$f":"'DATA (Real)'!AC345","v":0.95},{"$f":"'DATA (Real)'!AD345","v":0.95},{"$f":"'DATA (Real)'!AE345","v":0.95},{"$f":"'DATA (Real)'!AF345","v":0.95},{"$f":"'DATA (Real)'!AG345","v":0.95},{"$f":"'DATA (Real)'!AH345","v":0.95},{"$f":"'DATA (Real)'!AI345","v":0.95},{"$f":"'DATA (Real)'!AJ345","v":0.95},{"$f":"'DATA (Real)'!AK345","v":0.95},{"$f":"'DATA (Real)'!AL345","v":0.95},{"$f":"'DATA (Real)'!AM345","v":0.95},{"$f":"'DATA (Real)'!AN345","v":0.95},{"$f":"'DATA (Real)'!AO345","v":0.95},{"$f":"'DATA (Real)'!AP345","v":0.95},{"$f":"'DATA (Real)'!AQ345","v":0.95},{"$f":"'DATA (Real)'!AR345","v":0.95},{"$f":"'DATA (Real)'!AS345","v":0.95},{"$f":"'DATA (Real)'!AT345","v":0.95},{"$f":"'DATA (Real)'!AU345","v":0.95},{"$f":"'DATA (Real)'!AV345","v":0.95},{"$f":"'DATA (Real)'!AW345","v":0.95},{"$f":"'DATA (Real)'!AX345","v":0.95},{"$f":"'DATA (Real)'!AY345","v":0.95},{"$f":"'DATA (Real)'!AZ345","v":0.95},{"$f":"'DATA (Real)'!BA345","v":0.95},{"$f":"'DATA (Real)'!BB345","v":0.95},{"$f":"'DATA (Real)'!BC345","v":0.95},{"$f":"'DATA (Real)'!BD345","v":0.95},{"$f":"'DATA (Real)'!BE345","v":0.95},{"$f":"'DATA (Real)'!BF345","v":0.95},{"$f":"'DATA (Real)'!BG345","v":0.95},{"$f":"'DATA (Real)'!BH345","v":0.95},{"$f":"'DATA (Real)'!BI345","v":0.95},{"$f":"'DATA (Real)'!BJ345","v":0.95},{"$f":"'DATA (Real)'!BK345","v":0.95},{"$f":"'DATA (Real)'!BL345","v":0.95},{"$f":"'DATA (Real)'!BM345","v":0.95},{"$f":"'DATA (Real)'!BN345","v":0.95},{"$f":"'DATA (Real)'!BO345","v":0.95},{"$f":"'DATA (Real)'!BP345","v":0.95},{"$f":"'DATA (Real)'!BQ345","v":0.95},{"$f":"'DATA (Real)'!BR345","v":0.95},{"$f":"'DATA (Real)'!BS345","v":0.95},{"$f":"'DATA (Real)'!BT345","v":0.95},{"$f":"'DATA (Real)'!BU345","v":0.95},{"$f":"'DATA (Real)'!BV345","v":0.95},{"$f":"'DATA (Real)'!BW345","v":0.95},{"$f":"'DATA (Real)'!BX345","v":0.95}]

{"sheet":"Assumptions","index":3,"n_rows":96,"n_cols":82,"rows_kept":96,"cut":false,"hidden":false,"merged":[[0,32,0,81],[0,9,0,29]]}
[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",6.7000000000000004E-2,null,"Long Description","Debt","Equity",null,"Long Description",1,{"$f":"J2+1","v":2},{"$f":"K2+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,null,"Long Description",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,"7F.04 CT Frame Greenfield",null,null,null,"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,"7F.04 CT Frame Greenfield",0.14066112960097418,0.13667229000724065,0.13240206068290253,0.1282318746336871,0.124154235821689,0.12016232093035326,0.11624969105532518,0.1124103878075004,0.10861231276815565,0.10482019611791521,0.10102807946767481,9.7235962817434352E-2,9.3443846167193895E-2,8.9651729516953493E-2,8.585961286671305E-2,8.2067496216472635E-2,7.8275379566232192E-2,7.4483262915991791E-2,7.0691146265751362E-2,6.689902961551096E-2,6.3321414973026513E-2,6.0172516036903906E-2,5.7237830799387109E-2,5.430314556187029E-2,5.1368460324353486E-2,4.8433775086836668E-2,4.5499089849319864E-2,4.2564404611803053E-2,3.9629719374286242E-2,3.6695034136769437E-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",0.14066112960097418,0.13667229000724065,0.13240206068290253,0.1282318746336871,0.124154235821689,0.12016232093035326,0.11624969105532518,0.1124103878075004,0.10861231276815565,0.10482019611791521,0.10102807946767481,9.7235962817434352E-2,9.3443846167193895E-2,8.9651729516953493E-2,8.585961286671305E-2,8.2067496216472635E-2,7.8275379566232192E-2,7.4483262915991791E-2,7.0691146265751362E-2,6.689902961551096E-2,6.3321414973026513E-2,6.0172516036903906E-2,5.7237830799387109E-2,5.430314556187029E-2,5.1368460324353486E-2,4.8433775086836668E-2,4.5499089849319864E-2,4.2564404611803053E-2,3.9629719374286242E-2,3.6695034136769437E-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)",0.14066112960097418,0.13667229000724065,0.13240206068290253,0.1282318746336871,0.124154235821689,0.12016232093035326,0.11624969105532518,0.1124103878075004,0.10861231276815565,0.10482019611791521,0.10102807946767481,9.7235962817434352E-2,9.3443846167193895E-2,8.9651729516953493E-2,8.585961286671305E-2,8.2067496216472635E-2,7.8275379566232192E-2,7.4483262915991791E-2,7.0691146265751362E-2,6.689902961551096E-2,6.3321414973026513E-2,6.0172516036903906E-2,5.7237830799387109E-2,5.430314556187029E-2,5.1368460324353486E-2,4.8433775086836668E-2,4.5499089849319864E-2,4.2564404611803053E-2,3.9629719374286242E-2,3.6695034136769437E-2]
[null,"Property Tax",0.01,null,"Small Modular Reactor (share)",0.67,{"$f":"1-F6","v":0.32999999999999996},null,"Small Modular Reactor (share)",3.7499999999999999E-2,7.2190000000000004E-2,6.6780000000000006E-2,6.1780000000000002E-2,5.7149999999999999E-2,5.2859999999999997E-2,4.8899999999999999E-2,4.5229999999999999E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,2.2290000000000001E-2,null,"Small Modular Reactor (share)"]
[null,"Tax Equity Return",0.08,null,"NW Wind On System (Share)",0.67100000000000004,{"$f":"1-F7","v":0.32899999999999996},null,"NW Wind On System (Share)",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,"NW Wind On System (Share)"]
[null,"Washington Sales Tax Rate:",8.8999999999999996E-2,null,"NW Wind Off System",0.67100000000000004,0.32899999999999996,null,"NW Wind 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,"NW Wind Off System"]
[null,"Idaho Sales Tax Rate:",0.06,null,"Wind Montana",0.67100000000000004,0.32899999999999996,null,"Wind Montana",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,"Wind Montana"]
[null,null,null,null,"Off Shore Wind (Share)",0.68500000000000005,0.31499999999999995,null,"Off Shore Wind (Share)",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,"Off Shore Wind (Share)"]
[null,null,null,null,"New Residential Solar",0.75800000000000001,0.24199999999999999,null,"New 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 Residential Solar"]
[null,null,null,null,"New Residential Solar + Storage",0.75800000000000001,0.24199999999999999,null,"New Residential Solar + Storage",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-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 Residential Solar + Storage"]
[null,null,null,null,"Existing Residential Solar",0.75800000000000001,0.24199999999999999,null,"Existing 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,"Existing Residential Solar"]
[null,null,null,null,"Existing Residential Solar + Storage",0.75800000000000001,0.24199999999999999,null,"Existing Residential Solar + Storage",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-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,"Existing Residential Solar + Storage"]
[null,null,null,null,"Commercial Solar",0.75900000000000001,0.24099999999999999,null,"Commercial 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,"Commercial Solar"]
[null,null,null,null,"Commercial Solar + Storage",0.75900000000000001,0.24099999999999999,null,"Commercial Solar + Storage",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-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,"Commercial Solar + Storage"]
[null,null,null,null,"Solar Photovoltaic Fixed Array (5 MW AC)",0.73499999999999999,0.26500000000000001,null,"Solar Photovoltaic Fixed Array (5 MW AC)",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,"Solar Photovoltaic Fixed Array (5 MW AC)"]
[null,null,null,null,"Solar Photovoltaic Fixed Array (5 MW AC) + Storage",0.73499999999999999,0.26500000000000001,null,"Solar Photovoltaic Fixed Array (5 MW AC) + Storage",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-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,"Solar Photovoltaic Fixed Array (5 MW AC) + Storage"]
[null,null,null,null,"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)",0.73499999999999999,0.26500000000000001,null,"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)",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,"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)"]
[null,null,null,null,"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)",0.73499999999999999,0.26500000000000001,null,"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)",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,"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"]
[null,null,null,null,"100 MW/400 MWh Lithium-ion w/Solar",0.73499999999999999,0.26500000000000001,null,"100 MW/400 MWh Lithium-ion w/Solar",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-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,"100 MW/400 MWh Lithium-ion w/Solar"]
[null,null,null,null,"100 MW/200 MWh Lithium-ion w/Solar",0.73499999999999999,0.26500000000000001,null,"100 MW/200 MWh Lithium-ion w/Solar",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-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,"100 MW/200 MWh Lithium-ion w/Solar"]
[null,null,null,null,"50 MW/200 MWh Lithium-ion w/Solar",0.73499999999999999,0.26500000000000001,null,"50 MW/200 MWh Lithium-ion w/Solar",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-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,"50 MW/200 MWh Lithium-ion w/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",0.17584039407496896,0.16553106268670614,0.15528708137249078,0.14671606195389222,0.13877240324614998,0.13129926507154993,0.12476716796323428,0.11870559138806087,0.11264401481288747,0.10658243823771406,0.10052086166254062,9.4459285087367215E-2,8.8397708512193821E-2,8.2336131937020399E-2,7.6274555361846977E-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",0.17584039407496896,0.16553106268670614,0.15528708137249078,0.14671606195389222,0.13877240324614998,0.13129926507154993,0.12476716796323428,0.11870559138806087,0.11264401481288747,0.10658243823771406,0.10052086166254062,9.4459285087367215E-2,8.8397708512193821E-2,8.2336131937020399E-2,7.6274555361846977E-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",0.17584039407496896,0.16553106268670614,0.15528708137249078,0.14671606195389222,0.13877240324614998,0.13129926507154993,0.12476716796323428,0.11870559138806087,0.11264401481288747,0.10658243823771406,0.10052086166254062,9.4459285087367215E-2,8.8397708512193821E-2,8.2336131937020399E-2,7.6274555361846977E-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",0.17584039407496896,0.16553106268670614,0.15528708137249078,0.14671606195389222,0.13877240324614998,0.13129926507154993,0.12476716796323428,0.11870559138806087,0.11264401481288747,0.10658243823771406,0.10052086166254062,9.4459285087367215E-2,8.8397708512193821E-2,8.2336131937020399E-2,7.6274555361846977E-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",0.17584039407496896,0.16553106268670614,0.15528708137249078,0.14671606195389222,0.13877240324614998,0.13129926507154993,0.12476716796323428,0.11870559138806087,0.11264401481288747,0.10658243823771406,0.10052086166254062,9.4459285087367215E-2,8.8397708512193821E-2,8.2336131937020399E-2,7.6274555361846977E-2]
[null,null,null,null,"4 hr Vanadium Flow Battery",null,null,null,"4 hr Vanadium 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 Vanadium Flow Battery",0.15828714937830055,0.14949321213383107,0.14076462496340908,0.13370899968860389,0.12728073512465499,0.12132299109384827,0.116306288129326,0.11176010569794594,0.10721392326656588,0.10266774083518583,9.8121558403805778E-2,9.3575375972425698E-2,8.9029193541045645E-2,8.4483011109665593E-2,7.9936828678285513E-2,7.5390646246905474E-2,7.0844463815525408E-2,6.6298281384145341E-2,6.1752098952765302E-2,5.7205916521385229E-2]
[null,null,null,null,"4 hr Zinc Bromide Flow Battery",null,null,null,"4 hr Zinc Bromide 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 Zinc Bromide Flow Battery",0.15828714937830055,0.14949321213383107,0.14076462496340908,0.13370899968860389,0.12728073512465499,0.12132299109384827,0.116306288129326,0.11176010569794594,0.10721392326656588,0.10266774083518583,9.8121558403805778E-2,9.3575375972425698E-2,8.9029193541045645E-2,8.4483011109665593E-2,7.9936828678285513E-2,7.5390646246905474E-2,7.0844463815525408E-2,6.6298281384145341E-2,6.1752098952765302E-2,5.7205916521385229E-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",0.15828714937830055,0.14949321213383107,0.14076462496340908,0.13370899968860389,0.12728073512465499,0.12132299109384827,0.116306288129326,0.11176010569794594,0.10721392326656588,0.10266774083518583,9.8121558403805778E-2,9.3575375972425698E-2,8.9029193541045645E-2,8.4483011109665593E-2,7.9936828678285513E-2,7.5390646246905474E-2,7.0844463815525408E-2,6.6298281384145341E-2,6.1752098952765302E-2,5.7205916521385229E-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 ",0.14066112960097418,0.13667229000724065,0.13240206068290253,0.1282318746336871,0.124154235821689,0.12016232093035326,0.11624969105532518,0.1124103878075004,0.10861231276815565,0.10482019611791521,0.10102807946767481,9.7235962817434352E-2,9.3443846167193895E-2,8.9651729516953493E-2,8.585961286671305E-2,8.2067496216472635E-2,7.8275379566232192E-2,7.4483262915991791E-2,7.0691146265751362E-2,6.689902961551096E-2,6.3321414973026513E-2,6.0172516036903906E-2,5.7237830799387109E-2,5.430314556187029E-2,5.1368460324353486E-2,4.8433775086836668E-2,4.5499089849319864E-2,4.2564404611803053E-2,3.9629719374286242E-2,3.6695034136769437E-2]
[null,null,null,null,"7F.04 CT Frame Greenfield + amonia + storage",null,null,null,"7F.04 CT Frame Greenfield + amonia + 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 + amonia + storage",0.14066112960097418,0.13667229000724065,0.13240206068290253,0.1282318746336871,0.124154235821689,0.12016232093035326,0.11624969105532518,0.1124103878075004,0.10861231276815565,0.10482019611791521,0.10102807946767481,9.7235962817434352E-2,9.3443846167193895E-2,8.9651729516953493E-2,8.585961286671305E-2,8.2067496216472635E-2,7.8275379566232192E-2,7.4483262915991791E-2,7.0691146265751362E-2,6.689902961551096E-2,6.3321414973026513E-2,6.0172516036903906E-2,5.7237830799387109E-2,5.430314556187029E-2,5.1368460324353486E-2,4.8433775086836668E-2,4.5499089849319864E-2,4.2564404611803053E-2,3.9629719374286242E-2,3.6695034136769437E-2]
[null,null,null,null,"Liquid Air",null,null,null,"Liquid Air",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liquid Air",0.15828714937830055,0.14949321213383107,0.14076462496340908,0.13370899968860389,0.12728073512465499,0.12132299109384827,0.116306288129326,0.11176010569794594,0.10721392326656588,0.10266774083518583,9.8121558403805778E-2,9.3575375972425698E-2,8.9029193541045645E-2,8.4483011109665593E-2,7.9936828678285513E-2,7.5390646246905474E-2,7.0844463815525408E-2,6.6298281384145341E-2,6.1752098952765302E-2,5.7205916521385229E-2]
[null,null,null,null,"Pumped Hydro (8.5 hr/ 400 MW share)",null,null,null,"Pumped Hydro (8.5 hr/ 400 MW share)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"50yr","Pumped Hydro (8.5 hr/ 400 MW share)",0.12669130892429747,0.12062508113865601,0.11462420342706207,0.11029628761108491,0.10659573250596403,0.10336569793398535,0.10107670442829113,9.9258231455739102E-2,9.7439758483187089E-2,9.5621285510635048E-2,9.3802812538083036E-2,9.1984339565530995E-2,9.0165866592978969E-2,8.8347393620426956E-2,8.652892064787493E-2,8.4710447675322889E-2,8.289197470277089E-2,8.107350173021885E-2,7.9255028757666837E-2,7.7436555785114825E-2,7.5618082812562784E-2,7.3799609840010758E-2,7.1981136867458759E-2,7.0162663894906718E-2,6.8344190922354692E-2,6.6525717949802679E-2,6.4707244977250652E-2,6.2888772004698626E-2,6.1070299032146606E-2,5.9251826059594573E-2,5.7433353087042546E-2,5.5614880114490527E-2,5.37964071419385E-2,5.1977934169386487E-2,5.0159461196834454E-2,4.8340988224282434E-2,4.6522515251730415E-2,4.4704042279178381E-2,4.2885569306626355E-2,4.1067096334074335E-2,3.9248623361522308E-2,3.7430150388970296E-2,3.5611677416418262E-2,3.3793204443866243E-2,3.1974731471314216E-2,3.0156258498762193E-2,2.833778552621017E-2,2.6519312553658147E-2,2.470083958110612E-2,2.2882366608554097E-2]
[null,null,null,null,"Pumped Hydro (16 hr/ 100 MW)",null,null,null,"Pumped Hydro (16 hr/ 100 MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"50yr","Pumped Hydro (16 hr/ 100 MW)",0.12669130892429747,0.12062508113865601,0.11462420342706207,0.11029628761108491,0.10659573250596403,0.10336569793398535,0.10107670442829113,9.9258231455739102E-2,9.7439758483187089E-2,9.5621285510635048E-2,9.3802812538083036E-2,9.1984339565530995E-2,9.0165866592978969E-2,8.8347393620426956E-2,8.652892064787493E-2,8.4710447675322889E-2,8.289197470277089E-2,8.107350173021885E-2,7.9255028757666837E-2,7.7436555785114825E-2,7.5618082812562784E-2,7.3799609840010758E-2,7.1981136867458759E-2,7.0162663894906718E-2,6.8344190922354692E-2,6.6525717949802679E-2,6.4707244977250652E-2,6.2888772004698626E-2,6.1070299032146606E-2,5.9251826059594573E-2,5.7433353087042546E-2,5.5614880114490527E-2,5.37964071419385E-2,5.1977934169386487E-2,5.0159461196834454E-2,4.8340988224282434E-2,4.6522515251730415E-2,4.4704042279178381E-2,4.2885569306626355E-2,4.1067096334074335E-2,3.9248623361522308E-2,3.7430150388970296E-2,3.5611677416418262E-2,3.3793204443866243E-2,3.1974731471314216E-2,3.0156258498762193E-2,2.833778552621017E-2,2.6519312553658147E-2,2.470083958110612E-2,2.2882366608554097E-2]
[null,null,null,null,"Pumped Hyrdo (24 hr/ 100 MW)",null,null,null,"Pumped Hyrdo (24 hr/ 100 MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"50yr","Pumped Hyrdo (24 hr/ 100 MW)",0.12669130892429747,0.12062508113865601,0.11462420342706207,0.11029628761108491,0.10659573250596403,0.10336569793398535,0.10107670442829113,9.9258231455739102E-2,9.7439758483187089E-2,9.5621285510635048E-2,9.3802812538083036E-2,9.1984339565530995E-2,9.0165866592978969E-2,8.8347393620426956E-2,8.652892064787493E-2,8.4710447675322889E-2,8.289197470277089E-2,8.107350173021885E-2,7.9255028757666837E-2,7.7436555785114825E-2,7.5618082812562784E-2,7.3799609840010758E-2,7.1981136867458759E-2,7.0162663894906718E-2,6.8344190922354692E-2,6.6525717949802679E-2,6.4707244977250652E-2,6.2888772004698626E-2,6.1070299032146606E-2,5.9251826059594573E-2,5.7433353087042546E-2,5.5614880114490527E-2,5.37964071419385E-2,5.1977934169386487E-2,5.0159461196834454E-2,4.8340988224282434E-2,4.6522515251730415E-2,4.4704042279178381E-2,4.2885569306626355E-2,4.1067096334074335E-2,3.9248623361522308E-2,3.7430150388970296E-2,3.5611677416418262E-2,3.3793204443866243E-2,3.1974731471314216E-2,3.0156258498762193E-2,2.833778552621017E-2,2.6519312553658147E-2,2.470083958110612E-2,2.2882366608554097E-2]
[null,null,null,null,"Wood Biomass",null,null,null,"Wood Biomass",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20yr","Wood Biomass",0.15754130405060052,0.15208512183810863,0.14634754989501203,0.14071002122703821,0.13516503979628169,0.12970578228618757,0.1243258097924011,0.11901916392581791,0.11375374626771474,0.10849428699871594,0.10323482772971711,9.7975368460718262E-2,9.2715909191719431E-2,8.74564499227206E-2,8.2196990653721783E-2,7.6937531384722938E-2,7.1678072115724106E-2,6.6418612846725275E-2,6.1159153577726423E-2,5.5899694308727599E-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,"20yr","Rathdrum CT 2055 Uprates two unit operation",0.15754130405060052,0.15208512183810863,0.14634754989501203,0.14071002122703821,0.13516503979628169,0.12970578228618757,0.1243258097924011,0.11901916392581791,0.11375374626771474,0.10849428699871594,0.10323482772971711,9.7975368460718262E-2,9.2715909191719431E-2,8.74564499227206E-2,8.2196990653721783E-2,7.6937531384722938E-2,7.1678072115724106E-2,6.6418612846725275E-2,6.1159153577726423E-2,5.5899694308727599E-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,"20yr","Rathdrum CT: Inlet Evaporation 2 unit operation",0.15754130405060052,0.15208512183810863,0.14634754989501203,0.14071002122703821,0.13516503979628169,0.12970578228618757,0.1243258097924011,0.11901916392581791,0.11375374626771474,0.10849428699871594,0.10323482772971711,9.7975368460718262E-2,9.2715909191719431E-2,8.74564499227206E-2,8.2196990653721783E-2,7.6937531384722938E-2,7.1678072115724106E-2,6.6418612846725275E-2,6.1159153577726423E-2,5.5899694308727599E-2]
[null,null,null,null,"Kettle Falls Turbine Generator Upgrade",null,null,null,"Kettle Falls Turbine Generator Upgrade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20yr","Kettle Falls Turbine Generator Upgrade",0.15754130405060052,0.15208512183810863,0.14634754989501203,0.14071002122703821,0.13516503979628169,0.12970578228618757,0.1243258097924011,0.11901916392581791,0.11375374626771474,0.10849428699871594,0.10323482772971711,9.7975368460718262E-2,9.2715909191719431E-2,8.74564499227206E-2,8.2196990653721783E-2,7.6937531384722938E-2,7.1678072115724106E-2,6.6418612846725275E-2,6.1159153577726423E-2,5.5899694308727599E-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,null,null,null,0.15754130405060052,0.12669130892429747,9.5680516513199754E-2,null,0.15828714937830055,null,0.14066112960097418]
[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,null,null,null,0.15208512183810863,0.12062508113865601,0.13667229000724065,null,0.14949321213383107,null,0.13667229000724065]
[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,null,null,null,0.14634754989501203,0.11462420342706207,0.13240206068290253,null,0.14076462496340908,null,0.13240206068290253]
[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,null,null,null,0.14071002122703821,0.11029628761108491,0.1282318746336871,null,0.13370899968860389,null,0.1282318746336871]
[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,null,null,null,0.13516503979628169,0.10659573250596403,0.124154235821689,null,0.12728073512465499,null,0.124154235821689]
[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,null,null,null,0.12970578228618757,0.10336569793398535,0.12016232093035326,null,0.12132299109384827,null,0.12016232093035326]
[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,null,null,null,0.1243258097924011,0.10107670442829113,0.11624969105532518,null,0.116306288129326,null,0.11624969105532518]
[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,null,null,null,0.11901916392581791,9.9258231455739102E-2,0.1124103878075004,null,0.11176010569794594,null,0.1124103878075004]
[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,null,null,null,0.11375374626771474,9.7439758483187089E-2,0.10861231276815565,null,0.10721392326656588,null,0.10861231276815565]
[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,null,null,null,0.10849428699871594,9.5621285510635048E-2,0.10482019611791521,null,0.10266774083518583,null,0.10482019611791521]
[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,null,null,null,0.10323482772971711,9.3802812538083036E-2,0.10102807946767481,null,9.8121558403805778E-2,null,0.10102807946767481]
[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,null,null,null,9.7975368460718262E-2,9.1984339565530995E-2,9.7235962817434352E-2,null,9.3575375972425698E-2,null,9.7235962817434352E-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,null,null,null,9.2715909191719431E-2,9.0165866592978969E-2,9.3443846167193895E-2,null,8.9029193541045645E-2,null,9.3443846167193895E-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,null,null,null,8.74564499227206E-2,8.8347393620426956E-2,8.9651729516953493E-2,null,8.4483011109665593E-2,null,8.9651729516953493E-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,null,null,null,8.2196990653721783E-2,8.652892064787493E-2,8.585961286671305E-2,null,7.9936828678285513E-2,null,8.585961286671305E-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,null,null,null,7.6937531384722938E-2,8.4710447675322889E-2,8.2067496216472635E-2,null,7.5390646246905474E-2,null,8.2067496216472635E-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,null,null,null,7.1678072115724106E-2,8.289197470277089E-2,7.8275379566232192E-2,null,7.0844463815525408E-2,null,7.8275379566232192E-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,null,null,null,6.6418612846725275E-2,8.107350173021885E-2,7.4483262915991791E-2,null,6.6298281384145341E-2,null,7.4483262915991791E-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,null,null,null,6.1159153577726423E-2,7.9255028757666837E-2,7.0691146265751362E-2,null,6.1752098952765302E-2,null,7.0691146265751362E-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,null,null,null,5.5899694308727599E-2,7.7436555785114825E-2,6.689902961551096E-2,null,5.7205916521385229E-2,null,6.689902961551096E-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,null,null,null,2.1421369860579798E-4,7.5618082812562784E-2,6.3321414973026513E-2,null,null,null,6.3321414973026513E-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,null,null,null,null,7.3799609840010758E-2,6.0172516036903906E-2,null,null,null,6.0172516036903906E-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,null,null,null,null,7.1981136867458759E-2,5.7237830799387109E-2,null,null,null,5.7237830799387109E-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,null,null,null,null,7.0162663894906718E-2,5.430314556187029E-2,null,null,null,5.430314556187029E-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,null,null,null,null,6.8344190922354692E-2,5.1368460324353486E-2,null,null,null,5.1368460324353486E-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,null,null,null,null,6.6525717949802679E-2,4.8433775086836668E-2,null,null,null,4.8433775086836668E-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,null,null,null,null,6.4707244977250652E-2,4.5499089849319864E-2,null,null,null,4.5499089849319864E-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,null,null,null,null,6.2888772004698626E-2,4.2564404611803053E-2,null,null,null,4.2564404611803053E-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,null,null,null,null,6.1070299032146606E-2,3.9629719374286242E-2,null,null,null,3.9629719374286242E-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,null,null,null,null,5.9251826059594573E-2,3.6695034136769437E-2,null,null,null,3.6695034136769437E-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,null,null,null,null,5.7433353087042546E-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,null,null,null,null,5.5614880114490527E-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,null,null,null,null,5.37964071419385E-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,null,null,null,null,5.1977934169386487E-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,null,null,null,null,5.0159461196834454E-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,null,null,null,null,4.8340988224282434E-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,null,null,null,null,4.6522515251730415E-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,null,null,null,null,4.4704042279178381E-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,null,null,null,null,4.2885569306626355E-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,null,null,null,null,4.1067096334074335E-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,null,null,null,null,3.9248623361522308E-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,null,null,null,null,3.7430150388970296E-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,null,null,null,null,3.5611677416418262E-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,null,null,null,null,3.3793204443866243E-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,null,null,null,null,3.1974731471314216E-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,null,null,null,null,3.0156258498762193E-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,null,null,null,null,2.833778552621017E-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,null,null,null,null,2.6519312553658147E-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,null,null,null,null,2.470083958110612E-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,null,null,null,null,2.2882366608554097E-2]

{"sheet":"AFUDC","index":4,"n_rows":42,"n_cols":18,"rows_kept":42,"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) ($/kW)"]
[null,"Long Description","AFUDC","AFUDC (Storage)",1,2,3,4,5,6,"Check",1,2,3,4,5,6,"Total"]
[null,"7F.04 CT Frame Greenfield",{"$f":"$R3/1","v":6.0300000000000006E-2},null,0,0,0,0.05,0.15,0.8,{"$f":"SUM(E3:J3)","v":1},{"$f":"(E3*(Discount_Rate*0.65))","v":0},{"$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($E3:G3)*Discount_Rate)+(H3*(Discount_Rate*0.65))","v":2.1775000000000002E-3},{"$f":"(SUM($E3:H3)*Discount_Rate)+(I3*(Discount_Rate*0.65))","v":9.8825000000000024E-3},{"$f":"(SUM($E3:I3)*Discount_Rate)+(J3*(Discount_Rate*0.65))","v":4.8240000000000005E-2},{"$f":"SUM(L3:Q3)","v":6.0300000000000006E-2}]
[null,"Reciprocating Engine (ICE) Machine",{"$f":"$R4/1","v":6.0300000000000006E-2},null,0,0,0,0.05,0.15,0.8,{"$f":"SUM(E4:J4)","v":1},0,{"$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($E4:G4)*Discount_Rate)+(H4*(Discount_Rate*0.65))","v":2.1775000000000002E-3},{"$f":"(SUM($E4:H4)*Discount_Rate)+(I4*(Discount_Rate*0.65))","v":9.8825000000000024E-3},{"$f":"(SUM($E4:I4)*Discount_Rate)+(J4*(Discount_Rate*0.65))","v":4.8240000000000005E-2},{"$f":"SUM(L4:Q4)","v":6.0300000000000006E-2}]
[null,"NG CCCT (1x1 w/DF)",6.0300000000000006E-2,null,0,0,0,0.05,0.15,0.8,1,0,{"$f":"(SUM($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":2.1775000000000002E-3},{"$f":"(SUM($E5:H5)*Discount_Rate)+(I5*(Discount_Rate*0.65))","v":9.8825000000000024E-3},{"$f":"(SUM($E5:I5)*Discount_Rate)+(J5*(Discount_Rate*0.65))","v":4.8240000000000005E-2},6.0300000000000006E-2]
[null,"Small Modular Reactor (share)",0.1608,null,0.05,0.05,0.15,0.25,0.35,0.15,1,2.1775000000000002E-3,{"$f":"(SUM($E6:E6)*Discount_Rate)+(F6*(Discount_Rate*0.65))","v":5.5275000000000012E-3},{"$f":"(SUM($E6:F6)*Discount_Rate)+(G6*(Discount_Rate*0.65))","v":1.3232500000000001E-2},{"$f":"(SUM($E6:G6)*Discount_Rate)+(H6*(Discount_Rate*0.65))","v":2.7637500000000002E-2},{"$f":"(SUM($E6:H6)*Discount_Rate)+(I6*(Discount_Rate*0.65))","v":4.8742500000000001E-2},{"$f":"(SUM($E6:I6)*Discount_Rate)+(J6*(Discount_Rate*0.65))","v":6.3482499999999997E-2},0.1608]
[null,"NW Wind On System (Share)",6.3650000000000012E-2,null,0,0,0,0,0.3,0.7,1,0,{"$f":"(SUM($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":1.3065000000000002E-2},{"$f":"(SUM($E7:I7)*Discount_Rate)+(J7*(Discount_Rate*0.65))","v":5.0585000000000005E-2},6.3650000000000012E-2]
[null,"NW Wind Off System",6.3650000000000012E-2,null,0,0,0,0,0.3,0.7,1,0,{"$f":"(SUM($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":1.3065000000000002E-2},{"$f":"(SUM($E8:I8)*Discount_Rate)+(J8*(Discount_Rate*0.65))","v":5.0585000000000005E-2},6.3650000000000012E-2]
[null,"Wind Montana",6.3650000000000012E-2,null,0,0,0,0,0.3,0.7,1,0,{"$f":"(SUM($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":1.3065000000000002E-2},{"$f":"(SUM($E9:I9)*Discount_Rate)+(J9*(Discount_Rate*0.65))","v":5.0585000000000005E-2},6.3650000000000012E-2]
[null,"Off Shore Wind (Share)",0.10050000000000001,null,0,0,0,0.25,0.35,0.4,1,0,{"$f":"(SUM($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":1.0887500000000001E-2},{"$f":"(SUM($E10:H10)*Discount_Rate)+(I10*(Discount_Rate*0.65))","v":3.19925E-2},{"$f":"(SUM($E10:I10)*Discount_Rate)+(J10*(Discount_Rate*0.65))","v":5.7620000000000005E-2},0.10050000000000001]
[null,"New Residential Solar",4.3550000000000005E-2,null,0,0,0,0,0,1,1,0,{"$f":"(SUM($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":4.3550000000000005E-2},4.3550000000000005E-2]
[null,"New Residential Solar + Storage",{"$f":"C11","v":4.3550000000000005E-2},4.3550000000000005E-2,0,0,0,0,0,1,1,0,{"$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($E12:I12)*Discount_Rate)+(J12*(Discount_Rate*0.65))","v":4.3550000000000005E-2},4.3550000000000005E-2]
[null,"Existing Residential Solar",{"$f":"$R13/1","v":4.3550000000000005E-2},null,0,0,0,0,0,1,1,0,{"$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($E13:I13)*Discount_Rate)+(J13*(Discount_Rate*0.65))","v":4.3550000000000005E-2},4.3550000000000005E-2]
[null,"Existing Residential Solar + Storage",{"$f":"C13","v":4.3550000000000005E-2},4.3550000000000005E-2,0,0,0,0,0,1,1,0,{"$f":"(SUM($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":4.3550000000000005E-2},4.3550000000000005E-2]
[null,"Commercial Solar",{"$f":"$R15/1","v":4.3550000000000005E-2},null,0,0,0,0,0,1,1,0,{"$f":"(SUM($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":4.3550000000000005E-2},4.3550000000000005E-2]
[null,"Commercial Solar + Storage",{"$f":"C15","v":4.3550000000000005E-2},4.3550000000000005E-2,0,0,0,0,0,1,1,0,{"$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($E16:I16)*Discount_Rate)+(J16*(Discount_Rate*0.65))","v":4.3550000000000005E-2},4.3550000000000005E-2]
[null,"Solar Photovoltaic Fixed Array (5 MW AC)",{"$f":"$R17/1","v":5.6950000000000008E-2},null,0,0,0,0,0.2,0.8,1,0,{"$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($E17:H17)*Discount_Rate)+(I17*(Discount_Rate*0.65))","v":8.7100000000000007E-3},{"$f":"(SUM($E17:I17)*Discount_Rate)+(J17*(Discount_Rate*0.65))","v":4.8240000000000005E-2},5.6950000000000008E-2]
[null,"Solar Photovoltaic Fixed Array (5 MW AC) + Storage",{"$f":"C17","v":5.6950000000000008E-2},5.6950000000000008E-2,0,0,0,0,0.2,0.8,1,0,{"$f":"(SUM($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":8.7100000000000007E-3},{"$f":"(SUM($E18:I18)*Discount_Rate)+(J18*(Discount_Rate*0.65))","v":4.8240000000000005E-2},5.6950000000000008E-2]
[null,"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)",{"$f":"$R19/1","v":5.6950000000000008E-2},null,0,0,0,0,0.2,0.8,1,0,{"$f":"(SUM($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":8.7100000000000007E-3},{"$f":"(SUM($E19:I19)*Discount_Rate)+(J19*(Discount_Rate*0.65))","v":4.8240000000000005E-2},5.6950000000000008E-2]
[null,"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)",5.6950000000000008E-2,null,0,0,0,0,0.2,0.8,1,0,{"$f":"(SUM($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":8.7100000000000007E-3},{"$f":"(SUM($E20:I20)*Discount_Rate)+(J20*(Discount_Rate*0.65))","v":4.8240000000000005E-2},5.6950000000000008E-2]
[null,"100 MW/400 MWh Lithium-ion w/Solar",{"$f":"C19","v":5.6950000000000008E-2},{"$f":"$R21/1","v":5.6950000000000008E-2},0,0,0,0,0.2,0.8,1,0,{"$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($E21:H21)*Discount_Rate)+(I21*(Discount_Rate*0.65))","v":8.7100000000000007E-3},{"$f":"(SUM($E21:I21)*Discount_Rate)+(J21*(Discount_Rate*0.65))","v":4.8240000000000005E-2},5.6950000000000008E-2]
[null,"100 MW/200 MWh Lithium-ion w/Solar",{"$f":"C19","v":5.6950000000000008E-2},5.6950000000000008E-2,0,0,0,0,0.2,0.8,1,0,{"$f":"(SUM($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":8.7100000000000007E-3},{"$f":"(SUM($E22:I22)*Discount_Rate)+(J22*(Discount_Rate*0.65))","v":4.8240000000000005E-2},5.6950000000000008E-2]
[null,"50 MW/200 MWh Lithium-ion w/Solar",{"$f":"C19","v":5.6950000000000008E-2},5.6950000000000008E-2,0,0,0,0,0.2,0.8,1,0,{"$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($E23:H23)*Discount_Rate)+(I23*(Discount_Rate*0.65))","v":8.7100000000000007E-3},{"$f":"(SUM($E23:I23)*Discount_Rate)+(J23*(Discount_Rate*0.65))","v":4.8240000000000005E-2},5.6950000000000008E-2]
[null,"Distribution Scale 4hr Lithium-Ion",{"$f":"$R24/1","v":4.3550000000000005E-2},null,0,0,0,0,0,1,1,0,{"$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($E24:H24)*Discount_Rate)+(I24*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E24:I24)*Discount_Rate)+(J24*(Discount_Rate*0.65))","v":4.3550000000000005E-2},4.3550000000000005E-2]
[null,"Distribution Scale 8hr Lithium-Ion",4.3550000000000005E-2,null,0,0,0,0,0,1,1,0,{"$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($E25:I25)*Discount_Rate)+(J25*(Discount_Rate*0.65))","v":4.3550000000000005E-2},4.3550000000000005E-2]
[null,"4hr Lithium-Ion",5.6950000000000008E-2,null,0,0,0,0,0.2,0.8,1,0,{"$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($E26:H26)*Discount_Rate)+(I26*(Discount_Rate*0.65))","v":8.7100000000000007E-3},{"$f":"(SUM($E26:I26)*Discount_Rate)+(J26*(Discount_Rate*0.65))","v":4.8240000000000005E-2},5.6950000000000008E-2]
[null,"8hr Lithium-Ion",5.6950000000000008E-2,null,0,0,0,0,0.2,0.8,1,0,{"$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($E27:H27)*Discount_Rate)+(I27*(Discount_Rate*0.65))","v":8.7100000000000007E-3},{"$f":"(SUM($E27:I27)*Discount_Rate)+(J27*(Discount_Rate*0.65))","v":4.8240000000000005E-2},5.6950000000000008E-2]
[null,"16hr Lithium-Ion",5.6950000000000008E-2,null,0,0,0,0,0.2,0.8,1,0,{"$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($E28:H28)*Discount_Rate)+(I28*(Discount_Rate*0.65))","v":8.7100000000000007E-3},{"$f":"(SUM($E28:I28)*Discount_Rate)+(J28*(Discount_Rate*0.65))","v":4.8240000000000005E-2},5.6950000000000008E-2]
[null,"4 hr Vanadium Flow Battery",5.6950000000000008E-2,null,0,0,0,0,0.2,0.8,1,0,{"$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($E29:H29)*Discount_Rate)+(I29*(Discount_Rate*0.65))","v":8.7100000000000007E-3},{"$f":"(SUM($E29:I29)*Discount_Rate)+(J29*(Discount_Rate*0.65))","v":4.8240000000000005E-2},5.6950000000000008E-2]
[null,"4 hr Zinc Bromide Flow Battery",5.6950000000000008E-2,null,0,0,0,0,0.2,0.8,1,0,{"$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($E30:H30)*Discount_Rate)+(I30*(Discount_Rate*0.65))","v":8.7100000000000007E-3},{"$f":"(SUM($E30:I30)*Discount_Rate)+(J30*(Discount_Rate*0.65))","v":4.8240000000000005E-2},5.6950000000000008E-2]
[null,"100hr Iron Oxide",5.6950000000000008E-2,null,0,0,0,0,0.2,0.8,1,0,{"$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($E31:H31)*Discount_Rate)+(I31*(Discount_Rate*0.65))","v":8.7100000000000007E-3},{"$f":"(SUM($E31:I31)*Discount_Rate)+(J31*(Discount_Rate*0.65))","v":4.8240000000000005E-2},5.6950000000000008E-2]
[null,"Geothermal (Off System)",0.10050000000000001,null,0,0,0.05,0.15,0.4,0.4,1,0,{"$f":"(SUM($E32:E32)*Discount_Rate)+(F32*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E32:F32)*Discount_Rate)+(G32*(Discount_Rate*0.65))","v":2.1775000000000002E-3},{"$f":"(SUM($E32:G32)*Discount_Rate)+(H32*(Discount_Rate*0.65))","v":9.8825000000000024E-3},{"$f":"(SUM($E32:H32)*Discount_Rate)+(I32*(Discount_Rate*0.65))","v":3.0820000000000004E-2},{"$f":"(SUM($E32:I32)*Discount_Rate)+(J32*(Discount_Rate*0.65))","v":5.7620000000000005E-2},0.10050000000000001]
[null,"Hydrogen Fuel Cell with 40 hrs Storage ",6.0300000000000006E-2,null,0,0,0,0.05,0.15,0.8,1,0,{"$f":"(SUM($E33:E33)*Discount_Rate)+(F33*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E33:F33)*Discount_Rate)+(G33*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E33:G33)*Discount_Rate)+(H33*(Discount_Rate*0.65))","v":2.1775000000000002E-3},{"$f":"(SUM($E33:H33)*Discount_Rate)+(I33*(Discount_Rate*0.65))","v":9.8825000000000024E-3},{"$f":"(SUM($E33:I33)*Discount_Rate)+(J33*(Discount_Rate*0.65))","v":4.8240000000000005E-2},6.0300000000000006E-2]
[null,"7F.04 CT Frame Greenfield + amonia + storage",{"$f":"C3","v":6.0300000000000006E-2},{"$f":"$R34/1","v":6.0300000000000006E-2},0,0,0,0.05,0.15,0.8,1,0,{"$f":"(SUM($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":2.1775000000000002E-3},{"$f":"(SUM($E34:H34)*Discount_Rate)+(I34*(Discount_Rate*0.65))","v":9.8825000000000024E-3},{"$f":"(SUM($E34:I34)*Discount_Rate)+(J34*(Discount_Rate*0.65))","v":4.8240000000000005E-2},6.0300000000000006E-2]
[null,"Liquid Air",{"$f":"$R35/1","v":8.0399999999999999E-2},null,0,0,0,0.05,0.45,0.5,1,0,{"$f":"(SUM($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":2.1775000000000002E-3},{"$f":"(SUM($E35:H35)*Discount_Rate)+(I35*(Discount_Rate*0.65))","v":2.2947500000000003E-2},{"$f":"(SUM($E35:I35)*Discount_Rate)+(J35*(Discount_Rate*0.65))","v":5.5275000000000005E-2},8.0399999999999999E-2]
[null,"Pumped Hydro (8.5 hr/ 400 MW share)",0.1608,null,0.05,0.05,0.15,0.25,0.35,0.15,1,2.1775000000000002E-3,{"$f":"(SUM($E36:E36)*Discount_Rate)+(F36*(Discount_Rate*0.65))","v":5.5275000000000012E-3},{"$f":"(SUM($E36:F36)*Discount_Rate)+(G36*(Discount_Rate*0.65))","v":1.3232500000000001E-2},{"$f":"(SUM($E36:G36)*Discount_Rate)+(H36*(Discount_Rate*0.65))","v":2.7637500000000002E-2},{"$f":"(SUM($E36:H36)*Discount_Rate)+(I36*(Discount_Rate*0.65))","v":4.8742500000000001E-2},{"$f":"(SUM($E36:I36)*Discount_Rate)+(J36*(Discount_Rate*0.65))","v":6.3482499999999997E-2},0.1608]
[null,"Pumped Hydro (16 hr/ 100 MW)",0.1608,null,0.05,0.05,0.15,0.25,0.35,0.15,1,2.1775000000000002E-3,{"$f":"(SUM($E37:E37)*Discount_Rate)+(F37*(Discount_Rate*0.65))","v":5.5275000000000012E-3},{"$f":"(SUM($E37:F37)*Discount_Rate)+(G37*(Discount_Rate*0.65))","v":1.3232500000000001E-2},{"$f":"(SUM($E37:G37)*Discount_Rate)+(H37*(Discount_Rate*0.65))","v":2.7637500000000002E-2},{"$f":"(SUM($E37:H37)*Discount_Rate)+(I37*(Discount_Rate*0.65))","v":4.8742500000000001E-2},{"$f":"(SUM($E37:I37)*Discount_Rate)+(J37*(Discount_Rate*0.65))","v":6.3482499999999997E-2},0.1608]
[null,"Pumped Hyrdo (24 hr/ 100 MW)",0.1608,null,0.05,0.05,0.15,0.25,0.35,0.15,1,2.1775000000000002E-3,{"$f":"(SUM($E38:E38)*Discount_Rate)+(F38*(Discount_Rate*0.65))","v":5.5275000000000012E-3},{"$f":"(SUM($E38:F38)*Discount_Rate)+(G38*(Discount_Rate*0.65))","v":1.3232500000000001E-2},{"$f":"(SUM($E38:G38)*Discount_Rate)+(H38*(Discount_Rate*0.65))","v":2.7637500000000002E-2},{"$f":"(SUM($E38:H38)*Discount_Rate)+(I38*(Discount_Rate*0.65))","v":4.8742500000000001E-2},{"$f":"(SUM($E38:I38)*Discount_Rate)+(J38*(Discount_Rate*0.65))","v":6.3482499999999997E-2},0.1608]
[null,"Wood Biomass",6.7000000000000004E-2,null,0,0,0,0.05,0.25,0.7,1,0,{"$f":"(SUM($E39:E39)*Discount_Rate)+(F39*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E39:F39)*Discount_Rate)+(G39*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E39:G39)*Discount_Rate)+(H39*(Discount_Rate*0.65))","v":2.1775000000000002E-3},{"$f":"(SUM($E39:H39)*Discount_Rate)+(I39*(Discount_Rate*0.65))","v":1.4237500000000002E-2},{"$f":"(SUM($E39:I39)*Discount_Rate)+(J39*(Discount_Rate*0.65))","v":5.0585000000000005E-2},6.7000000000000004E-2]
[null,"Rathdrum CT 2055 Uprates two unit operation",4.3550000000000005E-2,null,0,0,0,0,0,1,1,0,{"$f":"(SUM($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":0},{"$f":"(SUM($E40:H40)*Discount_Rate)+(I40*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E40:I40)*Discount_Rate)+(J40*(Discount_Rate*0.65))","v":4.3550000000000005E-2},4.3550000000000005E-2]
[null,"Rathdrum CT: Inlet Evaporation 2 unit operation",4.3550000000000005E-2,null,0,0,0,0,0,1,1,0,{"$f":"(SUM($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":4.3550000000000005E-2},4.3550000000000005E-2]
[null,"Kettle Falls Turbine Generator Upgrade",4.3550000000000005E-2,null,0,0,0,0,0,1,1,0,{"$f":"(SUM($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":4.3550000000000005E-2},4.3550000000000005E-2]

{"sheet":"MACROS","index":5,"n_rows":10,"n_cols":10,"rows_kept":10,"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:","2022-09-22T14:39:51"]
[null,"Wind PPA",null,null,null,null,null,null,"Run time (seconds):",50.82]
[null,"Other PPA",null,null,null,null,null,null,"Macro status:","RUN COMPLETE"]
[]
[null,"Calculate results for resources from tabs:"]
[null,"Upgrades",null,null,null,null,null,null,"Date of most recent run:","2022-09-22T14:38:58"]
[null,"Ownership Storage",null,null,null,null,null,null,"Run time (seconds):",1.99]
[null,"Fuel Gen",null,null,null,null,null,null,"Macro status:","RUN COMPLETE"]

{"sheet":"Solar PPA","index":6,"n_rows":523,"n_cols":25,"rows_kept":523,"cut":false,"hidden":false,"merged":[[0,0,1,0],[0,1,1,1],[396,2,396,7],[439,2,439,7],[482,2,482,7],[4,2,4,7],[40,2,40,7],[358,2,358,7],[320,2,320,7],[277,2,277,7],[239,2,239,7],[196,2,196,7],[158,2,158,7],[117,2,117,7],[81,2,81,7]]}
["Start Year:",2025,null,null,{"$f":"B1","v":2025},{"$f":"E1+1","v":2026},{"$f":"F1+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[]
[]
[null,null,"New Residential Solar"]
[null,null,"MWh",null,{"$f":"'Resource Options'!$E$11*INDEX('DATA (Nominal)'!$B$12:$BX$12,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"E6","v":8.6424979367249435},{"$f":"F6","v":8.6424979367249435},8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"INDEX('PPA Summary'!$3:$21,MATCH($C5,'PPA Summary'!$D$3:$D$21,0),MATCH(B$1,'PPA Summary'!$2:$2,0))","v":150.39415779904732},{"$f":"E7","v":150.39415779904732},{"$f":"F7","v":150.39415779904732},150.39415779904732,150.39415779904732,150.39415779904732,150.39415779904732,150.39415779904732,150.39415779904732,150.39415779904732,150.39415779904732,150.39415779904732,150.39415779904732,150.39415779904732,150.39415779904732,150.39415779904732,150.39415779904732,150.39415779904732,150.39415779904732,150.39415779904732]
[null,null,"Revenue",null,{"$f":"E7*E6","v":1299.7811984737521},{"$f":"F7*F6","v":1299.7811984737521},1299.7811984737521,1299.7811984737521,1299.7811984737521,1299.7811984737521,1299.7811984737521,1299.7811984737521,1299.7811984737521,1299.7811984737521,1299.7811984737521,1299.7811984737521,1299.7811984737521,1299.7811984737521,1299.7811984737521,1299.7811984737521,1299.7811984737521,1299.7811984737521,1299.7811984737521,1299.7811984737521]
[]
[null,null,"Fixed O&M",null,{"$f":"'Resource Options'!$E$11*INDEX('DATA (Nominal)'!$B$184:$BX$184,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":158.76886372805325},{"$f":"'Resource Options'!$E$11*INDEX('DATA (Nominal)'!$B$184:$BX$184,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":149.42817126650451},{"$f":"'Resource Options'!$E$11*INDEX('DATA (Nominal)'!$B$184:$BX$184,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":139.59107082730935},{"$f":"'Resource Options'!$E$11*INDEX('DATA (Nominal)'!$B$184:$BX$184,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":129.19790953688511},{"$f":"'Resource Options'!$E$11*INDEX('DATA (Nominal)'!$B$184:$BX$184,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":118.27988707140187},{"$f":"'Resource Options'!$E$11*INDEX('DATA (Nominal)'!$B$184:$BX$184,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":106.81893982922148},{"$f":"'Resource Options'!$E$11*INDEX('DATA (Nominal)'!$B$184:$BX$184,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":108.27675549270886},{"$f":"'Resource Options'!$E$11*INDEX('DATA (Nominal)'!$B$184:$BX$184,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":109.74701467851236},{"$f":"'Resource Options'!$E$11*INDEX('DATA (Nominal)'!$B$184:$BX$184,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":111.22955931883271},{"$f":"'Resource Options'!$E$11*INDEX('DATA (Nominal)'!$B$184:$BX$184,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":112.72421836822279},{"$f":"'Resource Options'!$E$11*INDEX('DATA (Nominal)'!$B$184:$BX$184,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":114.23080730907569},{"$f":"'Resource Options'!$E$11*INDEX('DATA (Nominal)'!$B$184:$BX$184,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":115.74912764163592},{"$f":"'Resource Options'!$E$11*INDEX('DATA (Nominal)'!$B$184:$BX$184,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":117.2789663580912},{"$f":"'Resource Options'!$E$11*INDEX('DATA (Nominal)'!$B$184:$BX$184,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":118.82009540029195},{"$f":"'Resource Options'!$E$11*INDEX('DATA (Nominal)'!$B$184:$BX$184,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":120.37227110063225},{"$f":"'Resource Options'!$E$11*INDEX('DATA (Nominal)'!$B$184:$BX$184,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":121.93523360561375},{"$f":"'Resource Options'!$E$11*INDEX('DATA (Nominal)'!$B$184:$BX$184,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":123.5087062816017},{"$f":"'Resource Options'!$E$11*INDEX('DATA (Nominal)'!$B$184:$BX$184,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":125.09239510226807},{"$f":"'Resource Options'!$E$11*INDEX('DATA (Nominal)'!$B$184:$BX$184,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":126.68598801720343},{"$f":"'Resource Options'!$E$11*INDEX('DATA (Nominal)'!$B$184:$BX$184,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":128.28915430116643}]
[null,null,"Variable O&M",null,{"$f":"E6*INDEX('DATA (Nominal)'!$B$110:$BX$110,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F6*INDEX('DATA (Nominal)'!$B$110:$BX$110,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G6*INDEX('DATA (Nominal)'!$B$110:$BX$110,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H6*INDEX('DATA (Nominal)'!$B$110:$BX$110,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I6*INDEX('DATA (Nominal)'!$B$110:$BX$110,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J6*INDEX('DATA (Nominal)'!$B$110:$BX$110,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K6*INDEX('DATA (Nominal)'!$B$110:$BX$110,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L6*INDEX('DATA (Nominal)'!$B$110:$BX$110,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M6*INDEX('DATA (Nominal)'!$B$110:$BX$110,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N6*INDEX('DATA (Nominal)'!$B$110:$BX$110,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O6*INDEX('DATA (Nominal)'!$B$110:$BX$110,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P6*INDEX('DATA (Nominal)'!$B$110:$BX$110,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q6*INDEX('DATA (Nominal)'!$B$110:$BX$110,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R6*INDEX('DATA (Nominal)'!$B$110:$BX$110,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S6*INDEX('DATA (Nominal)'!$B$110:$BX$110,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T6*INDEX('DATA (Nominal)'!$B$110:$BX$110,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U6*INDEX('DATA (Nominal)'!$B$110:$BX$110,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V6*INDEX('DATA (Nominal)'!$B$110:$BX$110,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W6*INDEX('DATA (Nominal)'!$B$110:$BX$110,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X6*INDEX('DATA (Nominal)'!$B$110:$BX$110,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"B&O Tax",null,{"$f":"E8*INDEX('DATA (Nominal)'!$B$322:$BX$322,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F8*INDEX('DATA (Nominal)'!$B$322:$BX$322,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G8*INDEX('DATA (Nominal)'!$B$322:$BX$322,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H8*INDEX('DATA (Nominal)'!$B$322:$BX$322,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I8*INDEX('DATA (Nominal)'!$B$322:$BX$322,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J8*INDEX('DATA (Nominal)'!$B$322:$BX$322,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K8*INDEX('DATA (Nominal)'!$B$322:$BX$322,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L8*INDEX('DATA (Nominal)'!$B$322:$BX$322,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M8*INDEX('DATA (Nominal)'!$B$322:$BX$322,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N8*INDEX('DATA (Nominal)'!$B$322:$BX$322,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O8*INDEX('DATA (Nominal)'!$B$322:$BX$322,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P8*INDEX('DATA (Nominal)'!$B$322:$BX$322,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q8*INDEX('DATA (Nominal)'!$B$322:$BX$322,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R8*INDEX('DATA (Nominal)'!$B$322:$BX$322,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S8*INDEX('DATA (Nominal)'!$B$322:$BX$322,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T8*INDEX('DATA (Nominal)'!$B$322:$BX$322,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U8*INDEX('DATA (Nominal)'!$B$322:$BX$322,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V8*INDEX('DATA (Nominal)'!$B$322:$BX$322,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W8*INDEX('DATA (Nominal)'!$B$322:$BX$322,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X8*INDEX('DATA (Nominal)'!$B$322:$BX$322,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E10:E12)","v":158.76886372805325},149.42817126650451,139.59107082730935,129.19790953688511,118.27988707140187,106.81893982922148,108.27675549270886,109.74701467851236,111.22955931883271,112.72421836822279,114.23080730907569,115.74912764163592,117.2789663580912,118.82009540029195,120.37227110063225,121.93523360561375,123.5087062816017,125.09239510226807,126.68598801720343,128.28915430116643]
[]
[null,null,"EBITDA",null,{"$f":"E8-E13","v":1141.0123347456988},1150.3530272072476,1160.1901276464428,1170.5832889368669,1181.5013114023502,1192.9622586445305,1191.5044429810432,1190.0341837952396,1188.5516391549193,1187.0569801055292,1185.5503911646763,1184.0320708321162,1182.5022321156609,1180.9611030734602,1179.4089273731197,1177.8459648681383,1176.2724921921504,1174.688803371484,1173.0952104565486,1171.4920441725856]
[null,null,"Before Tax Earnings",null,{"$f":"E15-E31-E23","v":-3539.085571650503},-6025.1606507065444,-3323.2869558116849,-1690.8255942582314,-1663.1602305370366,-429.38538090862284,792.44247029048597,810.63763212838319,829.90210666806706,850.29555285358151,871.88091493555294,894.72460293207246,918.89668300279618,944.47107828106914,971.52578073882853,1000.1430746906425,1030.4097725765737,1062.417463698732,1096.2627766234766,1132.047656000376]
[null,null,"ITC",null,{"$f":"-$D20*INDEX('DATA (Nominal)'!$B$247:$BX$247,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":9841.8746516459014}]
[null,null,"Federal Tax",null,{"$f":"E16*Federal_Tax_Rate-E17","v":-10585.082621692507},-1265.2837366483743,-697.89026072045385,-355.07337479422858,-349.26364841277768,-90.170929990810791,166.41291876100206,170.23390274696047,174.27944240029407,178.56206609925212,183.09499213646612,187.89216661573522,192.96830343058718,198.3389264390245,204.02041395515397,210.03004568503491,216.38605224108048,223.10766737673373,230.21518309093008,237.73000776007896]
[]
[null,{"$f":"IRR(D20:Y20,0.1)","v":7.5000013889735317E-2},"Free Cash Flow",{"$f":"-INDEX('DATA (Nominal)'!$B$61:$BX$61,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$11/1000*1000000*(1+AFUDC!$C$11)","v":-24604.686629114753},{"$f":"E15-E18","v":11726.094956438206},{"$f":"F15-F18","v":2415.6367638556221},1858.0803883668966,1525.6566637310955,1530.7649598151279,1283.1331886353412,1025.0915242200413,1019.8002810482792,1014.2721967546252,1008.4949140062771,1002.4553990282102,996.13990421638096,989.53392868507376,982.62217663443573,975.38851341796567,967.81591918310335,959.88643995106986,951.5811359947503,942.8800273656185,933.76203641250663,{"$f":"D20*-0.3","v":7381.4059887344256}]
[null,{"$f":"IRR(D21:Y21,0.1)","v":0.10738149127917862},"ROE",{"$f":"-D36","v":-2886.708693358114},{"$f":"E20-E23-E25-E32-E17","v":249.21790992051865},253.60198138819874,258.21348600148701,263.09048942689435,268.19878551092665,273.54256037704613,268.47644200765245,263.18519883589045,257.6571145422364,251.87983179388834,245.8403168158215,239.5248220039922,232.91884647268506,226.00709442204698,218.77343120557691,211.20083697071459,203.2713577386811,194.96605378236154,186.26494515322975,177.14695420011788,{"$f":"Y20","v":7381.4059887344256}]
[]
[null,null,"Interest",null,{"$f":"D26*Debt_Rate","v":497.30117944669325},483.03891479457997,467.99222558660051,452.11796847218216,435.37062721647078,417.70218219169527,399.06197269055718,379.39655166685645,358.64953248685219,336.76142725194768,313.6694762291234,289.30746790004378,263.60554911286482,236.49002479239101,207.88314663429114,177.70289017749579,145.86271961557668,112.27133967275201,76.832433833071988,39.444388172209557]
[null,null,"Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$D35)","v":756.61508221238876},756.61508221238876,756.61508221238876,756.61508221238876,756.61508221238876,756.61508221238876,756.61508221238876,756.61508221238876,756.61508221238876,756.61508221238876,756.61508221238876,756.61508221238876,756.61508221238876,756.61508221238876,756.61508221238876,756.61508221238876,756.61508221238876,756.61508221238876,756.61508221238876,756.61508221238876]
[null,null,"Sinking Fund",null,{"$f":"E24-E23","v":259.3139027656955},{"$f":"F24-F23","v":273.57616741780879},288.62285662578824,304.4971137402066,321.24445499591798,338.91290002069348,357.55310952183157,377.2185305455323,397.96554972553656,419.85365496044108,442.94560598326535,467.30761431234498,493.00953309952394,520.1250574199978,548.73193557809759,578.912192034893,610.75236259681208,644.34374253963676,679.78264837931681,717.17069404017923]
[null,null,"Mortgage Balance",{"$f":"D35","v":9041.8396263035138},{"$f":"D26-E25","v":8782.5257235378176},{"$f":"E26-F25","v":8508.9495561200092},{"$f":"F26-G25","v":8220.3266994942205},7915.8295857540143,7594.5851307580961,7255.672230737403,6898.1191212155718,6520.9005906700395,6122.9350409445033,5703.0813859840619,5260.1357800007963,4792.828165688451,4299.8186325889274,3779.6935751689298,3230.9616395908324,2652.0494475559394,2041.2970849591275,1396.9533424194906,717.17069404017377,-5.4569682106375694E-12]
[]
[null,null,"Book Depr",null,{"$f":"-$D20/20","v":1230.2343314557377},1230.2343314557377,1230.2343314557377,1230.2343314557377,1230.2343314557377,1230.2343314557377,1230.2343314557377,1230.2343314557377,1230.2343314557377,1230.2343314557377,1230.2343314557377,1230.2343314557377,1230.2343314557377,1230.2343314557377,1230.2343314557377,1230.2343314557377,1230.2343314557377,1230.2343314557377,1230.2343314557377,1230.2343314557377]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E28:E28)","v":1230.2343314557377},{"$f":"SUM($E28:F28)","v":2460.4686629114753},{"$f":"SUM($E28:G28)","v":3690.7029943672133},{"$f":"SUM($E28:H28)","v":4920.9373258229507},{"$f":"SUM($E28:I28)","v":6151.1716572786881},{"$f":"SUM($E28:J28)","v":7381.4059887344256},{"$f":"SUM($E28:K28)","v":8611.640320190163},{"$f":"SUM($E28:L28)","v":9841.8746516459014},{"$f":"SUM($E28:M28)","v":11072.10898310164},{"$f":"SUM($E28:N28)","v":12302.343314557378},{"$f":"SUM($E28:O28)","v":13532.577646013116},{"$f":"SUM($E28:P28)","v":14762.811977468855},{"$f":"SUM($E28:Q28)","v":15993.046308924593},{"$f":"SUM($E28:R28)","v":17223.28064038033},{"$f":"SUM($E28:S28)","v":18453.514971836066},{"$f":"SUM($E28:T28)","v":19683.749303291803},{"$f":"SUM($E28:U28)","v":20913.983634747539},{"$f":"SUM($E28:V28)","v":22144.217966203276},{"$f":"SUM($E28:W28)","v":23374.452297659012},{"$f":"SUM($E28:X28)","v":24604.686629114749}]
[null,null,"End Year Book Value",null,{"$f":"-$D20-E29","v":23374.452297659016},22144.217966203276,20913.983634747539,{"$f":"-$D20-H29","v":19683.749303291803},{"$f":"-$D20-I29","v":18453.514971836063},17223.280640380326,15993.04630892459,14762.811977468851,13532.577646013113,12302.343314557374,11072.108983101636,9841.8746516458978,8611.6403201901594,7381.4059887344229,6151.1716572786863,4920.9373258229498,3690.7029943672133,2460.4686629114767,1230.2343314557402,0]
[null,null,"Tax Dep",null,{"$f":"-$D20*Assumptions!J$11*INDEX('DATA (Nominal)'!$B$337:$BX$337,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4182.7967269495084},{"$f":"-$D20*Assumptions!K$11*INDEX('DATA (Nominal)'!$B$337:$BX$337,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":6692.4747631192122},{"$f":"-$D20*Assumptions!L$11*INDEX('DATA (Nominal)'!$B$337:$BX$337,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4015.4848578715273},{"$f":"-$D20*Assumptions!M$11*INDEX('DATA (Nominal)'!$B$337:$BX$337,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2409.2909147229161},{"$f":"-$D20*Assumptions!N$11*INDEX('DATA (Nominal)'!$B$337:$BX$337,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2409.2909147229161},{"$f":"-$D20*Assumptions!O$11*INDEX('DATA (Nominal)'!$B$337:$BX$337,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1204.6454573614581},{"$f":"-$D20*Assumptions!P$11*INDEX('DATA (Nominal)'!$B$337:$BX$337,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D20*Assumptions!Q$11*INDEX('DATA (Nominal)'!$B$337:$BX$337,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D20*Assumptions!R$11*INDEX('DATA (Nominal)'!$B$337:$BX$337,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D20*Assumptions!S$11*INDEX('DATA (Nominal)'!$B$337:$BX$337,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D20*Assumptions!T$11*INDEX('DATA (Nominal)'!$B$337:$BX$337,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D20*Assumptions!U$11*INDEX('DATA (Nominal)'!$B$337:$BX$337,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D20*Assumptions!V$11*INDEX('DATA (Nominal)'!$B$337:$BX$337,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D20*Assumptions!W$11*INDEX('DATA (Nominal)'!$B$337:$BX$337,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D20*Assumptions!X$11*INDEX('DATA (Nominal)'!$B$337:$BX$337,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D20*Assumptions!Y$11*INDEX('DATA (Nominal)'!$B$337:$BX$337,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D20*Assumptions!Z$11*INDEX('DATA (Nominal)'!$B$337:$BX$337,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D20*Assumptions!AA$11*INDEX('DATA (Nominal)'!$B$337:$BX$337,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D20*Assumptions!AB$11*INDEX('DATA (Nominal)'!$B$337:$BX$337,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D20*Assumptions!AC$11*INDEX('DATA (Nominal)'!$B$337:$BX$337,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E31*Federal_Tax_Rate","v":878.38731265939668},{"$f":"F31*Federal_Tax_Rate","v":1405.4197002550345},843.25182015302073,505.95109209181237,505.95109209181237,252.97554604590619,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dep. Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E32:X32)","v":3563.2914097809962},{"$f":"D33/D37","v":0.14482165383746645}]
[null,null,"ITC Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E17:X17)","v":9112.8468996721294},{"$f":"D34/D37","v":0.37037037037037035}]
[null,{"$f":"Assumptions!F11","v":0.75800000000000001},"Debt",{"$f":"(D37-D33-D34)*$B35","v":9041.8396263035138},{"$f":"D35/D37","v":0.36748444565045973}]
[null,{"$f":"1-B35","v":0.24199999999999999},"Equity",{"$f":"(D37-D33-D34)*$B36","v":2886.708693358114},{"$f":"D36/D37","v":0.11732353014170351}]
[null,null,"Total",{"$f":"-D20","v":24604.686629114753}]
[null,null,"Check",{"$f":"SUM(D33:D36)-D37","v":0}]
[]
[]
[null,null,"New Residential Solar + Storage"]
[null,null,"MWh",null,{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$13:$BX$13,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$13:$BX$13,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$13:$BX$13,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$13:$BX$13,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$13:$BX$13,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$13:$BX$13,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$13:$BX$13,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$13:$BX$13,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$13:$BX$13,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$13:$BX$13,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$13:$BX$13,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$13:$BX$13,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$13:$BX$13,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$13:$BX$13,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$13:$BX$13,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$13:$BX$13,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$13:$BX$13,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$13:$BX$13,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$13:$BX$13,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$13:$BX$13,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435}]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"PPA_SOLAR_New_Residential","v":150.39415779904732},{"$f":"E43","v":150.39415779904732},{"$f":"F43","v":150.39415779904732},{"$f":"G43","v":150.39415779904732},{"$f":"H43","v":150.39415779904732},{"$f":"I43","v":150.39415779904732},{"$f":"J43","v":150.39415779904732},{"$f":"K43","v":150.39415779904732},{"$f":"L43","v":150.39415779904732},{"$f":"M43","v":150.39415779904732},{"$f":"N43","v":150.39415779904732},{"$f":"O43","v":150.39415779904732},{"$f":"P43","v":150.39415779904732},{"$f":"Q43","v":150.39415779904732},{"$f":"R43","v":150.39415779904732},{"$f":"S43","v":150.39415779904732},{"$f":"T43","v":150.39415779904732},{"$f":"U43","v":150.39415779904732},{"$f":"V43","v":150.39415779904732},{"$f":"W43","v":150.39415779904732}]
[null,null,"Capacity Payment ($/kW-month)",null,{"$f":"INDEX('PPA Summary'!$49:$67,MATCH($C41,'PPA Summary'!$D$49:$D$67,0),MATCH($B$1,'PPA Summary'!$48:$48,0))","v":21.990996286480271},{"$f":"E44","v":21.990996286480271},21.990996286480271,21.990996286480271,21.990996286480271,21.990996286480271,21.990996286480271,21.990996286480271,21.990996286480271,21.990996286480271,21.990996286480271,21.990996286480271,21.990996286480271,21.990996286480271,21.990996286480271,21.990996286480271,21.990996286480271,21.990996286480271,21.990996286480271,21.990996286480271]
[null,null,"Revenue",null,{"$f":"E43*E42+E44*12*'Resource Options'!$E$12*1000","v":2906.0800576601378},{"$f":"F43*F42+F44*12*'Resource Options'!$E$12*1000","v":2906.0800576601378},{"$f":"G43*G42+G44*12*'Resource Options'!$E$12*1000","v":2906.0800576601378},{"$f":"H43*H42+H44*12*'Resource Options'!$E$12*1000","v":2906.0800576601378},{"$f":"I43*I42+I44*12*'Resource Options'!$E$12*1000","v":2906.0800576601378},{"$f":"J43*J42+J44*12*'Resource Options'!$E$12*1000","v":2906.0800576601378},{"$f":"K43*K42+K44*12*'Resource Options'!$E$12*1000","v":2906.0800576601378},{"$f":"L43*L42+L44*12*'Resource Options'!$E$12*1000","v":2906.0800576601378},{"$f":"M43*M42+M44*12*'Resource Options'!$E$12*1000","v":2906.0800576601378},{"$f":"N43*N42+N44*12*'Resource Options'!$E$12*1000","v":2906.0800576601378},{"$f":"O43*O42+O44*12*'Resource Options'!$E$12*1000","v":2906.0800576601378},{"$f":"P43*P42+P44*12*'Resource Options'!$E$12*1000","v":2906.0800576601378},{"$f":"Q43*Q42+Q44*12*'Resource Options'!$E$12*1000","v":2906.0800576601378},{"$f":"R43*R42+R44*12*'Resource Options'!$E$12*1000","v":2906.0800576601378},{"$f":"S43*S42+S44*12*'Resource Options'!$E$12*1000","v":2906.0800576601378},{"$f":"T43*T42+T44*12*'Resource Options'!$E$12*1000","v":2906.0800576601378},{"$f":"U43*U42+U44*12*'Resource Options'!$E$12*1000","v":2906.0800576601378},{"$f":"V43*V42+V44*12*'Resource Options'!$E$12*1000","v":2906.0800576601378},{"$f":"W43*W42+W44*12*'Resource Options'!$E$12*1000","v":2906.0800576601378},{"$f":"X43*X42+X44*12*'Resource Options'!$E$12*1000","v":2906.0800576601378}]
[]
[null,null,"Solar Fixed O&M",null,{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$185:$BX$185,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":127.0150909824426},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$185:$BX$185,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":119.54253701320361},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$185:$BX$185,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":111.67285666184749},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$185:$BX$185,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":103.3583276295081},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$185:$BX$185,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":94.623909657121501},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$185:$BX$185,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":85.455151863377182},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$185:$BX$185,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":86.621404394167087},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$185:$BX$185,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":87.797611742809892},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$185:$BX$185,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":88.983647455066176},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$185:$BX$185,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":90.179374694578243},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$185:$BX$185,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":91.384645847260558},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$185:$BX$185,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":92.599302113308738},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$185:$BX$185,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":93.823173086472963},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$185:$BX$185,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":95.056076320233558},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$185:$BX$185,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":96.297816880505806},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$185:$BX$185,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":97.548186884491003},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$185:$BX$185,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":98.806965025281372},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$185:$BX$185,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":100.07391608181446},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$185:$BX$185,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":101.34879041376274},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$185:$BX$185,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":102.63132344093316}]
[null,null,"Storage Fixed O&M",null,{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$186:$BX$186,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":377.00359282616375},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$186:$BX$186,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":369.83636010624622},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$186:$BX$186,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":363.95367468645526},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$186:$BX$186,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":359.55135317948412},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$186:$BX$186,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":355.32673748763727},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$186:$BX$186,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":351.91843948824726},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$186:$BX$186,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":355.26208121229485},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$186:$BX$186,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":358.48323612904693},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$186:$BX$186,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":361.67417501482919},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$186:$BX$186,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":364.83200932529991},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$186:$BX$186,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":367.95373804472325},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$186:$BX$186,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":371.03624413528894},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$186:$BX$186,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":374.07629088462471},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$186:$BX$186,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":377.07051814877053},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$186:$BX$186,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":380.01543848774992},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$186:$BX$186,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":382.90743319086113},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$186:$BX$186,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":385.74274818868008},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$186:$BX$186,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":388.5174898487403},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$186:$BX$186,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":391.22762065171821},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$186:$BX$186,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":393.86895474494145}]
[null,null,"Solar Variable O&M",null,{"$f":"E42*INDEX('DATA (Nominal)'!$B$111:$BX$111,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F42*INDEX('DATA (Nominal)'!$B$111:$BX$111,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G42*INDEX('DATA (Nominal)'!$B$111:$BX$111,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H42*INDEX('DATA (Nominal)'!$B$111:$BX$111,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I42*INDEX('DATA (Nominal)'!$B$111:$BX$111,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J42*INDEX('DATA (Nominal)'!$B$111:$BX$111,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K42*INDEX('DATA (Nominal)'!$B$111:$BX$111,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L42*INDEX('DATA (Nominal)'!$B$111:$BX$111,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M42*INDEX('DATA (Nominal)'!$B$111:$BX$111,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N42*INDEX('DATA (Nominal)'!$B$111:$BX$111,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O42*INDEX('DATA (Nominal)'!$B$111:$BX$111,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P42*INDEX('DATA (Nominal)'!$B$111:$BX$111,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q42*INDEX('DATA (Nominal)'!$B$111:$BX$111,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R42*INDEX('DATA (Nominal)'!$B$111:$BX$111,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S42*INDEX('DATA (Nominal)'!$B$111:$BX$111,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T42*INDEX('DATA (Nominal)'!$B$111:$BX$111,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U42*INDEX('DATA (Nominal)'!$B$111:$BX$111,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V42*INDEX('DATA (Nominal)'!$B$111:$BX$111,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W42*INDEX('DATA (Nominal)'!$B$111:$BX$111,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X42*INDEX('DATA (Nominal)'!$B$111:$BX$111,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"B&O Tax",null,{"$f":"E42*E43*INDEX('DATA (Nominal)'!$B$323:$BX$323,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F42*F43*INDEX('DATA (Nominal)'!$B$323:$BX$323,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G42*G43*INDEX('DATA (Nominal)'!$B$323:$BX$323,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H42*H43*INDEX('DATA (Nominal)'!$B$323:$BX$323,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I42*I43*INDEX('DATA (Nominal)'!$B$323:$BX$323,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J42*J43*INDEX('DATA (Nominal)'!$B$323:$BX$323,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K42*K43*INDEX('DATA (Nominal)'!$B$323:$BX$323,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L42*L43*INDEX('DATA (Nominal)'!$B$323:$BX$323,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M42*M43*INDEX('DATA (Nominal)'!$B$323:$BX$323,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N42*N43*INDEX('DATA (Nominal)'!$B$323:$BX$323,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O42*O43*INDEX('DATA (Nominal)'!$B$323:$BX$323,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P42*P43*INDEX('DATA (Nominal)'!$B$323:$BX$323,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q42*Q43*INDEX('DATA (Nominal)'!$B$323:$BX$323,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R42*R43*INDEX('DATA (Nominal)'!$B$323:$BX$323,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S42*S43*INDEX('DATA (Nominal)'!$B$323:$BX$323,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T42*T43*INDEX('DATA (Nominal)'!$B$323:$BX$323,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U42*U43*INDEX('DATA (Nominal)'!$B$323:$BX$323,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V42*V43*INDEX('DATA (Nominal)'!$B$323:$BX$323,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W42*W43*INDEX('DATA (Nominal)'!$B$323:$BX$323,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X42*X43*INDEX('DATA (Nominal)'!$B$323:$BX$323,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E47:E50)","v":504.01868380860634},489.37889711944985,475.62653134830276,462.90968080899222,449.95064714475876,437.37359135162444,441.88348560646193,446.28084787185685,450.65782246989534,455.01138401987816,459.33838389198382,463.63554624859768,467.8994639710977,472.12659446900409,476.31325536825574,480.45562007535216,484.54971321396147,488.59140593055474,492.57641106548095,496.50027818587461]
[null,null,"     Storage Reinvestment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('DATA (Nominal)'!$B$63:$BX$63,1,MATCH($O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*(1+AFUDC!$D$12)*0.5*'Resource Options'!$D$12/1000","v":10475.351630110423}]
[]
[null,null,"EBITDA",null,{"$f":"E45-E51","v":2402.0613738515312},2416.7011605406879,2430.453526311835,2443.1703768511456,2456.1294105153788,2468.7064663085134,2464.1965720536759,2459.7992097882807,2455.4222351902426,2451.0686736402595,2446.7416737681538,2442.4445114115401,2438.1805936890401,2433.9534631911338,2429.766802291882,2425.6244375847855,2421.5303444461761,2417.4886517295831,2413.5036465946569,2409.579779474263]
[null,null,"Before Tax Earnings",null,{"$f":"E54-E72-E62","v":-5481.6749803754028},-9670.6224754688556,-5122.0703702277488,-2376.9410156739309,-2335.7706869182316,-264.17675984352479,1791.967177580892,1820.6966852542309,1851.2685584415572,1883.7860313051333,-14.868170597545713,-1013.1129634658429,-205.33662906436916,397.42360789687393,855.22490429303787,943.94142841194048,1037.8134629847602,1604.745731771854,2177.1049121521673,2288.2169255390677]
[null,null,"ITC",null,{"$f":"-$D59*INDEX('DATA (Nominal)'!$B$248:$BX$248,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":16578.872181046368}]
[null,null,"Federal Tax",null,{"$f":"E55*Federal_Tax_Rate-E56","v":-17730.023926925202},{"$f":"F55*Federal_Tax_Rate-F56","v":-2030.8307198484597},{"$f":"G55*Federal_Tax_Rate-G56","v":-1075.6347777478272},{"$f":"H55*Federal_Tax_Rate-H56","v":-499.15761329152548},{"$f":"I55*Federal_Tax_Rate-I56","v":-490.51184425282861},{"$f":"J55*Federal_Tax_Rate-J56","v":-55.477119567140207},{"$f":"K55*Federal_Tax_Rate-K56","v":376.31310729198731},{"$f":"L55*Federal_Tax_Rate-L56","v":382.3463039033885},{"$f":"M55*Federal_Tax_Rate-M56","v":388.76639727272698},{"$f":"N55*Federal_Tax_Rate-N56","v":395.59506657407798},{"$f":"O55*Federal_Tax_Rate-O56","v":-3.1223158254845997},{"$f":"P55*Federal_Tax_Rate-P56","v":-212.75372232782701},{"$f":"Q55*Federal_Tax_Rate-Q56","v":-43.12069210351752},{"$f":"R55*Federal_Tax_Rate-R56","v":83.458957658343522},{"$f":"S55*Federal_Tax_Rate-S56","v":179.59722990153796},{"$f":"T55*Federal_Tax_Rate-T56","v":198.22769996650749},{"$f":"U55*Federal_Tax_Rate-U56","v":217.94082722679966},{"$f":"V55*Federal_Tax_Rate-V56","v":336.99660367208935},{"$f":"W55*Federal_Tax_Rate-W56","v":457.19203155195515},{"$f":"X55*Federal_Tax_Rate-X56","v":480.52555436320421}]
[]
[null,{"$f":"IRR(D59:Y59,0.1)","v":7.5000005169770567E-2},"Free Cash Flow",{"$f":"SUM(D68:D69)","v":-41447.180452615918},{"$f":"E54-E57","v":20132.085300776733},4447.5318803891478,{"$f":"G54-G57","v":3506.0883040596623},2942.3279901426713,2946.6412547682075,2524.1835858756535,2087.8834647616886,{"$f":"L54-L57","v":2077.4529058848921},{"$f":"M54-M57","v":2066.6558379175158},2055.4736070661816,{"$f":"O54-O57-O52","v":-8025.4876405167843},{"$f":"P54-P57","v":2655.198233739367},{"$f":"Q54-Q57","v":2481.3012857925578},2350.4945055327903,2250.169572390344,2227.3967376182782,2203.5895172193764,2080.4920480574938,1956.3116150427018,1929.0542251110587,{"$f":"D59*-0.3","v":12434.154135784775}]
[null,{"$f":"IRR(D60:Y60,0.1)","v":0.131618133272418},"ROE",{"$f":"-D77","v":-4862.7295251211071},{"$f":"E59-E62-E65-E73-E56","v":799.01265694039466},805.53281230414359,811.07441495602666,815.50520842785681,819.81847305339306,823.50413470245485,813.34734413010563,802.91678525330929,792.11971728593301,780.93748643459867,{"$f":"O59-O62-O65-O73-O56+O52","v":-192.36304273212772},{"$f":"P59-P62-P65-P73-P56","v":-211.49882345705703},-231.47409715651264,-252.33368177696718,-274.12490374847562,-296.89773852054145,-320.70495891944324,-345.60229176001872,-371.64858316877326,-398.9059731004163,{"$f":"Y59","v":12434.154135784775}]
[]
[null,null,"Interest",null,{"$f":"D66*Debt_Rate","v":837.71567728222715},813.69055289801258,788.3440466726662,761.60348260492583,733.39218751345959,703.62927119196286,672.22939447278384,639.10252453404985,604.1536767486856,567.28264233512618,965.1011104881245,890.14386066334021,811.06396209819286,727.63466911196235,639.61676501148906,546.75787618548998,448.79174847406074,345.43748373850298,236.39873444248951,{"$f":"W66*Debt_Rate","v":121.3628539351953}]
[null,null,"Initial Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$D76)","v":1274.5361206315829},1274.5361206315829,1274.5361206315829,1274.5361206315829,1274.5361206315829,1274.5361206315829,1274.5361206315829,1274.5361206315829,1274.5361206315829,1274.5361206315829,1274.5361206315829,1274.5361206315829,1274.5361206315829,1274.5361206315829,1274.5361206315829,1274.5361206315829,1274.5361206315829,1274.5361206315829,1274.5361206315829,1274.5361206315829]
[null,null,"Storage Refresh Mortgage Payment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-PMT(Debt_Rate,10,$O52)*$B76","v":1053.4240775798921},1053.4240775798921,1053.4240775798921,1053.4240775798921,1053.4240775798921,1053.4240775798921,1053.4240775798921,1053.4240775798921,1053.4240775798921,1053.4240775798921]
[null,null,"Sinking Fund",null,{"$f":"E64+E63-E62","v":436.82044334935574},{"$f":"F64+F63-F62","v":460.84556773357031},{"$f":"G64+G63-G62","v":486.19207395891669},{"$f":"H64+H63-H62","v":512.93263802665706},{"$f":"I64+I63-I62","v":541.1439331181233},{"$f":"J64+J63-J62","v":570.90684943962003},{"$f":"K64+K63-K62","v":602.30672615879905},{"$f":"L64+L63-L62","v":635.43359609753304},{"$f":"M64+M63-M62","v":670.38244388289729},{"$f":"N64+N63-N62","v":707.25347829645671},{"$f":"O64+O63-O62","v":1362.8590877233505},{"$f":"P64+P63-P62","v":1437.8163375481349},{"$f":"Q64+Q63-Q62","v":1516.8962361132822},{"$f":"R64+R63-R62","v":1600.3255290995126},{"$f":"S64+S63-S62","v":1688.3434331999861},{"$f":"T64+T63-T62","v":1781.202322025985},{"$f":"U64+U63-U62","v":1879.1684497374142},{"$f":"V64+V63-V62","v":1982.522714472972},{"$f":"W64+W63-W62","v":2091.5614637689855},{"$f":"X64+X63-X62","v":2206.5973442762797}]
[null,null,"Mortgage Balance",{"$f":"D76","v":15231.194132404129},{"$f":"D66-E65+(F52*$B$76)","v":14794.373689054773},14333.528121321204,13847.336047362287,13334.403409335629,12793.259476217507,12222.352626777887,11620.045900619089,10984.612304521555,10314.229860638658,17547.2929179659,16184.433830242549,14746.617492694415,13229.721256581133,11629.39572748162,9941.0522942816351,8159.8499722556498,6280.6815225182354,4298.1588080452639,2206.5973442762784,-1.3642420526593924E-12]
[]
[null,null,"Solar Depr",{"$f":"-INDEX('DATA (Nominal)'!$B$62:$BX$62,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$12/1000*1000000*(1+AFUDC!$C$12)","v":-24604.686629114753},{"$f":"-$D68/20","v":1230.2343314557377},1230.2343314557377,1230.2343314557377,1230.2343314557377,1230.2343314557377,1230.2343314557377,1230.2343314557377,1230.2343314557377,1230.2343314557377,1230.2343314557377,1230.2343314557377,1230.2343314557377,1230.2343314557377,1230.2343314557377,1230.2343314557377,1230.2343314557377,1230.2343314557377,1230.2343314557377,1230.2343314557377,1230.2343314557377]
[null,null,"Storage Depr",{"$f":"-INDEX('DATA (Nominal)'!$B$63:$BX$63,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*(1+AFUDC!$D$12)*'Resource Options'!$D$12/1000","v":-16842.493823501165},{"$f":"-$D69/10","v":1684.2493823501165},1684.2493823501165,1684.2493823501165,1684.2493823501165,1684.2493823501165,1684.2493823501165,1684.2493823501165,1684.2493823501165,1684.2493823501165,1684.2493823501165,{"$f":"$O52/10","v":1047.5351630110422},1047.5351630110422,1047.5351630110422,1047.5351630110422,1047.5351630110422,1047.5351630110422,1047.5351630110422,1047.5351630110422,1047.5351630110422,1047.5351630110422]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E68:E69)","v":2914.4837138058542},{"$f":"SUM($E68:F69)","v":5828.9674276117084},{"$f":"SUM($E68:G69)","v":8743.4511414175631},{"$f":"SUM($E68:H69)","v":11657.934855223419},{"$f":"SUM($E68:I69)","v":14572.418569029272},{"$f":"SUM($E68:J69)","v":17486.902282835126},{"$f":"SUM($E68:K69)","v":20401.385996640984},{"$f":"SUM($E68:L69)","v":23315.869710446837},{"$f":"SUM($E68:M69)","v":26230.353424252695},{"$f":"SUM($E68:N69)","v":29144.837138058549},{"$f":"SUM($E68:O69)","v":31422.60663252533},{"$f":"SUM($E68:P69)","v":33700.376126992109},{"$f":"SUM($E68:Q69)","v":35978.145621458898},{"$f":"SUM($E68:R69)","v":38255.91511592568},{"$f":"SUM($E68:S69)","v":40533.684610392462},{"$f":"SUM($E68:T69)","v":42811.454104859236},{"$f":"SUM($E68:U69)","v":45089.223599326018},{"$f":"SUM($E68:V69)","v":47366.9930937928},{"$f":"SUM($E68:W69)","v":49644.762588259575},{"$f":"SUM($E68:X69)","v":51922.532082726357}]
[null,null,"End Year Book Value",null,{"$f":"-$D59-E70","v":38532.69673881006},{"$f":"-$D59-F70","v":35618.21302500421},32703.729311198353,{"$f":"-$D59-H70","v":29789.245597392499},{"$f":"-$D59-I70","v":26874.761883586645},23960.278169780791,21045.794455974934,18131.31074216908,{"$f":"-$D59-M70","v":15216.827028363223},{"$f":"-$D59-N70","v":12302.343314557369},{"$f":"-$D59-O70+$O52","v":20499.925450201008},{"$f":"-$D59-P70+$O52","v":18222.155955734233},{"$f":"-$D59-Q70+$O52","v":15944.386461267442},{"$f":"-$D59-R70+$O52","v":13666.616966800661},{"$f":"-$D59-S70+$O52","v":11388.847472333879},{"$f":"-$D59-T70+$O52","v":9111.077977867104},{"$f":"-$D59-U70+$O52","v":6833.3084834003221},{"$f":"-$D59-V70+$O52","v":4555.5389889335402},{"$f":"-$D59-W70+$O52","v":2277.7694944667655},{"$f":"-$D59-X70+$O52","v":-1.6370904631912708E-11}]
[null,null,"Tax Dep",null,{"$f":"-$D59*Assumptions!J$12*INDEX('DATA (Nominal)'!$B$338:$BX$338,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7046.0206769447068},{"$f":"-$D59*Assumptions!K$12*INDEX('DATA (Nominal)'!$B$338:$BX$338,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":11273.63308311153},{"$f":"-$D59*Assumptions!L$12*INDEX('DATA (Nominal)'!$B$338:$BX$338,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":6764.1798498669177},{"$f":"-$D59*Assumptions!M$12*INDEX('DATA (Nominal)'!$B$338:$BX$338,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4058.5079099201507},{"$f":"-$D59*Assumptions!N$12*INDEX('DATA (Nominal)'!$B$338:$BX$338,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4058.5079099201507},{"$f":"-$D59*Assumptions!O$12*INDEX('DATA (Nominal)'!$B$338:$BX$338,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2029.2539549600754},{"$f":"-$D59*Assumptions!P$12*INDEX('DATA (Nominal)'!$B$338:$BX$338,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D59*Assumptions!Q$12*INDEX('DATA (Nominal)'!$B$338:$BX$338,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D59*Assumptions!R$12*INDEX('DATA (Nominal)'!$B$338:$BX$338,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D59*Assumptions!S$12*INDEX('DATA (Nominal)'!$B$338:$BX$338,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"$O52*Assumptions!T$12","v":1496.508733877575},{"$f":"$O52*Assumptions!U$12","v":2565.4136142140428},{"$f":"$O52*Assumptions!V$12","v":1832.4532606552164},{"$f":"$O52*Assumptions!W$12","v":1308.8951861822975},{"$f":"$O52*Assumptions!X$12","v":934.92513298735514},{"$f":"$O52*Assumptions!Y$12","v":934.92513298735514},{"$f":"$O52*Assumptions!Z$12","v":934.92513298735514},{"$f":"$O52*Assumptions!AA$12","v":467.30543621922595},{"$f":"$O52*Assumptions!AB$12","v":0},{"$f":"$O52*Assumptions!AC$12","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E72*Federal_Tax_Rate","v":1479.6643421583883},{"$f":"F72*Federal_Tax_Rate","v":2367.4629474534213},{"$f":"G72*Federal_Tax_Rate","v":1420.4777684720527},{"$f":"H72*Federal_Tax_Rate","v":852.28666108323159},{"$f":"I72*Federal_Tax_Rate","v":852.28666108323159},{"$f":"J72*Federal_Tax_Rate","v":426.1433305416158},{"$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":314.26683411429076},{"$f":"P72*Federal_Tax_Rate","v":538.73685898494898},{"$f":"Q72*Federal_Tax_Rate","v":384.81518473759542},{"$f":"R72*Federal_Tax_Rate","v":274.86798909828246},{"$f":"S72*Federal_Tax_Rate","v":196.33427792734457},{"$f":"T72*Federal_Tax_Rate","v":196.33427792734457},{"$f":"U72*Federal_Tax_Rate","v":196.33427792734457},{"$f":"V72*Federal_Tax_Rate","v":98.134141606037446},{"$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":6002.4492200477507},{"$f":"D74/D78","v":0.14482165383746651}]
[null,null,"ITC Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E56:X56)","v":15350.807575042933},{"$f":"D75/D78","v":0.37037037037037035}]
[null,{"$f":"Assumptions!F12","v":0.75800000000000001},"Debt",{"$f":"(D78-D74-D75)*$B76","v":15231.194132404129},{"$f":"D76/D78","v":0.36748444565045968}]
[null,{"$f":"1-B76","v":0.24199999999999999},"Equity",{"$f":"(D78-D74-D75)*$B77","v":4862.7295251211071},{"$f":"D77/D78","v":0.11732353014170349}]
[null,null,"Total",{"$f":"-D59","v":41447.180452615918}]
[null,null,"Check",{"$f":"SUM(D74:D77)-D78","v":0}]
[]
[]
[null,null,"Existing Residential Solar"]
[null,null,"MWh",null,{"$f":"'Resource Options'!$E$13*INDEX('DATA (Nominal)'!$B$14:$BX$14,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"E83","v":8.6424979367249435},{"$f":"F83","v":8.6424979367249435},8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"INDEX('PPA Summary'!$3:$21,MATCH($C82,'PPA Summary'!$D$3:$D$21,0),MATCH(B$1,'PPA Summary'!$2:$2,0))","v":162.58954242323887},{"$f":"E84","v":162.58954242323887},{"$f":"F84","v":162.58954242323887},162.58954242323887,162.58954242323887,162.58954242323887,162.58954242323887,162.58954242323887,162.58954242323887,162.58954242323887,162.58954242323887,162.58954242323887,162.58954242323887,162.58954242323887,162.58954242323887,162.58954242323887,162.58954242323887,162.58954242323887,162.58954242323887,162.58954242323887]
[null,null,"Revenue",null,{"$f":"E84*E83","v":1405.1797849258946},{"$f":"F84*F83","v":1405.1797849258946},{"$f":"G84*G83","v":1405.1797849258946},{"$f":"H84*H83","v":1405.1797849258946},{"$f":"I84*I83","v":1405.1797849258946},{"$f":"J84*J83","v":1405.1797849258946},{"$f":"K84*K83","v":1405.1797849258946},{"$f":"L84*L83","v":1405.1797849258946},{"$f":"M84*M83","v":1405.1797849258946},{"$f":"N84*N83","v":1405.1797849258946},{"$f":"O84*O83","v":1405.1797849258946},{"$f":"P84*P83","v":1405.1797849258946},{"$f":"Q84*Q83","v":1405.1797849258946},{"$f":"R84*R83","v":1405.1797849258946},{"$f":"S84*S83","v":1405.1797849258946},{"$f":"T84*T83","v":1405.1797849258946},{"$f":"U84*U83","v":1405.1797849258946},{"$f":"V84*V83","v":1405.1797849258946},{"$f":"W84*W83","v":1405.1797849258946},{"$f":"X84*X83","v":1405.1797849258946}]
[]
[null,null,"Fixed O&M",null,{"$f":"'Resource Options'!$E$13*INDEX('DATA (Nominal)'!$B$187:$BX$187,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":158.76886372805325},{"$f":"'Resource Options'!$E$13*INDEX('DATA (Nominal)'!$B$187:$BX$187,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":149.42817126650451},{"$f":"'Resource Options'!$E$13*INDEX('DATA (Nominal)'!$B$187:$BX$187,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":139.59107082730935},{"$f":"'Resource Options'!$E$13*INDEX('DATA (Nominal)'!$B$187:$BX$187,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":129.19790953688511},{"$f":"'Resource Options'!$E$13*INDEX('DATA (Nominal)'!$B$187:$BX$187,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":118.27988707140187},{"$f":"'Resource Options'!$E$13*INDEX('DATA (Nominal)'!$B$187:$BX$187,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":106.81893982922148},{"$f":"'Resource Options'!$E$13*INDEX('DATA (Nominal)'!$B$187:$BX$187,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":108.27675549270886},{"$f":"'Resource Options'!$E$13*INDEX('DATA (Nominal)'!$B$187:$BX$187,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":109.74701467851236},{"$f":"'Resource Options'!$E$13*INDEX('DATA (Nominal)'!$B$187:$BX$187,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":111.22955931883271},{"$f":"'Resource Options'!$E$13*INDEX('DATA (Nominal)'!$B$187:$BX$187,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":112.72421836822279},{"$f":"'Resource Options'!$E$13*INDEX('DATA (Nominal)'!$B$187:$BX$187,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":114.23080730907569},{"$f":"'Resource Options'!$E$13*INDEX('DATA (Nominal)'!$B$187:$BX$187,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":115.74912764163592},{"$f":"'Resource Options'!$E$13*INDEX('DATA (Nominal)'!$B$187:$BX$187,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":117.2789663580912},{"$f":"'Resource Options'!$E$13*INDEX('DATA (Nominal)'!$B$187:$BX$187,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":118.82009540029195},{"$f":"'Resource Options'!$E$13*INDEX('DATA (Nominal)'!$B$187:$BX$187,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":120.37227110063225},{"$f":"'Resource Options'!$E$13*INDEX('DATA (Nominal)'!$B$187:$BX$187,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":121.93523360561375},{"$f":"'Resource Options'!$E$13*INDEX('DATA (Nominal)'!$B$187:$BX$187,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":123.5087062816017},{"$f":"'Resource Options'!$E$13*INDEX('DATA (Nominal)'!$B$187:$BX$187,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":125.09239510226807},{"$f":"'Resource Options'!$E$13*INDEX('DATA (Nominal)'!$B$187:$BX$187,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":126.68598801720343},{"$f":"'Resource Options'!$E$13*INDEX('DATA (Nominal)'!$B$187:$BX$187,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":128.28915430116643}]
[null,null,"Variable O&M",null,{"$f":"E83*INDEX('DATA (Nominal)'!$B$112:$BX$112,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F83*INDEX('DATA (Nominal)'!$B$112:$BX$112,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G83*INDEX('DATA (Nominal)'!$B$112:$BX$112,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H83*INDEX('DATA (Nominal)'!$B$112:$BX$112,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I83*INDEX('DATA (Nominal)'!$B$112:$BX$112,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J83*INDEX('DATA (Nominal)'!$B$112:$BX$112,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K83*INDEX('DATA (Nominal)'!$B$112:$BX$112,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L83*INDEX('DATA (Nominal)'!$B$112:$BX$112,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M83*INDEX('DATA (Nominal)'!$B$112:$BX$112,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N83*INDEX('DATA (Nominal)'!$B$112:$BX$112,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O83*INDEX('DATA (Nominal)'!$B$112:$BX$112,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P83*INDEX('DATA (Nominal)'!$B$112:$BX$112,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q83*INDEX('DATA (Nominal)'!$B$112:$BX$112,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R83*INDEX('DATA (Nominal)'!$B$112:$BX$112,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S83*INDEX('DATA (Nominal)'!$B$112:$BX$112,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T83*INDEX('DATA (Nominal)'!$B$112:$BX$112,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U83*INDEX('DATA (Nominal)'!$B$112:$BX$112,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V83*INDEX('DATA (Nominal)'!$B$112:$BX$112,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W83*INDEX('DATA (Nominal)'!$B$112:$BX$112,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X83*INDEX('DATA (Nominal)'!$B$112:$BX$112,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"B&O Tax",null,{"$f":"E85*INDEX('DATA (Nominal)'!$B$324:$BX$324,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F85*INDEX('DATA (Nominal)'!$B$324:$BX$324,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G85*INDEX('DATA (Nominal)'!$B$324:$BX$324,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H85*INDEX('DATA (Nominal)'!$B$324:$BX$324,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I85*INDEX('DATA (Nominal)'!$B$324:$BX$324,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J85*INDEX('DATA (Nominal)'!$B$324:$BX$324,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K85*INDEX('DATA (Nominal)'!$B$324:$BX$324,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L85*INDEX('DATA (Nominal)'!$B$324:$BX$324,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M85*INDEX('DATA (Nominal)'!$B$324:$BX$324,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N85*INDEX('DATA (Nominal)'!$B$324:$BX$324,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O85*INDEX('DATA (Nominal)'!$B$324:$BX$324,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P85*INDEX('DATA (Nominal)'!$B$324:$BX$324,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q85*INDEX('DATA (Nominal)'!$B$324:$BX$324,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R85*INDEX('DATA (Nominal)'!$B$324:$BX$324,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S85*INDEX('DATA (Nominal)'!$B$324:$BX$324,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T85*INDEX('DATA (Nominal)'!$B$324:$BX$324,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U85*INDEX('DATA (Nominal)'!$B$324:$BX$324,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V85*INDEX('DATA (Nominal)'!$B$324:$BX$324,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W85*INDEX('DATA (Nominal)'!$B$324:$BX$324,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X85*INDEX('DATA (Nominal)'!$B$324:$BX$324,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E87:E89)","v":158.76886372805325},149.42817126650451,139.59107082730935,129.19790953688511,118.27988707140187,106.81893982922148,108.27675549270886,109.74701467851236,111.22955931883271,112.72421836822279,114.23080730907569,115.74912764163592,117.2789663580912,118.82009540029195,120.37227110063225,121.93523360561375,123.5087062816017,125.09239510226807,126.68598801720343,128.28915430116643]
[]
[null,null,"EBITDA",null,{"$f":"E85-E90","v":1246.4109211978414},1255.7516136593902,1265.5887140985853,1275.9818753890095,1286.8998978544928,1298.3608450966731,1296.9030294331858,1295.4327702473822,1293.9502256070618,1292.4555665576718,1290.9489776168189,1289.4306572842588,1287.9008185678035,1286.3596895256028,1284.8075138252625,1283.2445513202808,1281.6710786442929,1280.0873898236266,1278.4937969086911,1276.8906306247281]
[null,null,"Before Tax Earnings",null,{"$f":"E92-E108-E100","v":-3853.6957716698139},-6563.7184199646144,-3620.251697362196,-1842.220112708213,-1813.0517824640699,-469.58209544201975,862.02780278321973,881.98781009760285,903.11419661497939,925.47195993695959,949.12967659790229,974.15969867523677,1000.6383612012201,1028.6462009697921,1058.2681873648171,1089.5939658704458,1122.7181149606517,1157.7404171033199,1194.7661446547024,1233.9063614627048]
[null,null,"ITC",null,{"$f":"-$D97*INDEX('DATA (Nominal)'!$B$249:$BX$249,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":10725.119812691046}]
[null,null,"Federal Tax",null,{"$f":"E93*Federal_Tax_Rate-E94","v":-11534.395924741706},-1378.3808681925689,-760.25285644606117,-386.86622366872473,-380.74087431745465,-98.612240042824141,181.02583858447613,185.2174401204966,189.65398128914566,194.3491115867615,199.31723208555948,204.57353672179971,210.13405585225621,216.01570220365633,222.23631934661159,228.81473283279362,235.77080414173685,243.12548759169718,250.90089037748751,259.120335907168]
[]
[null,{"$f":"IRR(D97:Y97,0.1)","v":7.5000014079944499E-2},"Free Cash Flow",{"$f":"-(1+AFUDC!$C$13)*INDEX('DATA (Nominal)'!$B$64:$BX$64,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*'Resource Options'!$E$13/1000","v":-26812.799531727615},{"$f":"E92-E95","v":12780.806845939547},{"$f":"F92-F95","v":2634.1324818519588},2025.8415705446464,1662.8480990577341,1667.6407721719474,1396.9730851394972,1115.8771908487097,1110.2153301268856,1104.2962443179163,1098.1064549709104,1091.6317455312594,1084.8571205624592,1077.7667627155474,1070.3439873219465,1062.5711944786508,1054.4298184874872,1045.9002745025562,1036.9619022319293,1027.5929065312037,1017.7702947175601,{"$f":"D97*-0.3","v":8043.8398595182844}]
[null,{"$f":"IRR(D98:Y98,0.1)","v":0.10740718174772157},"ROE",{"$f":"-D113","v":-3145.7722940440981},{"$f":"E97-E100-E102-E109-E94","v":273.95365422155555},278.06893685540786,282.39686924900775,286.9747039826434,291.76737709685676,296.77816972981702,291.36075510444005,285.698894382616,279.77980857364662,273.59001922664072,267.11530978698971,260.34068481818957,253.25032697127779,245.8275515776769,238.05475873438115,229.91338274321754,221.38383875828652,212.4454664876597,203.07647078693401,193.25385897329045,{"$f":"Y97","v":8043.8398595182844}]
[]
[null,null,"Interest",null,{"$f":"D103*Debt_Rate","v":541.93077247396059},526.38856099409361,509.99152788283385,492.69265795045487,474.442350171795,455.18827546530895,434.87522664996607,413.44496014977938,390.83602899208245,366.98360662071218,341.81930101891652,315.2709586090221,287.26245736658348,257.71348855581073,226.53932646044544,193.65058544983512,158.95296368364123,122.34697272030665,83.72765225398868,42.984269162023232]
[null,null,"Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$D112)","v":824.51643574426964},824.51643574426964,824.51643574426964,824.51643574426964,824.51643574426964,824.51643574426964,824.51643574426964,824.51643574426964,824.51643574426964,824.51643574426964,824.51643574426964,824.51643574426964,824.51643574426964,824.51643574426964,824.51643574426964,824.51643574426964,824.51643574426964,824.51643574426964,824.51643574426964,824.51643574426964]
[null,null,"Sinking Fund",null,{"$f":"E101-E100","v":282.58566327030906},{"$f":"F101-F100","v":298.12787475017603},{"$f":"G101-G100","v":314.52490786143579},{"$f":"H101-H100","v":331.82377779381477},{"$f":"I101-I100","v":350.07408557247464},{"$f":"J101-J100","v":369.32816027896069},{"$f":"K101-K100","v":389.64120909430358},{"$f":"L101-L100","v":411.07147559449027},{"$f":"M101-M100","v":433.6804067521872},{"$f":"N101-N100","v":457.53282912355746},{"$f":"O101-O100","v":482.69713472535312},{"$f":"P101-P100","v":509.24547713524754},{"$f":"Q101-Q100","v":537.25397837768617},{"$f":"R101-R100","v":566.80294718845892},{"$f":"S101-S100","v":597.97710928382423},{"$f":"T101-T100","v":630.86585029443449},{"$f":"U101-U100","v":665.56347206062844},{"$f":"V101-V100","v":702.16946302396298},{"$f":"W101-W100","v":740.78878349028093},{"$f":"X101-X100","v":781.53216658224642}]
[null,null,"Mortgage Balance",{"$f":"D112","v":9853.2867722538285},{"$f":"D103-E102","v":9570.7011089835196},{"$f":"E103-F102","v":9272.5732342333431},{"$f":"F103-G102","v":8958.048326371907},{"$f":"G103-H102","v":8626.2245485780913},{"$f":"H103-I102","v":8276.150463005617},{"$f":"I103-J102","v":7906.8223027266558},{"$f":"J103-K102","v":7517.1810936323527},{"$f":"K103-L102","v":7106.1096180378627},{"$f":"L103-M102","v":6672.4292112856756},{"$f":"M103-N102","v":6214.8963821621182},{"$f":"N103-O102","v":5732.1992474367653},{"$f":"O103-P102","v":5222.9537703015176},{"$f":"P103-Q102","v":4685.6997919238311},{"$f":"Q103-R102","v":4118.8968447353718},{"$f":"R103-S102","v":3520.9197354515477},{"$f":"S103-T102","v":2890.0538851571132},{"$f":"T103-U102","v":2224.4904130964846},{"$f":"U103-V102","v":1522.3209500725216},{"$f":"V103-W102","v":781.53216658224062},{"$f":"W103-X102","v":-5.7980287238024175E-12}]
[]
[null,null,"Book Depr",null,{"$f":"-$D97/20","v":1340.6399765863807},1340.6399765863807,1340.6399765863807,1340.6399765863807,1340.6399765863807,1340.6399765863807,1340.6399765863807,1340.6399765863807,1340.6399765863807,1340.6399765863807,1340.6399765863807,1340.6399765863807,1340.6399765863807,1340.6399765863807,1340.6399765863807,1340.6399765863807,1340.6399765863807,1340.6399765863807,1340.6399765863807,1340.6399765863807]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E105:E105)","v":1340.6399765863807},{"$f":"SUM($E105:F105)","v":2681.2799531727615},{"$f":"SUM($E105:G105)","v":4021.9199297591422},{"$f":"SUM($E105:H105)","v":5362.5599063455229},{"$f":"SUM($E105:I105)","v":6703.1998829319036},{"$f":"SUM($E105:J105)","v":8043.8398595182844},{"$f":"SUM($E105:K105)","v":9384.4798361046651},{"$f":"SUM($E105:L105)","v":10725.119812691046},{"$f":"SUM($E105:M105)","v":12065.759789277427},{"$f":"SUM($E105:N105)","v":13406.399765863807},{"$f":"SUM($E105:O105)","v":14747.039742450188},{"$f":"SUM($E105:P105)","v":16087.679719036569},{"$f":"SUM($E105:Q105)","v":17428.319695622951},{"$f":"SUM($E105:R105)","v":18768.959672209334},{"$f":"SUM($E105:S105)","v":20109.599648795716},{"$f":"SUM($E105:T105)","v":21450.239625382099},{"$f":"SUM($E105:U105)","v":22790.879601968481},{"$f":"SUM($E105:V105)","v":24131.519578554864},{"$f":"SUM($E105:W105)","v":25472.159555141247},{"$f":"SUM($E105:X105)","v":26812.799531727629}]
[null,null,"End Year Book Value",null,{"$f":"-$D97-E106","v":25472.159555141232},{"$f":"-$D97-F106","v":24131.519578554853},{"$f":"-$D97-G106","v":22790.879601968474},{"$f":"-$D97-H106","v":21450.239625382092},{"$f":"-$D97-I106","v":20109.599648795709},{"$f":"-$D97-J106","v":18768.95967220933},{"$f":"-$D97-K106","v":17428.319695622951},{"$f":"-$D97-L106","v":16087.679719036569},{"$f":"-$D97-M106","v":14747.039742450188},{"$f":"-$D97-N106","v":13406.399765863807},{"$f":"-$D97-O106","v":12065.759789277427},{"$f":"-$D97-P106","v":10725.119812691046},{"$f":"-$D97-Q106","v":9384.4798361046633},{"$f":"-$D97-R106","v":8043.8398595182807},{"$f":"-$D97-S106","v":6703.1998829318982},{"$f":"-$D97-T106","v":5362.5599063455156},{"$f":"-$D97-U106","v":4021.9199297591331},{"$f":"-$D97-V106","v":2681.2799531727505},{"$f":"-$D97-W106","v":1340.639976586368},{"$f":"-$D97-X106","v":0}]
[null,null,"Tax Dep",null,{"$f":"-$D97*Assumptions!J$13*INDEX('DATA (Nominal)'!$B$339:$BX$339,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4558.1759203936945},{"$f":"-$D97*Assumptions!K$13*INDEX('DATA (Nominal)'!$B$339:$BX$339,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7293.0814726299113},{"$f":"-$D97*Assumptions!L$13*INDEX('DATA (Nominal)'!$B$339:$BX$339,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4375.8488835779472},{"$f":"-$D97*Assumptions!M$13*INDEX('DATA (Nominal)'!$B$339:$BX$339,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2625.5093301467678},{"$f":"-$D97*Assumptions!N$13*INDEX('DATA (Nominal)'!$B$339:$BX$339,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2625.5093301467678},{"$f":"-$D97*Assumptions!O$13*INDEX('DATA (Nominal)'!$B$339:$BX$339,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1312.7546650733839},{"$f":"-$D97*Assumptions!P$13*INDEX('DATA (Nominal)'!$B$339:$BX$339,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D97*Assumptions!Q$13*INDEX('DATA (Nominal)'!$B$339:$BX$339,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D97*Assumptions!R$13*INDEX('DATA (Nominal)'!$B$339:$BX$339,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D97*Assumptions!S$13*INDEX('DATA (Nominal)'!$B$339:$BX$339,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D97*Assumptions!T$13*INDEX('DATA (Nominal)'!$B$339:$BX$339,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D97*Assumptions!U$13*INDEX('DATA (Nominal)'!$B$339:$BX$339,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D97*Assumptions!V$13*INDEX('DATA (Nominal)'!$B$339:$BX$339,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D97*Assumptions!W$13*INDEX('DATA (Nominal)'!$B$339:$BX$339,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D97*Assumptions!X$13*INDEX('DATA (Nominal)'!$B$339:$BX$339,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D97*Assumptions!Y$13*INDEX('DATA (Nominal)'!$B$339:$BX$339,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D97*Assumptions!Z$13*INDEX('DATA (Nominal)'!$B$339:$BX$339,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D97*Assumptions!AA$13*INDEX('DATA (Nominal)'!$B$339:$BX$339,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D97*Assumptions!AB$13*INDEX('DATA (Nominal)'!$B$339:$BX$339,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D97*Assumptions!AC$13*INDEX('DATA (Nominal)'!$B$339:$BX$339,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E108*Federal_Tax_Rate","v":957.21694328267586},1531.5471092522814,918.9282655513689,551.35695933082116,551.35695933082116,275.67847966541058,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dep. Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E109:X109)","v":3883.07397219724},{"$f":"D110/D114","v":0.14482165383746648}]
[null,null,"ITC Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E94:X94)","v":9930.6664932324493},{"$f":"D111/D114","v":0.37037037037037035}]
[null,{"$f":"Assumptions!F13","v":0.75800000000000001},"Debt",{"$f":"(D114-D110-D111)*$B112","v":9853.2867722538285},{"$f":"D112/D114","v":0.36748444565045973}]
[null,{"$f":"1-B112","v":0.24199999999999999},"Equity",{"$f":"(D114-D110-D111)*$B113","v":3145.7722940440981},{"$f":"D113/D114","v":0.11732353014170349}]
[null,null,"Total",{"$f":"-D97","v":26812.799531727615}]
[null,null,"Check",{"$f":"SUM(D110:D113)-D114","v":0}]
[]
[]
[null,null,"Existing Residential Solar + Storage"]
[null,null,"MWh",null,{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$15:$BX$15,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$15:$BX$15,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$15:$BX$15,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$15:$BX$15,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$15:$BX$15,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$15:$BX$15,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$15:$BX$15,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$15:$BX$15,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$15:$BX$15,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$15:$BX$15,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$15:$BX$15,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$15:$BX$15,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$15:$BX$15,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$15:$BX$15,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$15:$BX$15,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$15:$BX$15,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$15:$BX$15,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$15:$BX$15,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$15:$BX$15,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$15:$BX$15,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435}]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"PPA_SOLAR_Existing_Residential","v":162.58954242323887},{"$f":"E120","v":162.58954242323887},{"$f":"F120","v":162.58954242323887},{"$f":"G120","v":162.58954242323887},{"$f":"H120","v":162.58954242323887},{"$f":"I120","v":162.58954242323887},{"$f":"J120","v":162.58954242323887},{"$f":"K120","v":162.58954242323887},{"$f":"L120","v":162.58954242323887},{"$f":"M120","v":162.58954242323887},{"$f":"N120","v":162.58954242323887},{"$f":"O120","v":162.58954242323887},{"$f":"P120","v":162.58954242323887},{"$f":"Q120","v":162.58954242323887},{"$f":"R120","v":162.58954242323887},{"$f":"S120","v":162.58954242323887},{"$f":"T120","v":162.58954242323887},{"$f":"U120","v":162.58954242323887},{"$f":"V120","v":162.58954242323887},{"$f":"W120","v":162.58954242323887}]
[null,null,"Capacity Payment ($/kW-month)",null,{"$f":"INDEX('PPA Summary'!$49:$67,MATCH($C118,'PPA Summary'!$D$49:$D$67,0),MATCH($B$1,'PPA Summary'!$48:$48,0))","v":23.321290144534508},{"$f":"E121","v":23.321290144534508},23.321290144534508,23.321290144534508,23.321290144534508,23.321290144534508,23.321290144534508,23.321290144534508,23.321290144534508,23.321290144534508,23.321290144534508,23.321290144534508,23.321290144534508,23.321290144534508,23.321290144534508,23.321290144534508,23.321290144534508,23.321290144534508,23.321290144534508,23.321290144534508]
[null,null,"Revenue",null,{"$f":"E120*E119+E121*12*'Resource Options'!$E$14*1000","v":3108.6479346136325},{"$f":"F120*F119+F121*12*'Resource Options'!$E$14*1000","v":3108.6479346136325},{"$f":"G120*G119+G121*12*'Resource Options'!$E$14*1000","v":3108.6479346136325},{"$f":"H120*H119+H121*12*'Resource Options'!$E$14*1000","v":3108.6479346136325},{"$f":"I120*I119+I121*12*'Resource Options'!$E$14*1000","v":3108.6479346136325},{"$f":"J120*J119+J121*12*'Resource Options'!$E$14*1000","v":3108.6479346136325},{"$f":"K120*K119+K121*12*'Resource Options'!$E$14*1000","v":3108.6479346136325},{"$f":"L120*L119+L121*12*'Resource Options'!$E$14*1000","v":3108.6479346136325},{"$f":"M120*M119+M121*12*'Resource Options'!$E$14*1000","v":3108.6479346136325},{"$f":"N120*N119+N121*12*'Resource Options'!$E$14*1000","v":3108.6479346136325},{"$f":"O120*O119+O121*12*'Resource Options'!$E$14*1000","v":3108.6479346136325},{"$f":"P120*P119+P121*12*'Resource Options'!$E$14*1000","v":3108.6479346136325},{"$f":"Q120*Q119+Q121*12*'Resource Options'!$E$14*1000","v":3108.6479346136325},{"$f":"R120*R119+R121*12*'Resource Options'!$E$14*1000","v":3108.6479346136325},{"$f":"S120*S119+S121*12*'Resource Options'!$E$14*1000","v":3108.6479346136325},{"$f":"T120*T119+T121*12*'Resource Options'!$E$14*1000","v":3108.6479346136325},{"$f":"U120*U119+U121*12*'Resource Options'!$E$14*1000","v":3108.6479346136325},{"$f":"V120*V119+V121*12*'Resource Options'!$E$14*1000","v":3108.6479346136325},{"$f":"W120*W119+W121*12*'Resource Options'!$E$14*1000","v":3108.6479346136325},{"$f":"X120*X119+X121*12*'Resource Options'!$E$14*1000","v":3108.6479346136325}]
[]
[null,null,"Solar Fixed O&M",null,{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$188:$BX$188,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":127.0150909824426},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$188:$BX$188,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":119.54253701320361},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$188:$BX$188,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":111.67285666184749},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$188:$BX$188,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":103.3583276295081},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$188:$BX$188,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":94.623909657121501},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$188:$BX$188,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":85.455151863377182},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$188:$BX$188,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":86.621404394167087},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$188:$BX$188,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":87.797611742809892},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$188:$BX$188,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":88.983647455066176},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$188:$BX$188,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":90.179374694578243},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$188:$BX$188,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":91.384645847260558},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$188:$BX$188,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":92.599302113308738},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$188:$BX$188,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":93.823173086472963},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$188:$BX$188,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":95.056076320233558},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$188:$BX$188,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":96.297816880505806},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$188:$BX$188,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":97.548186884491003},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$188:$BX$188,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":98.806965025281372},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$188:$BX$188,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":100.07391608181446},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$188:$BX$188,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":101.34879041376274},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$188:$BX$188,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":102.63132344093316}]
[null,null,"Storage Fixed O&M",null,{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$189:$BX$189,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":377.00359282616375},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$189:$BX$189,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":369.83636010624622},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$189:$BX$189,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":363.95367468645526},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$189:$BX$189,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":359.55135317948412},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$189:$BX$189,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":355.32673748763727},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$189:$BX$189,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":351.91843948824726},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$189:$BX$189,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":355.26208121229485},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$189:$BX$189,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":358.48323612904693},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$189:$BX$189,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":361.67417501482919},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$189:$BX$189,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":364.83200932529991},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$189:$BX$189,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":367.95373804472325},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$189:$BX$189,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":371.03624413528894},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$189:$BX$189,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":374.07629088462471},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$189:$BX$189,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":377.07051814877053},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$189:$BX$189,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":380.01543848774992},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$189:$BX$189,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":382.90743319086113},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$189:$BX$189,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":385.74274818868008},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$189:$BX$189,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":388.5174898487403},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$189:$BX$189,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":391.22762065171821},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$189:$BX$189,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":393.86895474494145}]
[null,null,"Solar Variable O&M",null,{"$f":"E119*INDEX('DATA (Nominal)'!$B$113:$BX$113,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F119*INDEX('DATA (Nominal)'!$B$113:$BX$113,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G119*INDEX('DATA (Nominal)'!$B$113:$BX$113,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H119*INDEX('DATA (Nominal)'!$B$113:$BX$113,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I119*INDEX('DATA (Nominal)'!$B$113:$BX$113,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J119*INDEX('DATA (Nominal)'!$B$113:$BX$113,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K119*INDEX('DATA (Nominal)'!$B$113:$BX$113,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L119*INDEX('DATA (Nominal)'!$B$113:$BX$113,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M119*INDEX('DATA (Nominal)'!$B$113:$BX$113,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N119*INDEX('DATA (Nominal)'!$B$113:$BX$113,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O119*INDEX('DATA (Nominal)'!$B$113:$BX$113,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P119*INDEX('DATA (Nominal)'!$B$113:$BX$113,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q119*INDEX('DATA (Nominal)'!$B$113:$BX$113,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R119*INDEX('DATA (Nominal)'!$B$113:$BX$113,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S119*INDEX('DATA (Nominal)'!$B$113:$BX$113,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T119*INDEX('DATA (Nominal)'!$B$113:$BX$113,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U119*INDEX('DATA (Nominal)'!$B$113:$BX$113,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V119*INDEX('DATA (Nominal)'!$B$113:$BX$113,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W119*INDEX('DATA (Nominal)'!$B$113:$BX$113,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X119*INDEX('DATA (Nominal)'!$B$113:$BX$113,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"B&O Tax",null,{"$f":"E119*E120*INDEX('DATA (Nominal)'!$B$325:$BX$325,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F119*F120*INDEX('DATA (Nominal)'!$B$325:$BX$325,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G119*G120*INDEX('DATA (Nominal)'!$B$325:$BX$325,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H119*H120*INDEX('DATA (Nominal)'!$B$325:$BX$325,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I119*I120*INDEX('DATA (Nominal)'!$B$325:$BX$325,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J119*J120*INDEX('DATA (Nominal)'!$B$325:$BX$325,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K119*K120*INDEX('DATA (Nominal)'!$B$325:$BX$325,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L119*L120*INDEX('DATA (Nominal)'!$B$325:$BX$325,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M119*M120*INDEX('DATA (Nominal)'!$B$325:$BX$325,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N119*N120*INDEX('DATA (Nominal)'!$B$325:$BX$325,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O119*O120*INDEX('DATA (Nominal)'!$B$325:$BX$325,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P119*P120*INDEX('DATA (Nominal)'!$B$325:$BX$325,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q119*Q120*INDEX('DATA (Nominal)'!$B$325:$BX$325,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R119*R120*INDEX('DATA (Nominal)'!$B$325:$BX$325,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S119*S120*INDEX('DATA (Nominal)'!$B$325:$BX$325,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T119*T120*INDEX('DATA (Nominal)'!$B$325:$BX$325,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U119*U120*INDEX('DATA (Nominal)'!$B$325:$BX$325,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V119*V120*INDEX('DATA (Nominal)'!$B$325:$BX$325,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W119*W120*INDEX('DATA (Nominal)'!$B$325:$BX$325,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X119*X120*INDEX('DATA (Nominal)'!$B$325:$BX$325,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E124:E127)","v":504.01868380860634},489.37889711944985,475.62653134830276,462.90968080899222,449.95064714475876,437.37359135162444,441.88348560646193,446.28084787185685,450.65782246989534,455.01138401987816,459.33838389198382,463.63554624859768,467.8994639710977,472.12659446900409,476.31325536825574,480.45562007535216,484.54971321396147,488.59140593055474,492.57641106548095,496.50027818587461]
[null,null,"     Storage Reinvestment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('DATA (Nominal)'!$B$66:$BX$66,1,MATCH($O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*(1+AFUDC!$D$14)*0.5*'Resource Options'!$D$14/1000","v":11281.147909349686}]
[]
[null,null,"EBITDA",null,{"$f":"E122-E128","v":2604.629250805026},2619.2690374941826,2633.0214032653298,2645.7382538046404,2658.6972874688736,2671.2743432620082,2666.7644490071707,2662.3670867417759,2657.990112143737,2653.6365505937542,2649.3095507216485,2645.0123883650349,2640.7484706425348,2636.5213401446285,2632.3346792453767,2628.1923145382802,2624.0982213996713,2620.0565286830779,2616.0715235481516,2612.1476564277577]
[null,null,"Before Tax Earnings",null,{"$f":"E131-E149-E139","v":-5945.5496166495705},-10489.842489463705,-5557.9463453600938,-2581.8356674171728,-2538.2805295357748,-292.6299982293292,1937.7089219763452,1969.2387711965575,2002.765004715834,2038.3993277296192,-5.6763005981958941,-1080.0662700657365,-209.49578910617288,440.30341874065198,934.00900516156673,1030.2554470934542,1132.0715449589729,1743.3555464251046,2360.5032398686371,2480.943501059443]
[null,null,"ITC",null,{"$f":"-$D136*INDEX('DATA (Nominal)'!$B$250:$BX$250,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":17980.347921276163}]
[null,null,"Federal Tax",null,{"$f":"E132*Federal_Tax_Rate-E133","v":-19228.913340772571},{"$f":"F132*Federal_Tax_Rate-F133","v":-2202.8669227873779},{"$f":"G132*Federal_Tax_Rate-G133","v":-1167.1687325256196},{"$f":"H132*Federal_Tax_Rate-H133","v":-542.1854901576063},{"$f":"I132*Federal_Tax_Rate-I133","v":-533.03891120251274},{"$f":"J132*Federal_Tax_Rate-J133","v":-61.452299628159132},{"$f":"K132*Federal_Tax_Rate-K133","v":406.91887361503245},{"$f":"L132*Federal_Tax_Rate-L133","v":413.54014195127706},{"$f":"M132*Federal_Tax_Rate-M133","v":420.58065099032513},{"$f":"N132*Federal_Tax_Rate-N133","v":428.06385882322002},{"$f":"O132*Federal_Tax_Rate-O133","v":-1.1920231256211378},{"$f":"P132*Federal_Tax_Rate-P133","v":-226.81391671380464},{"$f":"Q132*Federal_Tax_Rate-Q133","v":-43.994115712296306},{"$f":"R132*Federal_Tax_Rate-R133","v":92.463717935536906},{"$f":"S132*Federal_Tax_Rate-S133","v":196.14189108392901},{"$f":"T132*Federal_Tax_Rate-T133","v":216.35364388962537},{"$f":"U132*Federal_Tax_Rate-U133","v":237.7350244413843},{"$f":"V132*Federal_Tax_Rate-V133","v":366.10466474927199},{"$f":"W132*Federal_Tax_Rate-W133","v":495.70568037241378},{"$f":"X132*Federal_Tax_Rate-X133","v":520.99813522248303}]
[]
[null,{"$f":"IRR(D136:Y136,0.1)","v":7.5000004979206114E-2},"Free Cash Flow",{"$f":"SUM(D145:D146)","v":-44950.869803190406},{"$f":"E131-E134","v":21833.542591577596},4822.135960281561,3800.1901357909492,3187.9237439622466,3191.7361986713863,2732.7266428901671,2259.845575392138,{"$f":"L131-L134","v":2248.8269447904986},{"$f":"M131-M134","v":2237.4094611534119},2225.5726917705342,{"$f":"O131-O134-O129","v":-8630.6463355024152},{"$f":"P131-P134","v":2871.8263050788396},{"$f":"Q131-Q134","v":2684.742586354831},2544.0576222090917,2436.1927881614479,2411.8386706486549,2386.3631969582871,2253.9518639338057,2120.3658431757376,2091.1495212052746,{"$f":"D136*-0.3","v":13485.260940957121}]
[null,{"$f":"IRR(D137:Y137,0.1)","v":0.13139146680845104},"ROE",{"$f":"-D154","v":-5273.7947282503992},{"$f":"E136-E139-E142-E150-E133","v":866.17106428567058},872.26472308146185,877.35637185414407,881.31246398341818,885.12491869255769,888.28222587982088,877.56802135027419,866.54939074863478,855.13190711154812,843.2951377286704,{"$f":"O136-O139-O142-O150-O133+O129","v":-204.67388509602097},{"$f":"P136-P139-P142-P150-P133","v":-225.0861037251608},-246.40801941355784,-268.68831133234471,-291.97837950359394,-316.33249701638692,-341.80797070675476,-368.46531076982819,-396.368409798318,-425.58473176878078,{"$f":"Y136","v":13485.260940957121}]
[]
[null,null,"Interest",null,{"$f":"D143*Debt_Rate","v":908.53100091222791},882.47494049009788,854.9857967447507,825.9847500934095,795.3886458762446,763.10975592713544,729.05552703082549,693.12831554521836,655.22510742790291,615.23722286413499,1043.3610609901484,962.32553543103336,876.83305596616719,786.63849013073332,691.48322317435066,591.0944165353668,485.18422553123889,373.448974021884,255.56828367951462,{"$f":"W143*Debt_Rate","v":131.20415536831487}]
[null,null,"Initial Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$D153)","v":1382.2775540418638},1382.2775540418638,1382.2775540418638,1382.2775540418638,1382.2775540418638,1382.2775540418638,1382.2775540418638,1382.2775540418638,1382.2775540418638,1382.2775540418638,1382.2775540418638,1382.2775540418638,1382.2775540418638,1382.2775540418638,1382.2775540418638,1382.2775540418638,1382.2775540418638,1382.2775540418638,1382.2775540418638,1382.2775540418638]
[null,null,"Storage Refresh Mortgage Payment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-PMT(Debt_Rate,10,$O129)*$B153","v":1134.4566989321913},1134.4566989321913,1134.4566989321913,1134.4566989321913,1134.4566989321913,1134.4566989321913,1134.4566989321913,1134.4566989321913,1134.4566989321913,1134.4566989321913]
[null,null,"Sinking Fund",null,{"$f":"E141+E140-E139","v":473.74655312963591},{"$f":"F141+F140-F139","v":499.80261355176594},{"$f":"G141+G140-G139","v":527.29175729711312},{"$f":"H141+H140-H139","v":556.29280394845432},{"$f":"I141+I140-I139","v":586.88890816561923},{"$f":"J141+J140-J139","v":619.16779811472838},{"$f":"K141+K140-K139","v":653.22202701103834},{"$f":"L141+L140-L139","v":689.14923849664547},{"$f":"M141+M140-M139","v":727.05244661396091},{"$f":"N141+N140-N139","v":767.04033117772883},{"$f":"O141+O140-O139","v":1473.373191983907},{"$f":"P141+P140-P139","v":1554.408717543022},{"$f":"Q141+Q140-Q139","v":1639.9011970078882},{"$f":"R141+R140-R139","v":1730.0957628433221},{"$f":"S141+S140-S139","v":1825.2510297997046},{"$f":"T141+T140-T139","v":1925.6398364386887},{"$f":"U141+U140-U139","v":2031.5500274428164},{"$f":"V141+V140-V139","v":2143.2852789521712},{"$f":"W141+W140-W139","v":2261.1659692945409},{"$f":"X141+X140-X139","v":2385.5300976057406}]
[null,null,"Mortgage Balance",{"$f":"D153","v":16518.745471131417},{"$f":"D143-E142+(F129*$B$76)","v":16044.99891800178},{"$f":"E143-F142+(G129*$B$76)","v":15545.196304450013},{"$f":"F143-G142+(H129*$B$76)","v":15017.904547152901},{"$f":"G143-H142+(I129*$B$76)","v":14461.611743204447},{"$f":"H143-I142+(J129*$B$76)","v":13874.722835038827},{"$f":"I143-J142+(K129*$B$76)","v":13255.555036924099},{"$f":"J143-K142+(L129*$B$76)","v":12602.333009913062},{"$f":"K143-L142+(M129*$B$76)","v":11913.183771416416},{"$f":"L143-M142+(N129*$B$76)","v":11186.131324802454},{"$f":"M143-N142+(O129*$B$76)","v":18970.201108911788},{"$f":"N143-O142+(P129*$B$76)","v":17496.827916927879},{"$f":"O143-P142+(Q129*$B$76)","v":15942.419199384858},{"$f":"P143-Q142+(R129*$B$76)","v":14302.51800237697},{"$f":"Q143-R142+(S129*$B$76)","v":12572.422239533647},{"$f":"R143-S142+(T129*$B$76)","v":10747.171209733942},{"$f":"S143-T142+(U129*$B$76)","v":8821.5313732952527},{"$f":"T143-U142+(V129*$B$76)","v":6789.9813458524368},{"$f":"U143-V142+(W129*$B$76)","v":4646.6960669002656},{"$f":"V143-W142+(X129*$B$76)","v":2385.5300976057247},{"$f":"W143-X142+(Y129*$B$76)","v":-1.5916157281026244E-11}]
[]
[null,null,"Solar Depr",{"$f":"-INDEX('DATA (Nominal)'!$B$65:$BX$65,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*(1+AFUDC!$C$14)*'Resource Options'!$E$14/1000","v":-26812.799531727615},{"$f":"-$D145/20","v":1340.6399765863807},1340.6399765863807,1340.6399765863807,1340.6399765863807,1340.6399765863807,1340.6399765863807,1340.6399765863807,1340.6399765863807,1340.6399765863807,1340.6399765863807,1340.6399765863807,1340.6399765863807,1340.6399765863807,1340.6399765863807,1340.6399765863807,1340.6399765863807,1340.6399765863807,1340.6399765863807,1340.6399765863807,1340.6399765863807]
[null,null,"Storage Depr",{"$f":"-INDEX('DATA (Nominal)'!$B$66:$BX$66,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*(1+AFUDC!$D$14)*'Resource Options'!$D$14/1000","v":-18138.070271462795},{"$f":"-$D146/10","v":1813.8070271462796},1813.8070271462796,1813.8070271462796,1813.8070271462796,1813.8070271462796,1813.8070271462796,1813.8070271462796,1813.8070271462796,1813.8070271462796,1813.8070271462796,{"$f":"$O129/10","v":1128.1147909349686},1128.1147909349686,1128.1147909349686,1128.1147909349686,1128.1147909349686,1128.1147909349686,1128.1147909349686,1128.1147909349686,1128.1147909349686,1128.1147909349686]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E145:E146)","v":3154.4470037326601},{"$f":"SUM($E145:F146)","v":6308.8940074653201},{"$f":"SUM($E145:G146)","v":9463.3410111979811},{"$f":"SUM($E145:H146)","v":12617.788014930642},{"$f":"SUM($E145:I146)","v":15772.235018663305},{"$f":"SUM($E145:J146)","v":18926.682022395962},{"$f":"SUM($E145:K146)","v":22081.129026128619},{"$f":"SUM($E145:L146)","v":25235.57602986128},{"$f":"SUM($E145:M146)","v":28390.023033593938},{"$f":"SUM($E145:N146)","v":31544.470037326595},{"$f":"SUM($E145:O146)","v":34013.224804847945},{"$f":"SUM($E145:P146)","v":36481.979572369288},{"$f":"SUM($E145:Q146)","v":38950.734339890638},{"$f":"SUM($E145:R146)","v":41419.489107411988},{"$f":"SUM($E145:S146)","v":43888.243874933338},{"$f":"SUM($E145:T146)","v":46356.998642454688},{"$f":"SUM($E145:U146)","v":48825.753409976038},{"$f":"SUM($E145:V146)","v":51294.508177497388},{"$f":"SUM($E145:W146)","v":53763.262945018738},{"$f":"SUM($E145:X146)","v":56232.017712540088}]
[null,null,"End Year Book Value",null,{"$f":"-$D136-E147","v":41796.422799457745},{"$f":"-$D136-F147","v":38641.975795725084},35487.528791992423,{"$f":"-$D136-H147","v":32333.081788259762},{"$f":"-$D136-I147","v":29178.634784527101},26024.187780794444,22869.740777061787,19715.293773329126,{"$f":"-$D136-M147","v":16560.846769596468},{"$f":"-$D136-N147","v":13406.399765863811},{"$f":"-$D136-O147+$O129","v":22218.792907692146},{"$f":"-$D136-P147+$O129","v":19750.038140170804},{"$f":"-$D136-Q147+$O129","v":17281.283372649454},{"$f":"-$D136-R147+$O129","v":14812.528605128104},{"$f":"-$D136-S147+$O129","v":12343.773837606754},{"$f":"-$D136-T147+$O129","v":9875.0190700854037},{"$f":"-$D136-U147+$O129","v":7406.2643025640537},{"$f":"-$D136-V147+$O129","v":4937.5095350427036},{"$f":"-$D136-W147+$O129","v":2468.7547675213536},{"$f":"-$D136-X147+$O129","v":0}]
[null,null,"Tax Dep",null,{"$f":"-$D136*Assumptions!J$14*INDEX('DATA (Nominal)'!$B$340:$BX$340,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7641.6478665423692},{"$f":"-$D136*Assumptions!K$14*INDEX('DATA (Nominal)'!$B$340:$BX$340,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":12226.63658646779},{"$f":"-$D136*Assumptions!L$14*INDEX('DATA (Nominal)'!$B$340:$BX$340,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7335.9819518806735},{"$f":"-$D136*Assumptions!M$14*INDEX('DATA (Nominal)'!$B$340:$BX$340,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4401.5891711284039},{"$f":"-$D136*Assumptions!N$14*INDEX('DATA (Nominal)'!$B$340:$BX$340,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4401.5891711284039},{"$f":"-$D136*Assumptions!O$14*INDEX('DATA (Nominal)'!$B$340:$BX$340,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2200.794585564202},{"$f":"-$D136*Assumptions!P$14*INDEX('DATA (Nominal)'!$B$340:$BX$340,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D136*Assumptions!Q$14*INDEX('DATA (Nominal)'!$B$340:$BX$340,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D136*Assumptions!R$14*INDEX('DATA (Nominal)'!$B$340:$BX$340,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D136*Assumptions!S$14*INDEX('DATA (Nominal)'!$B$340:$BX$340,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"$O129*Assumptions!T$14","v":1611.624790329696},{"$f":"$O129*Assumptions!U$14","v":2762.753122999738},{"$f":"$O129*Assumptions!V$14","v":1973.4112037825405},{"$f":"$O129*Assumptions!W$14","v":1409.5794312732432},{"$f":"$O129*Assumptions!X$14","v":1006.8424509094593},{"$f":"$O129*Assumptions!Y$14","v":1006.8424509094593},{"$f":"$O129*Assumptions!Z$14","v":1006.8424509094593},{"$f":"$O129*Assumptions!AA$14","v":503.25200823608941},{"$f":"$O129*Assumptions!AB$14","v":0},{"$f":"$O129*Assumptions!AC$14","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E149*Federal_Tax_Rate","v":1604.7460519738975},{"$f":"F149*Federal_Tax_Rate","v":2567.5936831582358},{"$f":"G149*Federal_Tax_Rate","v":1540.5562098949413},{"$f":"H149*Federal_Tax_Rate","v":924.33372593696481},{"$f":"I149*Federal_Tax_Rate","v":924.33372593696481},{"$f":"J149*Federal_Tax_Rate","v":462.16686296848241},{"$f":"K149*Federal_Tax_Rate","v":0},{"$f":"L149*Federal_Tax_Rate","v":0},{"$f":"M149*Federal_Tax_Rate","v":0},{"$f":"N149*Federal_Tax_Rate","v":0},{"$f":"O149*Federal_Tax_Rate","v":338.44120596923614},{"$f":"P149*Federal_Tax_Rate","v":580.17815582994501},{"$f":"Q149*Federal_Tax_Rate","v":414.41635279433348},{"$f":"R149*Federal_Tax_Rate","v":296.01168056738106},{"$f":"S149*Federal_Tax_Rate","v":211.43691469098644},{"$f":"T149*Federal_Tax_Rate","v":211.43691469098644},{"$f":"U149*Federal_Tax_Rate","v":211.43691469098644},{"$f":"V149*Federal_Tax_Rate","v":105.68292172957877},{"$f":"W149*Federal_Tax_Rate","v":0},{"$f":"X149*Federal_Tax_Rate","v":0}]
[null,null,"Dep. Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E150:N150)","v":6509.8593063306653},{"$f":"D151/D155","v":0.14482165383746645}]
[null,null,"ITC Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E133:X133)","v":16648.470297477928},{"$f":"D152/D155","v":0.37037037037037035}]
[null,{"$f":"Assumptions!F14","v":0.75800000000000001},"Debt",{"$f":"(D155-D151-D152)*$B153","v":16518.745471131417},{"$f":"D153/D155","v":0.36748444565045973}]
[null,{"$f":"1-B153","v":0.24199999999999999},"Equity",{"$f":"(D155-D151-D152)*$B154","v":5273.7947282503992},{"$f":"D154/D155","v":0.11732353014170351}]
[null,null,"Total",{"$f":"-D136","v":44950.869803190406}]
[null,null,"Check",{"$f":"SUM(D151:D154)-D155","v":0}]
[]
[]
[null,null,"Commercial Solar"]
[null,null,"MWh",null,{"$f":"'Resource Options'!$E$15*INDEX('DATA (Nominal)'!$B$16:$BX$16,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":1504.8640932333544},{"$f":"E160","v":1504.8640932333544},{"$f":"F160","v":1504.8640932333544},1504.8640932333544,1504.8640932333544,1504.8640932333544,1504.8640932333544,1504.8640932333544,1504.8640932333544,1504.8640932333544,1504.8640932333544,1504.8640932333544,1504.8640932333544,1504.8640932333544,1504.8640932333544,1504.8640932333544,1504.8640932333544,1504.8640932333544,1504.8640932333544,1504.8640932333544]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"INDEX('PPA Summary'!$3:$21,MATCH($C159,'PPA Summary'!$D$3:$D$21,0),MATCH(B$1,'PPA Summary'!$2:$2,0))","v":125.62117048121975},{"$f":"E161","v":125.62117048121975},{"$f":"F161","v":125.62117048121975},125.62117048121975,125.62117048121975,125.62117048121975,125.62117048121975,125.62117048121975,125.62117048121975,125.62117048121975,125.62117048121975,125.62117048121975,125.62117048121975,125.62117048121975,125.62117048121975,125.62117048121975,125.62117048121975,125.62117048121975,125.62117048121975,125.62117048121975]
[null,null,"Revenue",null,{"$f":"E161*E160","v":189042.78880713339},{"$f":"F161*F160","v":189042.78880713339},{"$f":"G161*G160","v":189042.78880713339},{"$f":"H161*H160","v":189042.78880713339},{"$f":"I161*I160","v":189042.78880713339},{"$f":"J161*J160","v":189042.78880713339},{"$f":"K161*K160","v":189042.78880713339},{"$f":"L161*L160","v":189042.78880713339},{"$f":"M161*M160","v":189042.78880713339},{"$f":"N161*N160","v":189042.78880713339},{"$f":"O161*O160","v":189042.78880713339},{"$f":"P161*P160","v":189042.78880713339},{"$f":"Q161*Q160","v":189042.78880713339},{"$f":"R161*R160","v":189042.78880713339},{"$f":"S161*S160","v":189042.78880713339},{"$f":"T161*T160","v":189042.78880713339},{"$f":"U161*U160","v":189042.78880713339},{"$f":"V161*V160","v":189042.78880713339},{"$f":"W161*W160","v":189042.78880713339},{"$f":"X161*X160","v":189042.78880713339}]
[]
[null,null,"Fixed O&M",null,{"$f":"'Resource Options'!$E$15*INDEX('DATA (Nominal)'!$B$190:$BX$190,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":17932.267701786364},{"$f":"'Resource Options'!$E$15*INDEX('DATA (Nominal)'!$B$190:$BX$190,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":17483.373376603078},{"$f":"'Resource Options'!$E$15*INDEX('DATA (Nominal)'!$B$190:$BX$190,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":17005.484221593462},{"$f":"'Resource Options'!$E$15*INDEX('DATA (Nominal)'!$B$190:$BX$190,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":16492.149988518853},{"$f":"'Resource Options'!$E$15*INDEX('DATA (Nominal)'!$B$190:$BX$190,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":15947.998394825707},{"$f":"'Resource Options'!$E$15*INDEX('DATA (Nominal)'!$B$190:$BX$190,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":15371.921930415625},{"$f":"'Resource Options'!$E$15*INDEX('DATA (Nominal)'!$B$190:$BX$190,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":15574.540925662383},{"$f":"'Resource Options'!$E$15*INDEX('DATA (Nominal)'!$B$190:$BX$190,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":15778.635146485687},{"$f":"'Resource Options'!$E$15*INDEX('DATA (Nominal)'!$B$190:$BX$190,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":15984.171435217191},{"$f":"'Resource Options'!$E$15*INDEX('DATA (Nominal)'!$B$190:$BX$190,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":16191.114461241987},{"$f":"'Resource Options'!$E$15*INDEX('DATA (Nominal)'!$B$190:$BX$190,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":16399.426641437225},{"$f":"'Resource Options'!$E$15*INDEX('DATA (Nominal)'!$B$190:$BX$190,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":16609.068058161814},{"$f":"'Resource Options'!$E$15*INDEX('DATA (Nominal)'!$B$190:$BX$190,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":16819.996374727831},{"$f":"'Resource Options'!$E$15*INDEX('DATA (Nominal)'!$B$190:$BX$190,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":17032.166748282598},{"$f":"'Resource Options'!$E$15*INDEX('DATA (Nominal)'!$B$190:$BX$190,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":17245.531740028404},{"$f":"'Resource Options'!$E$15*INDEX('DATA (Nominal)'!$B$190:$BX$190,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":17460.041222704862},{"$f":"'Resource Options'!$E$15*INDEX('DATA (Nominal)'!$B$190:$BX$190,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":17675.642285256909},{"$f":"'Resource Options'!$E$15*INDEX('DATA (Nominal)'!$B$190:$BX$190,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":17892.279134609456},{"$f":"'Resource Options'!$E$15*INDEX('DATA (Nominal)'!$B$190:$BX$190,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":18109.892994467449},{"$f":"'Resource Options'!$E$15*INDEX('DATA (Nominal)'!$B$190:$BX$190,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":18328.42200105805}]
[null,null,"Variable O&M",null,{"$f":"E160*INDEX('DATA (Nominal)'!$B$114:$BX$114,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F160*INDEX('DATA (Nominal)'!$B$114:$BX$114,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G160*INDEX('DATA (Nominal)'!$B$114:$BX$114,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H160*INDEX('DATA (Nominal)'!$B$114:$BX$114,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I160*INDEX('DATA (Nominal)'!$B$114:$BX$114,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J160*INDEX('DATA (Nominal)'!$B$114:$BX$114,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K160*INDEX('DATA (Nominal)'!$B$114:$BX$114,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L160*INDEX('DATA (Nominal)'!$B$114:$BX$114,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M160*INDEX('DATA (Nominal)'!$B$114:$BX$114,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N160*INDEX('DATA (Nominal)'!$B$114:$BX$114,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O160*INDEX('DATA (Nominal)'!$B$114:$BX$114,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P160*INDEX('DATA (Nominal)'!$B$114:$BX$114,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q160*INDEX('DATA (Nominal)'!$B$114:$BX$114,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R160*INDEX('DATA (Nominal)'!$B$114:$BX$114,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S160*INDEX('DATA (Nominal)'!$B$114:$BX$114,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T160*INDEX('DATA (Nominal)'!$B$114:$BX$114,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U160*INDEX('DATA (Nominal)'!$B$114:$BX$114,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V160*INDEX('DATA (Nominal)'!$B$114:$BX$114,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W160*INDEX('DATA (Nominal)'!$B$114:$BX$114,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X160*INDEX('DATA (Nominal)'!$B$114:$BX$114,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"B&O Tax",null,{"$f":"E162*INDEX('DATA (Nominal)'!$B$326:$BX$326,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F162*INDEX('DATA (Nominal)'!$B$326:$BX$326,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G162*INDEX('DATA (Nominal)'!$B$326:$BX$326,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H162*INDEX('DATA (Nominal)'!$B$326:$BX$326,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I162*INDEX('DATA (Nominal)'!$B$326:$BX$326,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J162*INDEX('DATA (Nominal)'!$B$326:$BX$326,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K162*INDEX('DATA (Nominal)'!$B$326:$BX$326,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L162*INDEX('DATA (Nominal)'!$B$326:$BX$326,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M162*INDEX('DATA (Nominal)'!$B$326:$BX$326,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N162*INDEX('DATA (Nominal)'!$B$326:$BX$326,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O162*INDEX('DATA (Nominal)'!$B$326:$BX$326,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P162*INDEX('DATA (Nominal)'!$B$326:$BX$326,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q162*INDEX('DATA (Nominal)'!$B$326:$BX$326,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R162*INDEX('DATA (Nominal)'!$B$326:$BX$326,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S162*INDEX('DATA (Nominal)'!$B$326:$BX$326,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T162*INDEX('DATA (Nominal)'!$B$326:$BX$326,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U162*INDEX('DATA (Nominal)'!$B$326:$BX$326,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V162*INDEX('DATA (Nominal)'!$B$326:$BX$326,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W162*INDEX('DATA (Nominal)'!$B$326:$BX$326,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X162*INDEX('DATA (Nominal)'!$B$326:$BX$326,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"Property Tax",null,{"$f":"D186*Property_Tax_Rate","v":29901.904418954386},28235.784658275057,26662.500290888154,25176.878573242371,23774.034984574053,22449.357167271817,21198.489762076373,20017.320088255681,18901.96462167392,17848.756226295947,16854.232097146192,15915.122375080102,15028.339395935061,14190.967538713448,13400.253639420069,12653.597939035968,11948.545535866784,11282.778314162162,10654.107322468613,10060.465576656892]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E164:E167)","v":47834.172120740754},{"$f":"SUM(F164:F167)","v":45719.158034878135},{"$f":"SUM(G164:G167)","v":43667.98451248162},{"$f":"SUM(H164:H167)","v":41669.028561761224},{"$f":"SUM(I164:I167)","v":39722.033379399756},{"$f":"SUM(J164:J167)","v":37821.279097687438},{"$f":"SUM(K164:K167)","v":36773.030687738756},{"$f":"SUM(L164:L167)","v":35795.95523474137},{"$f":"SUM(M164:M167)","v":34886.136056891111},{"$f":"SUM(N164:N167)","v":34039.870687537936},{"$f":"SUM(O164:O167)","v":33253.658738583414},{"$f":"SUM(P164:P167)","v":32524.190433241914},{"$f":"SUM(Q164:Q167)","v":31848.335770662892},{"$f":"SUM(R164:R167)","v":31223.134286996046},{"$f":"SUM(S164:S167)","v":30645.785379448473},{"$f":"SUM(T164:T167)","v":30113.63916174083},{"$f":"SUM(U164:U167)","v":29624.187821123691},{"$f":"SUM(V164:V167)","v":29175.057448771619},{"$f":"SUM(W164:W167)","v":28764.000316936064},{"$f":"SUM(X164:X167)","v":28388.887577714944}]
[]
[null,null,"EBITDA",null,{"$f":"E162-E168","v":141208.61668639263},{"$f":"F162-F168","v":143323.63077225524},145374.80429465178,147373.76024537216,149320.75542773365,151221.50970944593,152269.75811939462,153246.833572392,154156.65275024227,155002.91811959544,155789.13006854997,156518.59837389147,157194.45303647048,157819.65452013735,158397.00342768492,158929.14964539255,159418.6009860097,159867.73135836178,160278.78849019733,160653.90122941844]
[null,null,"Before Tax Earnings",null,{"$f":"E170-E187-E178","v":-431291.37879098742},{"$f":"F170-F187-F178","v":-732335.50541673775},{"$f":"G170-G187-G178","v":-403010.11181450088},{"$f":"H170-H187-H178","v":-203763.24131514094},{"$f":"I170-I187-I178","v":-199655.30809348027},{"$f":"J170-J187-J178","v":-49075.04014510665},{"$f":"K170-K187-K178","v":100778.1103612337},{"$f":"L170-L187-L178","v":104292.64866878759},{"$f":"M170-M187-M178","v":107879.49115819496},{"$f":"N170-N187-N178","v":111550.01612124089},{"$f":"O170-O187-O178","v":-247785.99360826367},{"$f":"P170-P187-P178","v":-503264.23155601136},{"$f":"Q170-Q187-Q178","v":-321431.93298826728},{"$f":"R170-R187-R178","v":-190275.70855712582},{"$f":"S170-S187-S178","v":-95269.83635358671},{"$f":"T170-T187-T178","v":-90843.480110687568},{"$f":"U170-U187-U178","v":-86245.63719349337},{"$f":"V170-V187-V178","v":31997.632419427973},{"$f":"W170-W187-W178","v":150364.96835679535},{"$f":"X170-X187-X178","v":155564.32446993471}]
[null,null,"ITC",null,{"$f":"-$D175*INDEX('DATA (Nominal)'!$B$251:$BX$251,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":897057.13256863144}]
[null,null,"Federal Tax",null,{"$f":"E171*Federal_Tax_Rate-E172","v":-987628.32211473875},-153790.45613751494,-84632.123481045186,-42790.280676179595,-41927.614699630853,-10305.758430472397,21163.403175859075,21901.456220445394,22654.693143220939,23425.503385460586,-52035.058657735368,-105685.48862676238,-67500.705927536124,-39957.898796996422,-20006.665634253208,-19077.130823244388,-18111.583810633609,6719.5028080798738,31576.643354927022,32668.508138686288]
[]
[null,{"$f":"IRR(D175:Y175,0.1)","v":7.500000468390966E-2},"Free Cash Flow",{"$f":"-(1+AFUDC!$C$15)*INDEX('DATA (Nominal)'!$B$67:$BX$67,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*'Resource Options'!$E$15/1000","v":-2990190.4418954384},{"$f":"E170-E173","v":1128836.9388011314},297114.08690977015,230006.92777569697,190164.04092155176,191248.3701273645,161527.26813991833,131106.35494353555,131345.3773519466,131501.95960702133,131577.41473413486,207824.18872628536,262204.08700065385,224695.15896400661,197777.55331713377,178403.66906193813,178006.28046863695,177530.1847966433,153148.2285502819,128702.14513527032,127985.39309073215,{"$f":"D175*-0.3","v":897057.13256863144}]
[null,{"$f":"IRR(D176:Y176,0.1)","v":0.10496501764703137},"ROE",{"$f":"-D192","v":-370449.07187908672},{"$f":"E175-E178-E180-E188-E172","v":27402.671434008167},28687.072845878109,29899.784928231893,31048.820803942879,32133.150009755591,33155.990069701584,33479.018920710943,33718.041329121996,33874.623584196714,33950.078711310241,33945.471438001725,33861.622377024789,33699.111442044741,33458.280509211094,33139.23533547204,32741.846742170892,32265.751070177241,31710.349910544744,31074.809112445699,30358.057067907532,{"$f":"Y175","v":897057.13256863144}]
[]
[null,null,"Interest",null,{"$f":"D181*Debt_Rate","v":64167.620355155501},62327.335993433699,60385.835991817199,58337.553490111786,56176.615450812584,53896.825819351921,51491.647758160929,48954.184903604422,46277.161592047312,43452.901998354559,40473.308127008706,37329.836592738837,34013.474124084118,30514.711719653387,26823.517382978971,22929.30735778746,18820.915781210417,14486.562667921635,9913.8201334019723,5089.5767594837262]
[null,null,"Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$D191)","v":97627.336022824617},97627.336022824617,97627.336022824617,97627.336022824617,97627.336022824617,97627.336022824617,97627.336022824617,97627.336022824617,97627.336022824617,97627.336022824617,97627.336022824617,97627.336022824617,97627.336022824617,97627.336022824617,97627.336022824617,97627.336022824617,97627.336022824617,97627.336022824617,97627.336022824617,97627.336022824617]
[null,null,"Sinking Fund",null,{"$f":"E179-E178","v":33459.715667669116},{"$f":"F179-F178","v":35300.000029390918},{"$f":"G179-G178","v":37241.500031007417},{"$f":"H179-H178","v":39289.78253271283},{"$f":"I179-I178","v":41450.720572012033},{"$f":"J179-J178","v":43730.510203472695},{"$f":"K179-K178","v":46135.688264663688},{"$f":"L179-L178","v":48673.151119220194},{"$f":"M179-M178","v":51350.174430777304},{"$f":"N179-N178","v":54174.434024470058},{"$f":"O179-O178","v":57154.027895815911},{"$f":"P179-P178","v":60297.49943008578},{"$f":"Q179-Q178","v":63613.861898740499},{"$f":"R179-R178","v":67112.624303171237},{"$f":"S179-S178","v":70803.818639845646},{"$f":"T179-T178","v":74698.028665037156},{"$f":"U179-U178","v":78806.420241614192},{"$f":"V179-V178","v":83140.77335490298},{"$f":"W179-W178","v":87713.515889422648},{"$f":"X179-X178","v":92537.759263340893}]
[null,null,"Mortgage Balance",{"$f":"D191","v":1166684.0064573728},{"$f":"D181-E180","v":1133224.2907897036},{"$f":"E181-F180","v":1097924.2907603127},{"$f":"F181-G180","v":1060682.7907293052},{"$f":"G181-H180","v":1021393.0081965924},{"$f":"H181-I180","v":979942.28762458044},{"$f":"I181-J180","v":936211.77742110775},{"$f":"J181-K180","v":890076.08915644407},{"$f":"K181-L180","v":841402.93803722388},{"$f":"L181-M180","v":790052.76360644656},{"$f":"M181-N180","v":735878.32958197652},{"$f":"N181-O180","v":678724.30168616062},{"$f":"O181-P180","v":618426.80225607485},{"$f":"P181-Q180","v":554812.94035733433},{"$f":"Q181-R180","v":487700.31605416309},{"$f":"R181-S180","v":416896.49741431745},{"$f":"S181-T180","v":342198.46874928032},{"$f":"T181-U180","v":263392.0485076661},{"$f":"U181-V180","v":180251.27515276312},{"$f":"V181-W180","v":92537.759263340471},{"$f":"W181-X180","v":-4.220055416226387E-10}]
[]
[null,null,"Book Depr",null,{"$f":"-$D175/20","v":149509.52209477191},149509.52209477191,149509.52209477191,149509.52209477191,149509.52209477191,149509.52209477191,149509.52209477191,149509.52209477191,149509.52209477191,149509.52209477191,149509.52209477191,149509.52209477191,149509.52209477191,149509.52209477191,149509.52209477191,149509.52209477191,149509.52209477191,149509.52209477191,149509.52209477191,149509.52209477191]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E183:E183)","v":149509.52209477191},{"$f":"SUM($E183:F183)","v":299019.04418954381},{"$f":"SUM($E183:G183)","v":448528.56628431572},{"$f":"SUM($E183:H183)","v":598038.08837908763},{"$f":"SUM($E183:I183)","v":747547.61047385959},{"$f":"SUM($E183:J183)","v":897057.13256863155},{"$f":"SUM($E183:K183)","v":1046566.6546634035},{"$f":"SUM($E183:L183)","v":1196076.1767581755},{"$f":"SUM($E183:M183)","v":1345585.6988529474},{"$f":"SUM($E183:N183)","v":1495095.2209477194},{"$f":"SUM($E183:O183)","v":1644604.7430424914},{"$f":"SUM($E183:P183)","v":1794114.2651372633},{"$f":"SUM($E183:Q183)","v":1943623.7872320353},{"$f":"SUM($E183:R183)","v":2093133.3093268073},{"$f":"SUM($E183:S183)","v":2242642.8314215792},{"$f":"SUM($E183:T183)","v":2392152.353516351},{"$f":"SUM($E183:U183)","v":2541661.8756111227},{"$f":"SUM($E183:V183)","v":2691171.3977058944},{"$f":"SUM($E183:W183)","v":2840680.9198006662},{"$f":"SUM($E183:X183)","v":2990190.4418954379}]
[null,null,"End Year Book Value",null,{"$f":"-$D175-E184","v":2840680.9198006666},{"$f":"-$D175-F184","v":2691171.3977058944},{"$f":"-$D175-G184","v":2541661.8756111227},{"$f":"-$D175-H184","v":2392152.3535163505},{"$f":"-$D175-I184","v":2242642.8314215788},{"$f":"-$D175-J184","v":2093133.3093268068},{"$f":"-$D175-K184","v":1943623.7872320348},{"$f":"-$D175-L184","v":1794114.2651372629},{"$f":"-$D175-M184","v":1644604.7430424909},{"$f":"-$D175-N184","v":1495095.2209477189},{"$f":"-$D175-O184","v":1345585.698852947},{"$f":"-$D175-P184","v":1196076.176758175},{"$f":"-$D175-Q184","v":1046566.6546634031},{"$f":"-$D175-R184","v":897057.13256863109},{"$f":"-$D175-S184","v":747547.61047385912},{"$f":"-$D175-T184","v":598038.08837908739},{"$f":"-$D175-U184","v":448528.56628431566},{"$f":"-$D175-V184","v":299019.04418954393},{"$f":"-$D175-W184","v":149509.5220947722},{"$f":"-$D175-X184","v":0}]
[null,null,"Prop. Tax Value",{"$f":"-D175","v":2990190.4418954384},{"$f":"D186/(($D186/$Y186)^(1/21))","v":2823578.4658275056},{"$f":"E186/(($D186/$Y186)^(1/21))","v":2666250.0290888152},2517687.857324237,2377403.4984574053,2244935.7167271818,2119848.9762076372,{"$f":"J186/(($D186/$Y186)^(1/21))","v":2001732.008825568},{"$f":"K186/(($D186/$Y186)^(1/21))","v":1890196.462167392},1784875.6226295948,1685423.2097146192,1591512.2375080101,1502833.939593506,1419096.7538713447,1340025.3639420068,1265359.7939035967,1194854.5535866783,1128277.8314162162,1065410.7322468613,{"$f":"V186/(($D186/$Y186)^(1/21))","v":1006046.5576656893},{"$f":"W186/(($D186/$Y186)^(1/21))","v":949990.12639612425},{"$f":"Y175","v":897057.13256863144}]
[null,null,"Tax Dep",null,{"$f":"-$D175*Assumptions!J$15*INDEX('DATA (Nominal)'!$B$341:$BX$341,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":508332.37512222456},{"$f":"-$D175*Assumptions!K$15*INDEX('DATA (Nominal)'!$B$341:$BX$341,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":813331.80019555928},{"$f":"-$D175*Assumptions!L$15*INDEX('DATA (Nominal)'!$B$341:$BX$341,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":487999.08011733548},{"$f":"-$D175*Assumptions!M$15*INDEX('DATA (Nominal)'!$B$341:$BX$341,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":292799.44807040133},{"$f":"-$D175*Assumptions!N$15*INDEX('DATA (Nominal)'!$B$341:$BX$341,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":292799.44807040133},{"$f":"-$D175*Assumptions!O$15*INDEX('DATA (Nominal)'!$B$341:$BX$341,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":146399.72403520066},{"$f":"-$D175*Assumptions!P$15*INDEX('DATA (Nominal)'!$B$341:$BX$341,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D175*Assumptions!Q$15*INDEX('DATA (Nominal)'!$B$341:$BX$341,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D175*Assumptions!R$15*INDEX('DATA (Nominal)'!$B$341:$BX$341,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D175*Assumptions!S$15*INDEX('DATA (Nominal)'!$B$341:$BX$341,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D175*Assumptions!T$14*INDEX('DATA (Nominal)'!$B$341:$BX$341,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":363101.81554980495},{"$f":"-$D175*Assumptions!U$14*INDEX('DATA (Nominal)'!$B$341:$BX$341,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":622452.99333716393},{"$f":"-$D175*Assumptions!V$14*INDEX('DATA (Nominal)'!$B$341:$BX$341,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":444612.91190065368},{"$f":"-$D175*Assumptions!W$14*INDEX('DATA (Nominal)'!$B$341:$BX$341,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":317580.65135760978},{"$f":"-$D175*Assumptions!X$14*INDEX('DATA (Nominal)'!$B$341:$BX$341,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":226843.32239829266},{"$f":"-$D175*Assumptions!Y$14*INDEX('DATA (Nominal)'!$B$341:$BX$341,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":226843.32239829266},{"$f":"-$D175*Assumptions!Z$14*INDEX('DATA (Nominal)'!$B$341:$BX$341,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":226843.32239829266},{"$f":"-$D175*Assumptions!AA$14*INDEX('DATA (Nominal)'!$B$341:$BX$341,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":113383.53627101217},{"$f":"-$D175*Assumptions!AB$15*INDEX('DATA (Nominal)'!$B$341:$BX$341,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D175*Assumptions!AC$15*INDEX('DATA (Nominal)'!$B$341:$BX$341,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E187*Federal_Tax_Rate","v":106749.79877566715},170799.67804106744,102479.80682464044,61487.884094784276,61487.884094784276,30743.942047392138,0,0,0,0,76251.381265459029,130715.12860080443,93368.711499137265,66691.936785098049,47637.097703641455,47637.097703641455,47637.097703641455,23810.542616912553,0,0]
[null,null,"Dep. Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E188:X188)","v":622448.9074769126},{"$f":"D189/D193","v":0.20816363357858614}]
[null,null,"ITC Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E172:X172)","v":830608.45608206606},{"$f":"D190/D193","v":0.27777777777777773}]
[null,{"$f":"Assumptions!F15","v":0.75900000000000001},"Debt",{"$f":"(D193-D189-D190)*$B191","v":1166684.0064573728},{"$f":"D191/D193","v":0.39017046878051981}]
[null,{"$f":"1-B191","v":0.24099999999999999},"Equity",{"$f":"(D193-D189-D190)*$B192","v":370449.07187908672},{"$f":"D192/D193","v":0.12388811986311629}]
[null,null,"Total",{"$f":"-D175","v":2990190.4418954384}]
[null,null,"Check",{"$f":"SUM(D189:D192)-D193","v":0}]
[]
[]
[null,null,"Commercial Solar + Storage"]
[null,null,"MWh",null,{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$17:$BX$17,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":1504.8640932333544},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$17:$BX$17,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":1504.8640932333544},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$17:$BX$17,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":1504.8640932333544},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$17:$BX$17,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":1504.8640932333544},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$17:$BX$17,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":1504.8640932333544},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$17:$BX$17,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":1504.8640932333544},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$17:$BX$17,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":1504.8640932333544},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$17:$BX$17,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":1504.8640932333544},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$17:$BX$17,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":1504.8640932333544},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$17:$BX$17,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":1504.8640932333544},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$17:$BX$17,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":1504.8640932333544},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$17:$BX$17,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":1504.8640932333544},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$17:$BX$17,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":1504.8640932333544},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$17:$BX$17,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":1504.8640932333544},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$17:$BX$17,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":1504.8640932333544},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$17:$BX$17,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":1504.8640932333544},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$17:$BX$17,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":1504.8640932333544},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$17:$BX$17,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":1504.8640932333544},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$17:$BX$17,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":1504.8640932333544},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$17:$BX$17,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":1504.8640932333544}]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"PPA_SOLAR_Commercial","v":125.62117048121975},{"$f":"E199","v":125.62117048121975},{"$f":"F199","v":125.62117048121975},{"$f":"G199","v":125.62117048121975},{"$f":"H199","v":125.62117048121975},{"$f":"I199","v":125.62117048121975},{"$f":"J199","v":125.62117048121975},{"$f":"K199","v":125.62117048121975},{"$f":"L199","v":125.62117048121975},{"$f":"M199","v":125.62117048121975},{"$f":"N199","v":125.62117048121975},{"$f":"O199","v":125.62117048121975},{"$f":"P199","v":125.62117048121975},{"$f":"Q199","v":125.62117048121975},{"$f":"R199","v":125.62117048121975},{"$f":"S199","v":125.62117048121975},{"$f":"T199","v":125.62117048121975},{"$f":"U199","v":125.62117048121975},{"$f":"V199","v":125.62117048121975},{"$f":"W199","v":125.62117048121975}]
[null,null,"Capacity Payment ($/kW-month)",null,{"$f":"INDEX('PPA Summary'!$49:$67,MATCH($C197,'PPA Summary'!$D$49:$D$67,0),MATCH($B$1,'PPA Summary'!$48:$48,0))","v":28.070882893467036},{"$f":"E200","v":28.070882893467036},28.070882893467036,28.070882893467036,28.070882893467036,28.070882893467036,28.070882893467036,28.070882893467036,28.070882893467036,28.070882893467036,28.070882893467036,28.070882893467036,28.070882893467036,28.070882893467036,28.070882893467036,28.070882893467036,28.070882893467036,28.070882893467036,28.070882893467036,28.070882893467036]
[null,null,"Revenue",null,{"$f":"E199*E198+E200*12*'Resource Options'!$E$16*1000","v":525893.38352873782},{"$f":"F199*F198+F200*12*'Resource Options'!$E$16*1000","v":525893.38352873782},{"$f":"G199*G198+G200*12*'Resource Options'!$E$16*1000","v":525893.38352873782},{"$f":"H199*H198+H200*12*'Resource Options'!$E$16*1000","v":525893.38352873782},{"$f":"I199*I198+I200*12*'Resource Options'!$E$16*1000","v":525893.38352873782},{"$f":"J199*J198+J200*12*'Resource Options'!$E$16*1000","v":525893.38352873782},{"$f":"K199*K198+K200*12*'Resource Options'!$E$16*1000","v":525893.38352873782},{"$f":"L199*L198+L200*12*'Resource Options'!$E$16*1000","v":525893.38352873782},{"$f":"M199*M198+M200*12*'Resource Options'!$E$16*1000","v":525893.38352873782},{"$f":"N199*N198+N200*12*'Resource Options'!$E$16*1000","v":525893.38352873782},{"$f":"O199*O198+O200*12*'Resource Options'!$E$16*1000","v":525893.38352873782},{"$f":"P199*P198+P200*12*'Resource Options'!$E$16*1000","v":525893.38352873782},{"$f":"Q199*Q198+Q200*12*'Resource Options'!$E$16*1000","v":525893.38352873782},{"$f":"R199*R198+R200*12*'Resource Options'!$E$16*1000","v":525893.38352873782},{"$f":"S199*S198+S200*12*'Resource Options'!$E$16*1000","v":525893.38352873782},{"$f":"T199*T198+T200*12*'Resource Options'!$E$16*1000","v":525893.38352873782},{"$f":"U199*U198+U200*12*'Resource Options'!$E$16*1000","v":525893.38352873782},{"$f":"V199*V198+V200*12*'Resource Options'!$E$16*1000","v":525893.38352873782},{"$f":"W199*W198+W200*12*'Resource Options'!$E$16*1000","v":525893.38352873782},{"$f":"X199*X198+X200*12*'Resource Options'!$E$16*1000","v":525893.38352873782}]
[]
[null,null,"Solar Fixed O&M",null,{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$191:$BX$191,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":14345.814161429093},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$191:$BX$191,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":13986.698701282463},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$191:$BX$191,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":13604.38737727477},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$191:$BX$191,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":13193.719990815083},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$191:$BX$191,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":12758.398715860567},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$191:$BX$191,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":12297.537544332501},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$191:$BX$191,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":12459.632740529907},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$191:$BX$191,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":12622.90811718855},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$191:$BX$191,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":12787.337148173754},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$191:$BX$191,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":12952.891568993589},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$191:$BX$191,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":13119.541313149781},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$191:$BX$191,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":13287.254446529452},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$191:$BX$191,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":13455.997099782266},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$191:$BX$191,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":13625.733398626078},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$191:$BX$191,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":13796.425392022724},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$191:$BX$191,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":13968.03297816389},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$191:$BX$191,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":14140.513828205527},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$191:$BX$191,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":14313.823307687566},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$191:$BX$191,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":14487.91439557396},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$191:$BX$191,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":14662.737600846442}]
[null,null,"Storage Fixed O&M",null,{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$192:$BX$192,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":37732.966267523363},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$192:$BX$192,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":37785.378360859533},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$192:$BX$192,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":37963.841445749371},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$192:$BX$192,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":38296.856422241668},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$192:$BX$192,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":38661.982675651052},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$192:$BX$192,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":39116.064721968251},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$192:$BX$192,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":40347.987867416596},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$192:$BX$192,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":41609.413572338352},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$192:$BX$192,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":42903.224141606763},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$192:$BX$192,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":44229.804649528232},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$192:$BX$192,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":45589.510345679781},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$192:$BX$192,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":46982.663239468508},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$192:$BX$192,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":48409.548439841441},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$192:$BX$192,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":49870.41023512627},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$192:$BX$192,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":51365.447897119957},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$192:$BX$192,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":52894.811192655325},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$192:$BX$192,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":54458.595584917632},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$192:$BX$192,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":56056.837105796789},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$192:$BX$192,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":57689.506879496941},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$192:$BX$192,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":59356.505276530646}]
[null,null,"Solar Variable O&M",null,{"$f":"E198*INDEX('DATA (Nominal)'!$B$115:$BX$115,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F198*INDEX('DATA (Nominal)'!$B$115:$BX$115,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G198*INDEX('DATA (Nominal)'!$B$115:$BX$115,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H198*INDEX('DATA (Nominal)'!$B$115:$BX$115,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I198*INDEX('DATA (Nominal)'!$B$115:$BX$115,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J198*INDEX('DATA (Nominal)'!$B$115:$BX$115,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K198*INDEX('DATA (Nominal)'!$B$115:$BX$115,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L198*INDEX('DATA (Nominal)'!$B$115:$BX$115,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M198*INDEX('DATA (Nominal)'!$B$115:$BX$115,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N198*INDEX('DATA (Nominal)'!$B$115:$BX$115,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O198*INDEX('DATA (Nominal)'!$B$115:$BX$115,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P198*INDEX('DATA (Nominal)'!$B$115:$BX$115,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q198*INDEX('DATA (Nominal)'!$B$115:$BX$115,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R198*INDEX('DATA (Nominal)'!$B$115:$BX$115,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S198*INDEX('DATA (Nominal)'!$B$115:$BX$115,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T198*INDEX('DATA (Nominal)'!$B$115:$BX$115,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U198*INDEX('DATA (Nominal)'!$B$115:$BX$115,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V198*INDEX('DATA (Nominal)'!$B$115:$BX$115,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W198*INDEX('DATA (Nominal)'!$B$115:$BX$115,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X198*INDEX('DATA (Nominal)'!$B$115:$BX$115,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"B&O Tax",null,{"$f":"E198*E199*INDEX('DATA (Nominal)'!$B$327:$BX$327,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F198*F199*INDEX('DATA (Nominal)'!$B$327:$BX$327,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G198*G199*INDEX('DATA (Nominal)'!$B$327:$BX$327,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H198*H199*INDEX('DATA (Nominal)'!$B$327:$BX$327,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I198*I199*INDEX('DATA (Nominal)'!$B$327:$BX$327,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J198*J199*INDEX('DATA (Nominal)'!$B$327:$BX$327,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K198*K199*INDEX('DATA (Nominal)'!$B$327:$BX$327,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L198*L199*INDEX('DATA (Nominal)'!$B$327:$BX$327,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M198*M199*INDEX('DATA (Nominal)'!$B$327:$BX$327,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N198*N199*INDEX('DATA (Nominal)'!$B$327:$BX$327,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O198*O199*INDEX('DATA (Nominal)'!$B$327:$BX$327,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P198*P199*INDEX('DATA (Nominal)'!$B$327:$BX$327,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q198*Q199*INDEX('DATA (Nominal)'!$B$327:$BX$327,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R198*R199*INDEX('DATA (Nominal)'!$B$327:$BX$327,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S198*S199*INDEX('DATA (Nominal)'!$B$327:$BX$327,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T198*T199*INDEX('DATA (Nominal)'!$B$327:$BX$327,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U198*U199*INDEX('DATA (Nominal)'!$B$327:$BX$327,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V198*V199*INDEX('DATA (Nominal)'!$B$327:$BX$327,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W198*W199*INDEX('DATA (Nominal)'!$B$327:$BX$327,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X198*X199*INDEX('DATA (Nominal)'!$B$327:$BX$327,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"Property Tax",null,{"$f":"D229*Property_Tax_Rate","v":58922.816853294855},{"$f":"E229*Property_Tax_Rate","v":55639.665782424156},52539.45031324061,49611.977361831152,46847.621798025473,44237.294799286065,41772.413967904395,39444.875113252536,37247.025606314128,{"$f":"M229*Property_Tax_Rate","v":35171.639218888209},{"$f":"N229*Property_Tax_Rate","v":33211.892364740423},{"$f":"O229*Property_Tax_Rate","v":50054.838979284315},45535.635685100096,41424.448855070681,37684.44070514779,34282.099352203353,31186.938534921603,28371.224445403346,25809.727223790665,23479.49488921012]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E203:E207)","v":111001.59728224731},{"$f":"SUM(F203:F207)","v":107411.74284456615},{"$f":"SUM(G203:G207)","v":104107.67913626475},101102.5537748879,98268.003189537092,95650.897065586818,94580.034575850907,93677.196802779436,92937.586896094639,92354.335437410031,{"$f":"SUM(O203:O207)","v":91920.944023569988},{"$f":"SUM(P203:P207)","v":110324.75666528227},107401.18122472381,104920.59248882302,102846.31399429047,101144.94352302256,99786.047948044768,98741.884858887701,97987.148498861556,97498.737766587205]
[null,null,"     Storage Reinvestment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('DATA (Nominal)'!$B$69:$BX$69,1,MATCH($O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*(1+AFUDC!$D$16)*0.5*'Resource Options'!$D$16/1000","v":1804983.6654959498}]
[]
[null,null,"EBITDA",null,{"$f":"E201-E208","v":414891.78624649049},{"$f":"F201-F208","v":418481.6406841717},421785.7043924731,424790.82975384989,427625.38033920072,430242.486463151,431313.34895288688,432216.18672595837,432955.79663264321,433539.04809132777,{"$f":"O201-O208","v":433972.43950516783},{"$f":"P201-P208","v":415568.62686345552},418492.202304014,420972.79103991482,423047.06953444734,424748.44000571524,426107.33558069303,427151.49866985012,427906.23502987623,428394.64576215064]
[null,null,"Before Tax Earnings",null,{"$f":"E211-E230-E219","v":-723206.21398593439},{"$f":"F211-F230-F219","v":-1316716.940780198},-668205.31074944488,-276197.715468432,-268769.35569918097,27180.330427515684,321850.32869789377,328147.40728355583,334577.94124752376,{"$f":"N211-N230-N219","v":341165.11758664198},{"$f":"O211-O230-O219","v":14822.914282062004},{"$f":"P211-P230-P219","v":-175221.2609684584},{"$f":"Q211-Q230-Q219","v":-32773.098450737743},73878.097289193756,155115.47983161471,172351.92278799816,190100.3198347729,289009.87780441495,388526.86035786214,{"$f":"X211-X230-X219","v":408260.50183394388}]
[null,null,"ITC",null,{"$f":"-$D216*INDEX('DATA (Nominal)'!$B$252:$BX$252,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1767684.5055988457}]
[null,null,"Federal Tax",null,{"$f":"E212*Federal_Tax_Rate-E213","v":-1919557.8105358919},{"$f":"F212*Federal_Tax_Rate-F213","v":-276510.55756384158},{"$f":"G212*Federal_Tax_Rate-G213","v":-140323.11525738341},{"$f":"H212*Federal_Tax_Rate-H213","v":-58001.520248370718},{"$f":"I212*Federal_Tax_Rate-I213","v":-56441.564696828005},{"$f":"J212*Federal_Tax_Rate-J213","v":5707.8693897782932},{"$f":"K212*Federal_Tax_Rate-K213","v":67588.569026557685},{"$f":"L212*Federal_Tax_Rate-L213","v":68910.955529546729},{"$f":"M212*Federal_Tax_Rate-M213","v":70261.367661979981},{"$f":"N212*Federal_Tax_Rate-N213","v":71644.674693194815},{"$f":"O212*Federal_Tax_Rate-O213","v":3112.8119992330207},{"$f":"P212*Federal_Tax_Rate-P213","v":-36796.464803376264},{"$f":"Q212*Federal_Tax_Rate-Q213","v":-6882.3506746549256},{"$f":"R212*Federal_Tax_Rate-R213","v":15514.400430730688},{"$f":"S212*Federal_Tax_Rate-S213","v":32574.250764639088},{"$f":"T212*Federal_Tax_Rate-T213","v":36193.903785479612},{"$f":"U212*Federal_Tax_Rate-U213","v":39921.067165302309},{"$f":"V212*Federal_Tax_Rate-V213","v":60692.074338927137},{"$f":"W212*Federal_Tax_Rate-W213","v":81590.640675151051},{"$f":"X212*Federal_Tax_Rate-X213","v":85734.705385128211}]
[]
[null,{"$f":"IRR(D216:Y216,0.1)","v":7.5000015448999813E-2},"Free Cash Flow",{"$f":"SUM(D225:D226)","v":-5892281.6853294857},{"$f":"E211-E214","v":2334449.5967823826},694992.19824801327,562108.81964985654,482792.3500022206,484066.94503602874,424534.6170733727,363724.77992632921,{"$f":"L211-L214","v":363305.23119641165},{"$f":"M211-M214","v":362694.42897066323},361894.37339813297,{"$f":"O211-O214-O209","v":-1374124.037990015},{"$f":"P211-P214","v":452365.09166683175},{"$f":"Q211-Q214","v":425374.55297866894},405458.39060918416,390472.81876980828,388554.53622023563,386186.26841539075,366459.42433092301,346315.59435472521,342659.94037702243,{"$f":"D216*-0.3","v":1767684.5055988457}]
[null,{"$f":"IRR(D217:Y217,0.1)","v":0.15939073912262769},"ROE",{"$f":"-D235","v":-787515.5685247425},{"$f":"E216-E219-E222-E231-E213","v":148870.50907881535},150884.94244353438,152628.41579178569,154088.05731199461,155362.65234580275,156412.40775903035,156184.65398787049,155765.10525795294,155154.30303220451,{"$f":"N216-N219-N222-N231-N213","v":154354.24745967425},{"$f":"O216-O219-O222-O231-O213+O209","v":-12583.626372199738},{"$f":"P216-P219-P222-P231-P213","v":-29756.074189016188},{"$f":"Q216-Q219-Q222-Q231-Q213","v":-30224.724391481213},{"$f":"R216-R219-R222-R231-R213","v":-31196.139204653584},-32649.748503806331,-34568.031053378974,-36936.298858223861,-39742.504068866372,-42977.06656833156,-46632.720546034339,{"$f":"Y216","v":1767684.5055988457}]
[]
[null,null,"Interest",null,{"$f":"D223*Debt_Rate","v":136410.11372641235},132497.96305474979,128370.64409614583,124016.32259481862,119422.5134109184,114576.04472190367,109463.02025499314,104068.77944240255,98377.855385119459,92373.930504685806,161289.55877035446,148749.38815195582,135519.50814954526,121561.98474700212,106836.79755731912,91301.725072203539,74912.223600406607,57621.299547660856,39379.374672014084,{"$f":"W223*Debt_Rate","v":20134.143928206733}]
[null,null,"Initial Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$D234)","v":207540.12593845872},207540.12593845872,207540.12593845872,207540.12593845872,207540.12593845872,207540.12593845872,207540.12593845872,207540.12593845872,207540.12593845872,207540.12593845872,207540.12593845872,207540.12593845872,207540.12593845872,207540.12593845872,207540.12593845872,207540.12593845872,207540.12593845872,207540.12593845872,207540.12593845872,207540.12593845872]
[null,null,"Storage Refresh Mortgage Payment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-PMT(Debt_Rate,10,$O209)*$B234","v":181752.53498459805},181752.53498459805,181752.53498459805,181752.53498459805,181752.53498459805,181752.53498459805,181752.53498459805,181752.53498459805,181752.53498459805,181752.53498459805]
[null,null,"Sinking Fund",null,{"$f":"E221+E220-E219","v":71130.012212046364},{"$f":"F221+F220-F219","v":75042.162883708923},{"$f":"G221+G220-G219","v":79169.481842312889},{"$f":"H221+H220-H219","v":83523.803343640102},{"$f":"I221+I220-I219","v":88117.612527540317},{"$f":"J221+J220-J219","v":92964.081216555045},{"$f":"K221+K220-K219","v":98077.105683465576},{"$f":"L221+L220-L219","v":103471.34649605617},{"$f":"M221+M220-M219","v":109162.27055333926},{"$f":"N221+N220-N219","v":115166.19543377291},{"$f":"O221+O220-O219","v":228003.10215270231},{"$f":"P221+P220-P219","v":240543.27277110095},{"$f":"Q221+Q220-Q219","v":253773.15277351151},{"$f":"R221+R220-R219","v":267730.67617605464},{"$f":"S221+S220-S219","v":282455.86336573766},{"$f":"T221+T220-T219","v":297990.93585085322},{"$f":"U221+U220-U219","v":314380.43732265016},{"$f":"V221+V220-V219","v":331671.36137539591},{"$f":"W221+W220-W219","v":349913.28625104268},{"$f":"X221+X220-X219","v":369158.51699485001}]
[null,null,"Mortgage Balance",{"$f":"D234","v":2480183.8859347701},{"$f":"D223-E222+(F209*$B$76)","v":2409053.8737227237},{"$f":"E223-F222+(G209*$B$76)","v":2334011.710839015},{"$f":"F223-G222+(H209*$B$76)","v":2254842.228996702},{"$f":"G223-H222+(I209*$B$76)","v":2171318.4256530618},{"$f":"H223-I222+(J209*$B$76)","v":2083200.8131255214},{"$f":"I223-J222+(K209*$B$76)","v":1990236.7319089663},{"$f":"J223-K222+(L209*$B$76)","v":1892159.6262255008},{"$f":"K223-L222+(M209*$B$76)","v":1788688.2797294448},{"$f":"L223-M222+(N209*$B$76)","v":1679526.0091761055},{"$f":"M223-N222+(O209*$B$76)","v":2932537.4321882627},{"$f":"N223-O222+(P209*$B$76)","v":2704534.3300355603},{"$f":"O223-P222+(Q209*$B$76)","v":2463991.0572644593},{"$f":"P223-Q222+(R209*$B$76)","v":2210217.9044909477},{"$f":"Q223-R222+(S209*$B$76)","v":1942487.2283148931},{"$f":"R223-S222+(T209*$B$76)","v":1660031.3649491554},{"$f":"S223-T222+(U209*$B$76)","v":1362040.429098302},{"$f":"T223-U222+(V209*$B$76)","v":1047659.9917756519},{"$f":"U223-V222+(W209*$B$76)","v":715988.63040025602},{"$f":"V223-W222+(X209*$B$76)","v":366075.34414921334},{"$f":"W223-X222+(Y209*$B$76)","v":-3083.1728456366691}]
[]
[null,null,"Solar Depr",{"$f":"-INDEX('DATA (Nominal)'!$B$68:$BX$68,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*(1+AFUDC!$C$16)*'Resource Options'!$E$16/1000","v":-2990190.4418954384},{"$f":"-$D225/20","v":149509.52209477191},149509.52209477191,149509.52209477191,149509.52209477191,149509.52209477191,149509.52209477191,149509.52209477191,149509.52209477191,149509.52209477191,149509.52209477191,149509.52209477191,149509.52209477191,149509.52209477191,149509.52209477191,149509.52209477191,149509.52209477191,149509.52209477191,149509.52209477191,149509.52209477191,149509.52209477191]
[null,null,"Storage Depr",{"$f":"-INDEX('DATA (Nominal)'!$B$69:$BX$69,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*(1+AFUDC!$D$16)*'Resource Options'!$D$16/1000","v":-2902091.2434340473},{"$f":"-$D226/10","v":290209.12434340472},290209.12434340472,290209.12434340472,290209.12434340472,290209.12434340472,290209.12434340472,290209.12434340472,290209.12434340472,290209.12434340472,290209.12434340472,{"$f":"$O209/10","v":180498.36654959497},180498.36654959497,180498.36654959497,180498.36654959497,180498.36654959497,180498.36654959497,180498.36654959497,180498.36654959497,180498.36654959497,180498.36654959497]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E225:E226)","v":439718.64643817663},{"$f":"SUM($E225:F226)","v":879437.29287635325},{"$f":"SUM($E225:G226)","v":1319155.93931453},{"$f":"SUM($E225:H226)","v":1758874.5857527067},{"$f":"SUM($E225:I226)","v":2198593.2321908833},{"$f":"SUM($E225:J226)","v":2638311.87862906},{"$f":"SUM($E225:K226)","v":3078030.5250672363},{"$f":"SUM($E225:L226)","v":3517749.1715054126},{"$f":"SUM($E225:M226)","v":3957467.8179435888},{"$f":"SUM($E225:N226)","v":4397186.4643817656},{"$f":"SUM($E225:O226)","v":4727194.353026133},{"$f":"SUM($E225:P226)","v":5057202.2416704996},{"$f":"SUM($E225:Q226)","v":5387210.130314867},{"$f":"SUM($E225:R226)","v":5717218.0189592345},{"$f":"SUM($E225:S226)","v":6047225.907603601},{"$f":"SUM($E225:T226)","v":6377233.7962479685},{"$f":"SUM($E225:U226)","v":6707241.684892335},{"$f":"SUM($E225:V226)","v":7037249.5735367024},{"$f":"SUM($E225:W226)","v":7367257.462181069},{"$f":"SUM($E225:X226)","v":7697265.3508254364}]
[null,null,"End Year Book Value",null,{"$f":"-$D216-E227","v":5452563.0388913089},{"$f":"-$D216-F227","v":5012844.3924531322},4573125.7460149555,{"$f":"-$D216-H227","v":4133407.0995767787},{"$f":"-$D216-I227","v":3693688.4531386024},3253969.8067004257,2814251.1602622494,2374532.5138240731,{"$f":"-$D216-M227","v":1934813.8673858969},{"$f":"-$D216-N227","v":1495095.2209477201},{"$f":"-$D216-O227+$O209","v":2970070.9977993025},{"$f":"-$D216-P227+$O209","v":2640063.1091549359},{"$f":"-$D216-Q227+$O209","v":2310055.2205105685},{"$f":"-$D216-R227+$O209","v":1980047.331866201},{"$f":"-$D216-S227+$O209","v":1650039.4432218345},{"$f":"-$D216-T227+$O209","v":1320031.554577467},{"$f":"-$D216-U227+$O209","v":990023.66593310051},{"$f":"-$D216-V227+$O209","v":660015.77728873305},{"$f":"-$D216-W227+$O209","v":330007.88864436653},{"$f":"-$D216-X227+$O209","v":0}]
[null,null,"Prop. Tax Value",{"$f":"-D216","v":5892281.6853294857},{"$f":"D229/(($D229/$Y229)^(1/21))","v":5563966.5782424156},{"$f":"E229/(($D229/$Y229)^(1/21))","v":5253945.0313240606},{"$f":"F229/(($D229/$Y229)^(1/21))","v":4961197.7361831153},{"$f":"G229/(($D229/$Y229)^(1/21))","v":4684762.1798025472},{"$f":"H229/(($D229/$Y229)^(1/21))","v":4423729.4799286062},{"$f":"I229/(($D229/$Y229)^(1/21))","v":4177241.3967904397},{"$f":"J229/(($D229/$Y229)^(1/21))","v":3944487.5113252532},{"$f":"K229/(($D229/$Y229)^(1/21))","v":3724702.5606314125},{"$f":"L229/(($D229/$Y229)^(1/21))","v":3517163.9218888208},{"$f":"M229/(($D229/$Y229)^(1/21))","v":3321189.2364740423},{"$f":"(N229+O209)/(($D229/($Y229+O209))^(1/21))","v":5005483.8979284316},{"$f":"O229/(($O229/$Y229)^(1/11))","v":4553563.5685100099},{"$f":"P229/(($O229/$Y229)^(1/11))","v":4142444.8855070677},{"$f":"Q229/(($O229/$Y229)^(1/11))","v":3768444.0705147786},3428209.9352203356,3118693.8534921603,2837122.4445403344,2580972.7223790665,2347949.4889210118,2135964.7681370452,{"$f":"Y216","v":1767684.5055988457}]
[null,null,"Tax Dep",null,{"$f":"-$D216*Assumptions!J$16*INDEX('DATA (Nominal)'!$B$342:$BX$342,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1001687.8865060125},{"$f":"-$D216*Assumptions!K$16*INDEX('DATA (Nominal)'!$B$342:$BX$342,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1602700.6184096199},{"$f":"-$D216*Assumptions!L$16*INDEX('DATA (Nominal)'!$B$342:$BX$342,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":961620.3710457721},{"$f":"-$D216*Assumptions!M$16*INDEX('DATA (Nominal)'!$B$342:$BX$342,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":576972.22262746328},{"$f":"-$D216*Assumptions!N$16*INDEX('DATA (Nominal)'!$B$342:$BX$342,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":576972.22262746328},{"$f":"-$D216*Assumptions!O$16*INDEX('DATA (Nominal)'!$B$342:$BX$342,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":288486.11131373164},{"$f":"-$D216*Assumptions!P$16*INDEX('DATA (Nominal)'!$B$342:$BX$342,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D216*Assumptions!Q$16*INDEX('DATA (Nominal)'!$B$342:$BX$342,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D216*Assumptions!R$16*INDEX('DATA (Nominal)'!$B$342:$BX$342,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D216*Assumptions!S$16*INDEX('DATA (Nominal)'!$B$342:$BX$342,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"$O209*Assumptions!T$16","v":257859.96645275137},{"$f":"$O209*Assumptions!U$16","v":442040.4996799581},{"$f":"$O209*Assumptions!V$16","v":315745.79260520649},{"$f":"$O209*Assumptions!W$16","v":225532.70900371895},{"$f":"$O209*Assumptions!X$16","v":161094.79214551352},{"$f":"$O209*Assumptions!Y$16","v":161094.79214551352},{"$f":"$O209*Assumptions!Z$16","v":161094.79214551352},{"$f":"$O209*Assumptions!AA$16","v":80520.321317774316},{"$f":"$O209*Assumptions!AB$16","v":0},{"$f":"$O209*Assumptions!AC$16","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E230*Federal_Tax_Rate","v":210354.45616626262},{"$f":"F230*Federal_Tax_Rate","v":336567.12986602017},{"$f":"G230*Federal_Tax_Rate","v":201940.27791961213},{"$f":"H230*Federal_Tax_Rate","v":121164.16675176729},{"$f":"I230*Federal_Tax_Rate","v":121164.16675176729},{"$f":"J230*Federal_Tax_Rate","v":60582.083375883645},{"$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":54150.592955077787},{"$f":"P230*Federal_Tax_Rate","v":92828.504932791198},{"$f":"Q230*Federal_Tax_Rate","v":66306.616447093358},{"$f":"R230*Federal_Tax_Rate","v":47361.868890780977},{"$f":"S230*Federal_Tax_Rate","v":33829.906350557838},{"$f":"T230*Federal_Tax_Rate","v":33829.906350557838},{"$f":"U230*Federal_Tax_Rate","v":33829.906350557838},{"$f":"V230*Federal_Tax_Rate","v":16909.267476732606},{"$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":987837.31827844935},{"$f":"D232/D236","v":0.16764937099629026}]
[null,null,"ITC Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E213:X213)","v":1636744.9125915237},{"$f":"D233/D236","v":0.27777777777777779}]
[null,{"$f":"Assumptions!F16","v":0.75900000000000001},"Debt",{"$f":"(D236-D232-D233)*$B234","v":2480183.8859347701},{"$f":"D234/D236","v":0.42092079408048239}]
[null,{"$f":"1-B234","v":0.24099999999999999},"Equity",{"$f":"(D236-D232-D233)*$B235","v":787515.5685247425},{"$f":"D235/D236","v":0.13365205714544959}]
[null,null,"Total",{"$f":"-D216","v":5892281.6853294857}]
[null,null,"Check",{"$f":"SUM(D232:D235)-D236","v":0}]
[]
[]
[null,null,"Solar Photovoltaic Fixed Array (5 MW AC)"]
[null,null,"MWh",null,{"$f":"'Resource Options'!$E$17*INDEX('DATA (Nominal)'!$B$18:$BX$18,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":12034.754758988021},{"$f":"E241","v":12034.754758988021},{"$f":"F241","v":12034.754758988021},12034.754758988021,12034.754758988021,12034.754758988021,12034.754758988021,12034.754758988021,12034.754758988021,12034.754758988021,12034.754758988021,12034.754758988021,12034.754758988021,12034.754758988021,12034.754758988021,12034.754758988021,12034.754758988021,12034.754758988021,12034.754758988021,12034.754758988021]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"INDEX('PPA Summary'!$3:$21,MATCH($C240,'PPA Summary'!$D$3:$D$21,0),MATCH(B$1,'PPA Summary'!$2:$2,0))","v":60.996988203643824},{"$f":"E242","v":60.996988203643824},{"$f":"F242","v":60.996988203643824},60.996988203643824,60.996988203643824,60.996988203643824,60.996988203643824,60.996988203643824,60.996988203643824,60.996988203643824,60.996988203643824,60.996988203643824,60.996988203643824,60.996988203643824,60.996988203643824,60.996988203643824,60.996988203643824,60.996988203643824,60.996988203643824,60.996988203643824]
[null,null,"Revenue",null,{"$f":"E242*E241","v":734083.79406773869},{"$f":"F242*F241","v":734083.79406773869},{"$f":"G242*G241","v":734083.79406773869},{"$f":"H242*H241","v":734083.79406773869},{"$f":"I242*I241","v":734083.79406773869},{"$f":"J242*J241","v":734083.79406773869},{"$f":"K242*K241","v":734083.79406773869},{"$f":"L242*L241","v":734083.79406773869},{"$f":"M242*M241","v":734083.79406773869},{"$f":"N242*N241","v":734083.79406773869},{"$f":"O242*O241","v":734083.79406773869},{"$f":"P242*P241","v":734083.79406773869},{"$f":"Q242*Q241","v":734083.79406773869},{"$f":"R242*R241","v":734083.79406773869},{"$f":"S242*S241","v":734083.79406773869},{"$f":"T242*T241","v":734083.79406773869},{"$f":"U242*U241","v":734083.79406773869},{"$f":"V242*V241","v":734083.79406773869},{"$f":"W242*W241","v":734083.79406773869},{"$f":"X242*X241","v":734083.79406773869}]
[]
[null,null,"Fixed O&M",null,{"$f":"'Resource Options'!$E$17*INDEX('DATA (Nominal)'!$B$193:$BX$193,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":134067.63545900746},{"$f":"'Resource Options'!$E$17*INDEX('DATA (Nominal)'!$B$193:$BX$193,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":132595.59006809295},{"$f":"'Resource Options'!$E$17*INDEX('DATA (Nominal)'!$B$193:$BX$193,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":131003.64089781277},{"$f":"'Resource Options'!$E$17*INDEX('DATA (Nominal)'!$B$193:$BX$193,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":129244.7822929351},{"$f":"'Resource Options'!$E$17*INDEX('DATA (Nominal)'!$B$193:$BX$193,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":127357.38846030811},{"$f":"'Resource Options'!$E$17*INDEX('DATA (Nominal)'!$B$193:$BX$193,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":125336.44222578709},{"$f":"'Resource Options'!$E$17*INDEX('DATA (Nominal)'!$B$193:$BX$193,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":127246.40499359855},{"$f":"'Resource Options'!$E$17*INDEX('DATA (Nominal)'!$B$193:$BX$193,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":129181.97191730843},{"$f":"'Resource Options'!$E$17*INDEX('DATA (Nominal)'!$B$193:$BX$193,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":131143.35684898184},{"$f":"'Resource Options'!$E$17*INDEX('DATA (Nominal)'!$B$193:$BX$193,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":133130.77092308627},{"$f":"'Resource Options'!$E$17*INDEX('DATA (Nominal)'!$B$193:$BX$193,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":135144.42233476535},{"$f":"'Resource Options'!$E$17*INDEX('DATA (Nominal)'!$B$193:$BX$193,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":137184.51610975136},{"$f":"'Resource Options'!$E$17*INDEX('DATA (Nominal)'!$B$193:$BX$193,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":139251.25386565601},{"$f":"'Resource Options'!$E$17*INDEX('DATA (Nominal)'!$B$193:$BX$193,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":141344.83356437011},{"$f":"'Resource Options'!$E$17*INDEX('DATA (Nominal)'!$B$193:$BX$193,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":143465.4492552969},{"$f":"'Resource Options'!$E$17*INDEX('DATA (Nominal)'!$B$193:$BX$193,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":145613.29080913472},{"$f":"'Resource Options'!$E$17*INDEX('DATA (Nominal)'!$B$193:$BX$193,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":147788.54364191659},{"$f":"'Resource Options'!$E$17*INDEX('DATA (Nominal)'!$B$193:$BX$193,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":149991.38842900743},{"$f":"'Resource Options'!$E$17*INDEX('DATA (Nominal)'!$B$193:$BX$193,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":152222.0008087492},{"$f":"'Resource Options'!$E$17*INDEX('DATA (Nominal)'!$B$193:$BX$193,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":154480.55107543824}]
[null,null,"Variable O&M",null,{"$f":"E241*INDEX('DATA (Nominal)'!$B$116:$BX$116,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F241*INDEX('DATA (Nominal)'!$B$116:$BX$116,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G241*INDEX('DATA (Nominal)'!$B$116:$BX$116,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H241*INDEX('DATA (Nominal)'!$B$116:$BX$116,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I241*INDEX('DATA (Nominal)'!$B$116:$BX$116,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J241*INDEX('DATA (Nominal)'!$B$116:$BX$116,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K241*INDEX('DATA (Nominal)'!$B$116:$BX$116,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L241*INDEX('DATA (Nominal)'!$B$116:$BX$116,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M241*INDEX('DATA (Nominal)'!$B$116:$BX$116,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N241*INDEX('DATA (Nominal)'!$B$116:$BX$116,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O241*INDEX('DATA (Nominal)'!$B$116:$BX$116,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P241*INDEX('DATA (Nominal)'!$B$116:$BX$116,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q241*INDEX('DATA (Nominal)'!$B$116:$BX$116,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R241*INDEX('DATA (Nominal)'!$B$116:$BX$116,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S241*INDEX('DATA (Nominal)'!$B$116:$BX$116,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T241*INDEX('DATA (Nominal)'!$B$116:$BX$116,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U241*INDEX('DATA (Nominal)'!$B$116:$BX$116,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V241*INDEX('DATA (Nominal)'!$B$116:$BX$116,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W241*INDEX('DATA (Nominal)'!$B$116:$BX$116,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X241*INDEX('DATA (Nominal)'!$B$116:$BX$116,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"B&O Tax",null,{"$f":"E243*INDEX('DATA (Nominal)'!$B$328:$BX$328,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2018.7304336862812},{"$f":"F243*INDEX('DATA (Nominal)'!$B$328:$BX$328,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2018.7304336862812},{"$f":"G243*INDEX('DATA (Nominal)'!$B$328:$BX$328,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2018.7304336862812},{"$f":"H243*INDEX('DATA (Nominal)'!$B$328:$BX$328,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2018.7304336862812},{"$f":"I243*INDEX('DATA (Nominal)'!$B$328:$BX$328,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2018.7304336862812},{"$f":"J243*INDEX('DATA (Nominal)'!$B$328:$BX$328,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2018.7304336862812},{"$f":"K243*INDEX('DATA (Nominal)'!$B$328:$BX$328,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2018.7304336862812},{"$f":"L243*INDEX('DATA (Nominal)'!$B$328:$BX$328,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2018.7304336862812},{"$f":"M243*INDEX('DATA (Nominal)'!$B$328:$BX$328,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2018.7304336862812},{"$f":"N243*INDEX('DATA (Nominal)'!$B$328:$BX$328,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2018.7304336862812},{"$f":"O243*INDEX('DATA (Nominal)'!$B$328:$BX$328,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2018.7304336862812},{"$f":"P243*INDEX('DATA (Nominal)'!$B$328:$BX$328,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2018.7304336862812},{"$f":"Q243*INDEX('DATA (Nominal)'!$B$328:$BX$328,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2018.7304336862812},{"$f":"R243*INDEX('DATA (Nominal)'!$B$328:$BX$328,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2018.7304336862812},{"$f":"S243*INDEX('DATA (Nominal)'!$B$328:$BX$328,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2018.7304336862812},{"$f":"T243*INDEX('DATA (Nominal)'!$B$328:$BX$328,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2018.7304336862812},{"$f":"U243*INDEX('DATA (Nominal)'!$B$328:$BX$328,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2018.7304336862812},{"$f":"V243*INDEX('DATA (Nominal)'!$B$328:$BX$328,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2018.7304336862812},{"$f":"W243*INDEX('DATA (Nominal)'!$B$328:$BX$328,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2018.7304336862812},{"$f":"X243*INDEX('DATA (Nominal)'!$B$328:$BX$328,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2018.7304336862812}]
[null,null,"Property Tax",null,{"$f":"D267*Property_Tax_Rate","v":91054.705363594971},85981.180888914561,81190.350762564573,76666.46339115531,72394.644852519617,68360.849992293704,64551.81624537296,60955.020030414104,57558.635574014697,54351.496029189708,51323.056760307729,48463.360673773132,45763.005480465807,43213.112782302116,40805.298881277828,38531.647215017154,36384.682328199771,34357.345294287421,32442.970506740134,30635.263763414699]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E245:E248)","v":227141.07125628873},{"$f":"SUM(F245:F248)","v":220595.5013906938},{"$f":"SUM(G245:G248)","v":214212.72209406362},{"$f":"SUM(H245:H248)","v":207929.97611777671},{"$f":"SUM(I245:I248)","v":201770.76374651401},{"$f":"SUM(J245:J248)","v":195716.02265176707},{"$f":"SUM(K245:K248)","v":193816.9516726578},{"$f":"SUM(L245:L248)","v":192155.72238140882},{"$f":"SUM(M245:M248)","v":190720.72285668284},{"$f":"SUM(N245:N248)","v":189500.99738596226},{"$f":"SUM(O245:O248)","v":188486.20952875935},{"$f":"SUM(P245:P248)","v":187666.60721721078},{"$f":"SUM(Q245:Q248)","v":187032.98977980809},{"$f":"SUM(R245:R248)","v":186576.67678035851},{"$f":"SUM(S245:S248)","v":186289.47857026101},{"$f":"SUM(T245:T248)","v":186163.66845783815},{"$f":"SUM(U245:U248)","v":186191.95640380264},{"$f":"SUM(V245:V248)","v":186367.46415698115},{"$f":"SUM(W245:W248)","v":186683.70174917561},{"$f":"SUM(X245:X248)","v":187134.54527253922}]
[]
[null,null,"EBITDA",null,{"$f":"E243-E249","v":506942.72281144996},{"$f":"F243-F249","v":513488.29267704487},519871.07197367505,526153.81794996199,532313.03032122471,538367.77141597169,540266.84239508095,541928.0716863299,543363.07121105585,544582.79668177641,545597.58453897934,546417.18685052788,547050.8042879306,547507.11728738016,547794.31549747766,547920.12560990057,547891.83766393608,547716.32991075749,547400.09231856302,546949.24879519944]
[null,null,"Before Tax Earnings",null,{"$f":"E251-E268-E259","v":-1253521.8620356687},{"$f":"F251-F268-F259","v":-2169638.9371231548},{"$f":"G251-G268-G259","v":-1166150.369478466},{"$f":"H251-H268-H259","v":-558678.23022691824},{"$f":"I251-I268-I259","v":-545361.60597754829},{"$f":"J251-J268-J259","v":-85951.957891237136},{"$f":"K251-K268-K259","v":369717.32890366344},{"$f":"L251-L268-L259","v":379783.08736010245},{"$f":"M251-M268-M259","v":390084.86515410384},{"$f":"N251-N268-N259","v":400659.04169891006},{"$f":"O251-O268-O259","v":411542.77543927333},{"$f":"P251-P268-P259","v":422774.11565755599},{"$f":"Q251-Q268-Q259","v":434392.11658656329},{"$f":"R251-R268-R259","v":446436.95416965557},{"$f":"S251-S268-S259","v":458950.04581549624},{"$f":"T251-T268-T259","v":471974.17350262817},{"$f":"U251-U268-U259","v":485553.61059798172},{"$f":"V251-V268-V259","v":499734.25276339357},{"$f":"W251-W268-W259","v":514563.75333531213},{"$f":"X251-X268-X259","v":530091.66357508767}]
[null,null,"ITC",null,{"$f":"-$D256*INDEX('DATA (Nominal)'!$B$253:$BX$253,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2731641.1609078487}]
[null,null,"Federal Tax",null,{"$f":"E252*Federal_Tax_Rate-E253","v":-2994880.7519353391},-455624.1767958625,-244891.57759047786,-117322.42834765282,-114525.93725528514,-18049.911157159797,77640.639069769313,79754.448345621509,81917.821682361799,84138.398756771116,86423.982842247395,88782.564288086753,91222.344483178284,93751.760375627666,96379.509621254212,99114.576435551906,101966.25822557615,104944.19308031265,108058.38820041555,111319.24935076841]
[]
[null,{"$f":"IRR(D256:Y256,0.1)","v":7.4999926196335664E-2},"Free Cash Flow",{"$f":"-(1+AFUDC!$C$17)*INDEX('DATA (Nominal)'!$B$70:$BX$70,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*'Resource Options'!$E$17/1000","v":-9105470.5363594964},{"$f":"E251-E254","v":3501823.4747467889},969112.46947290737,764762.64956415293,643476.24629761477,646838.96757650981,556417.68257313152,462626.20332531165,462173.62334070838,461445.24952869408,460444.39792500529,459173.60169673193,457634.62256244116,455828.45980475232,453755.35691175249,451414.80587622343,448805.54917434865,445925.57943835994,442772.13683044486,439341.70411814749,435629.99944443104,{"$f":"D256*-0.3","v":2731641.1609078487}]
[null,{"$f":"IRR(D257:Y257,0.1)","v":0.10658613313523113},"ROE",{"$f":"-D273","v":-1393238.5237227243},{"$f":"E256-E259-E261-E269-E253","v":121757.88101421529},125648.85775936214,129340.82866534963,132879.49988765648,136242.2211665514,139439.74202980701,139267.06864862092,138814.48866401761,138086.11485200335,137085.26324831459,135814.46702004116,134275.48788575039,132469.32512806155,130396.22223506172,128055.67119953269,125446.41449765791,122566.44476166923,119413.00215375412,115982.56944145676,112270.86476774031,{"$f":"Y256","v":2731641.1609078487}]
[]
[null,null,"Interest",null,{"$f":"D262*Debt_Rate","v":212534.59366600425},206439.2439104165,200008.6499182714,193224.37325655835,186066.96137845106,178515.89184704787,170549.51349141751,162144.98432622748,153278.20605695201,143923.75498286638,134054.80909970604,123643.07119297187,112658.68770136734,101070.16311772456,88844.269681981415,75945.952107272402,62338.227065954386,47982.077147363889,32836.338983250913,16857.585220111723]
[null,null,"Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$D272)","v":323359.13467669074},323359.13467669074,323359.13467669074,323359.13467669074,323359.13467669074,323359.13467669074,323359.13467669074,323359.13467669074,323359.13467669074,323359.13467669074,323359.13467669074,323359.13467669074,323359.13467669074,323359.13467669074,323359.13467669074,323359.13467669074,323359.13467669074,323359.13467669074,323359.13467669074,323359.13467669074]
[null,null,"Sinking Fund",null,{"$f":"E260-E259","v":110824.54101068649},{"$f":"F260-F259","v":116919.89076627424},{"$f":"G260-G259","v":123350.48475841933},{"$f":"H260-H259","v":130134.76142013239},{"$f":"I260-I259","v":137292.17329823968},{"$f":"J260-J259","v":144843.24282964287},{"$f":"K260-K259","v":152809.62118527322},{"$f":"L260-L259","v":161214.15035046326},{"$f":"M260-M259","v":170080.92861973873},{"$f":"N260-N259","v":179435.37969382436},{"$f":"O260-O259","v":189304.3255769847},{"$f":"P260-P259","v":199716.06348371887},{"$f":"Q260-Q259","v":210700.4469753234},{"$f":"R260-R259","v":222288.97155896618},{"$f":"S260-S259","v":234514.86499470932},{"$f":"T260-T259","v":247413.18256941834},{"$f":"U260-U259","v":261020.90761073635},{"$f":"V260-V259","v":275377.05752932688},{"$f":"W260-W259","v":290522.79569343984},{"$f":"X260-X259","v":306501.54945657903}]
[null,null,"Mortgage Balance",{"$f":"D272","v":3864265.3393818955},{"$f":"D262-E261","v":3753440.7983712088},{"$f":"E262-F261","v":3636520.9076049346},{"$f":"F262-G261","v":3513170.4228465152},{"$f":"G262-H261","v":3383035.6614263826},{"$f":"H262-I261","v":3245743.4881281429},{"$f":"I262-J261","v":3100900.2452985002},{"$f":"J262-K261","v":2948090.6241132268},{"$f":"K262-L261","v":2786876.4737627637},{"$f":"L262-M261","v":2616795.545143025},{"$f":"M262-N261","v":2437360.1654492007},{"$f":"N262-O261","v":2248055.8398722159},{"$f":"O262-P261","v":2048339.7763884971},{"$f":"P262-Q261","v":1837639.3294131737},{"$f":"Q262-R261","v":1615350.3578542075},{"$f":"R262-S261","v":1380835.4928594981},{"$f":"S262-T261","v":1133422.3102900798},{"$f":"T262-U261","v":872401.40267934348},{"$f":"U262-V261","v":597024.3451500166},{"$f":"V262-W261","v":306501.54945657676},{"$f":"W262-X261","v":-2.2700987756252289E-9}]
[]
[null,null,"Book Depr",null,{"$f":"-$D256/25","v":364218.82145437988},364218.82145437988,364218.82145437988,364218.82145437988,364218.82145437988,364218.82145437988,364218.82145437988,364218.82145437988,364218.82145437988,364218.82145437988,364218.82145437988,364218.82145437988,364218.82145437988,364218.82145437988,364218.82145437988,364218.82145437988,364218.82145437988,364218.82145437988,364218.82145437988,364218.82145437988]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E264:E264)","v":364218.82145437988},{"$f":"SUM($E264:F264)","v":728437.64290875976},{"$f":"SUM($E264:G264)","v":1092656.4643631396},{"$f":"SUM($E264:H264)","v":1456875.2858175195},{"$f":"SUM($E264:I264)","v":1821094.1072718995},{"$f":"SUM($E264:J264)","v":2185312.9287262792},{"$f":"SUM($E264:K264)","v":2549531.7501806589},{"$f":"SUM($E264:L264)","v":2913750.5716350386},{"$f":"SUM($E264:M264)","v":3277969.3930894183},{"$f":"SUM($E264:N264)","v":3642188.214543798},{"$f":"SUM($E264:O264)","v":4006407.0359981777},{"$f":"SUM($E264:P264)","v":4370625.8574525574},{"$f":"SUM($E264:Q264)","v":4734844.6789069371},{"$f":"SUM($E264:R264)","v":5099063.5003613168},{"$f":"SUM($E264:S264)","v":5463282.3218156965},{"$f":"SUM($E264:T264)","v":5827501.1432700763},{"$f":"SUM($E264:U264)","v":6191719.964724456},{"$f":"SUM($E264:V264)","v":6555938.7861788357},{"$f":"SUM($E264:W264)","v":6920157.6076332154},{"$f":"SUM($E264:X264)","v":7284376.4290875951}]
[null,null,"End Year Book Value",null,{"$f":"-$D256-E265","v":8741251.7149051167},{"$f":"-$D256-F265","v":8377032.893450737},{"$f":"-$D256-G265","v":8012814.0719963573},{"$f":"-$D256-H265","v":7648595.2505419767},{"$f":"-$D256-I265","v":7284376.4290875969},{"$f":"-$D256-J265","v":6920157.6076332172},{"$f":"-$D256-K265","v":6555938.7861788375},{"$f":"-$D256-L265","v":6191719.9647244578},{"$f":"-$D256-M265","v":5827501.1432700781},{"$f":"-$D256-N265","v":5463282.3218156984},{"$f":"-$D256-O265","v":5099063.5003613187},{"$f":"-$D256-P265","v":4734844.678906939},{"$f":"-$D256-Q265","v":4370625.8574525593},{"$f":"-$D256-R265","v":4006407.0359981796},{"$f":"-$D256-S265","v":3642188.2145437999},{"$f":"-$D256-T265","v":3277969.3930894202},{"$f":"-$D256-U265","v":2913750.5716350405},{"$f":"-$D256-V265","v":2549531.7501806607},{"$f":"-$D256-W265","v":2185312.928726281},{"$f":"-$D256-X265","v":1821094.1072719013}]
[null,null,"Prop. Tax Value",{"$f":"-D256","v":9105470.5363594964},{"$f":"D267/(($D267/$Y267)^(1/21))","v":8598118.0888914559},{"$f":"E267/(($D267/$Y267)^(1/21))","v":8119035.0762564577},7666646.3391155312,7239464.4852519613,6836084.9992293697,6455181.6245372957,{"$f":"J267/(($D267/$Y267)^(1/21))","v":6095502.0030414099},{"$f":"K267/(($D267/$Y267)^(1/21))","v":5755863.5574014699},5435149.6029189704,5132305.6760307727,4846336.067377313,4576300.5480465805,4321311.2782302117,4080529.8881277828,3853164.7215017155,3638468.2328199772,3435734.5294287424,3244297.0506740133,{"$f":"V267/(($D267/$Y267)^(1/21))","v":3063526.3763414701},{"$f":"W267/(($D267/$Y267)^(1/21))","v":2892828.1572089996},{"$f":"Y256","v":2731641.1609078487}]
[null,null,"Tax Dep",null,{"$f":"-$D256*Assumptions!J$17*INDEX('DATA (Nominal)'!$B$343:$BX$343,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1547929.9911811145},{"$f":"-$D256*Assumptions!K$17*INDEX('DATA (Nominal)'!$B$343:$BX$343,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2476687.9858897831},{"$f":"-$D256*Assumptions!L$17*INDEX('DATA (Nominal)'!$B$343:$BX$343,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1486012.7915338697},{"$f":"-$D256*Assumptions!M$17*INDEX('DATA (Nominal)'!$B$343:$BX$343,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":891607.67492032191},{"$f":"-$D256*Assumptions!N$17*INDEX('DATA (Nominal)'!$B$343:$BX$343,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":891607.67492032191},{"$f":"-$D256*Assumptions!O$17*INDEX('DATA (Nominal)'!$B$343:$BX$343,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":445803.83746016095},{"$f":"-$D256*Assumptions!P$17*INDEX('DATA (Nominal)'!$B$343:$BX$343,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D256*Assumptions!Q$17*INDEX('DATA (Nominal)'!$B$343:$BX$343,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D256*Assumptions!R$17*INDEX('DATA (Nominal)'!$B$343:$BX$343,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D256*Assumptions!S$17*INDEX('DATA (Nominal)'!$B$343:$BX$343,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D256*Assumptions!T$17*INDEX('DATA (Nominal)'!$B$343:$BX$343,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D256*Assumptions!U$17*INDEX('DATA (Nominal)'!$B$343:$BX$343,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D256*Assumptions!V$17*INDEX('DATA (Nominal)'!$B$343:$BX$343,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D256*Assumptions!W$17*INDEX('DATA (Nominal)'!$B$343:$BX$343,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D256*Assumptions!X$17*INDEX('DATA (Nominal)'!$B$343:$BX$343,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D256*Assumptions!Y$17*INDEX('DATA (Nominal)'!$B$343:$BX$343,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D256*Assumptions!Z$17*INDEX('DATA (Nominal)'!$B$343:$BX$343,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D256*Assumptions!AA$17*INDEX('DATA (Nominal)'!$B$343:$BX$343,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D256*Assumptions!AB$17*INDEX('DATA (Nominal)'!$B$343:$BX$343,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D256*Assumptions!AC$17*INDEX('DATA (Nominal)'!$B$343:$BX$343,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E268*Federal_Tax_Rate","v":325065.29814803402},520104.47703685443,312062.68622211262,187237.61173326761,187237.61173326761,93618.805866633804,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dep. Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E269:X269)","v":1318669.302043905},{"$f":"D270/D274","v":0.14482165383746645}]
[null,null,"ITC Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E253:X253)","v":2529297.3712109709},{"$f":"D271/D274","v":0.27777777777777773}]
[null,{"$f":"Assumptions!F17","v":0.73499999999999999},"Debt",{"$f":"(D274-D270-D271)*$B272","v":3864265.3393818955},{"$f":"D272/D274","v":0.42438941776279543}]
[null,{"$f":"1-B272","v":0.26500000000000001},"Equity",{"$f":"(D274-D270-D271)*$B273","v":1393238.5237227243},{"$f":"D273/D274","v":0.15301115062196027}]
[null,null,"Total",{"$f":"-D256","v":9105470.5363594964}]
[null,null,"Check",{"$f":"SUM(D270:D273)-D274","v":0}]
[]
[]
[null,null,"Solar Photovoltaic Fixed Array (5 MW AC) + Storage"]
[null,null,"MWh",null,{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$19:$BX$19,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":12034.754758988021},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$19:$BX$19,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":12034.754758988021},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$19:$BX$19,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":12034.754758988021},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$19:$BX$19,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":12034.754758988021},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$19:$BX$19,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":12034.754758988021},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$19:$BX$19,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":12034.754758988021},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$19:$BX$19,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":12034.754758988021},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$19:$BX$19,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":12034.754758988021},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$19:$BX$19,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":12034.754758988021},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$19:$BX$19,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":12034.754758988021},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$19:$BX$19,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":12034.754758988021},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$19:$BX$19,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":12034.754758988021},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$19:$BX$19,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":12034.754758988021},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$19:$BX$19,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":12034.754758988021},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$19:$BX$19,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":12034.754758988021},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$19:$BX$19,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":12034.754758988021},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$19:$BX$19,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":12034.754758988021},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$19:$BX$19,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":12034.754758988021},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$19:$BX$19,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":12034.754758988021},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$19:$BX$19,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":12034.754758988021}]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"PPA_SOLAR_PV_Fixed_Array","v":60.996988203643824},{"$f":"E280","v":60.996988203643824},{"$f":"F280","v":60.996988203643824},{"$f":"G280","v":60.996988203643824},{"$f":"H280","v":60.996988203643824},{"$f":"I280","v":60.996988203643824},{"$f":"J280","v":60.996988203643824},{"$f":"K280","v":60.996988203643824},{"$f":"L280","v":60.996988203643824},{"$f":"M280","v":60.996988203643824},{"$f":"N280","v":60.996988203643824},{"$f":"O280","v":60.996988203643824},{"$f":"P280","v":60.996988203643824},{"$f":"Q280","v":60.996988203643824},{"$f":"R280","v":60.996988203643824},{"$f":"S280","v":60.996988203643824},{"$f":"T280","v":60.996988203643824},{"$f":"U280","v":60.996988203643824},{"$f":"V280","v":60.996988203643824},{"$f":"W280","v":60.996988203643824}]
[null,null,"Capacity Payment ($/kW-month)",null,{"$f":"INDEX('PPA Summary'!$49:$67,MATCH($C278,'PPA Summary'!$D$49:$D$67,0),MATCH($B$1,'PPA Summary'!$48:$48,0))","v":13.907549138187541},{"$f":"E281","v":13.907549138187541},13.907549138187541,13.907549138187541,13.907549138187541,13.907549138187541,13.907549138187541,13.907549138187541,13.907549138187541,13.907549138187541,13.907549138187541,13.907549138187541,13.907549138187541,13.907549138187541,13.907549138187541,13.907549138187541,13.907549138187541,13.907549138187541,13.907549138187541,13.907549138187541]
[null,null,"Revenue",null,{"$f":"E280*E279+E281*12*'Resource Options'!$E$18*1000","v":1568536.7423589912},{"$f":"F280*F279+F281*12*'Resource Options'!$E$18*1000","v":1568536.7423589912},{"$f":"G280*G279+G281*12*'Resource Options'!$E$18*1000","v":1568536.7423589912},{"$f":"H280*H279+H281*12*'Resource Options'!$E$18*1000","v":1568536.7423589912},{"$f":"I280*I279+I281*12*'Resource Options'!$E$18*1000","v":1568536.7423589912},{"$f":"J280*J279+J281*12*'Resource Options'!$E$18*1000","v":1568536.7423589912},{"$f":"K280*K279+K281*12*'Resource Options'!$E$18*1000","v":1568536.7423589912},{"$f":"L280*L279+L281*12*'Resource Options'!$E$18*1000","v":1568536.7423589912},{"$f":"M280*M279+M281*12*'Resource Options'!$E$18*1000","v":1568536.7423589912},{"$f":"N280*N279+N281*12*'Resource Options'!$E$18*1000","v":1568536.7423589912},{"$f":"O280*O279+O281*12*'Resource Options'!$E$18*1000","v":1568536.7423589912},{"$f":"P280*P279+P281*12*'Resource Options'!$E$18*1000","v":1568536.7423589912},{"$f":"Q280*Q279+Q281*12*'Resource Options'!$E$18*1000","v":1568536.7423589912},{"$f":"R280*R279+R281*12*'Resource Options'!$E$18*1000","v":1568536.7423589912},{"$f":"S280*S279+S281*12*'Resource Options'!$E$18*1000","v":1568536.7423589912},{"$f":"T280*T279+T281*12*'Resource Options'!$E$18*1000","v":1568536.7423589912},{"$f":"U280*U279+U281*12*'Resource Options'!$E$18*1000","v":1568536.7423589912},{"$f":"V280*V279+V281*12*'Resource Options'!$E$18*1000","v":1568536.7423589912},{"$f":"W280*W279+W281*12*'Resource Options'!$E$18*1000","v":1568536.7423589912},{"$f":"X280*X279+X281*12*'Resource Options'!$E$18*1000","v":1568536.7423589912}]
[]
[null,null,"Solar Fixed O&M",null,{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$194:$BX$194,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":107254.10836720598},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$194:$BX$194,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":106076.47205447436},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$194:$BX$194,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":104802.91271825023},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$194:$BX$194,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":103395.82583434808},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$194:$BX$194,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":101885.9107682465},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$194:$BX$194,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":100269.15378062968},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$194:$BX$194,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":101797.12399487884},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$194:$BX$194,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":103345.57753384675},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$194:$BX$194,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":104914.68547918549},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$194:$BX$194,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":106504.61673846902},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$194:$BX$194,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":108115.53786781228},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$194:$BX$194,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":109747.61288780109},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$194:$BX$194,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":111401.00309252481},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$194:$BX$194,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":113075.8668514961},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$194:$BX$194,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":114772.35940423753},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$194:$BX$194,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":116490.63264730778},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$194:$BX$194,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":118230.83491353328},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$194:$BX$194,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":119993.11074320595},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$194:$BX$194,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":121777.60064699937},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$194:$BX$194,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":123584.4408603506}]
[null,null,"Storage Fixed O&M",null,{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$195:$BX$195,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":68092.286200557457},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$195:$BX$195,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":66643.738450199293},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$195:$BX$195,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":65433.813680514337},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$195:$BX$195,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":63770.985322550747},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$195:$BX$195,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":62707.905761822396},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$195:$BX$195,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":61567.185543525877},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$195:$BX$195,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":62166.419680505096},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$195:$BX$195,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":62730.256660660547},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$195:$BX$195,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":63288.813920817702},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$195:$BX$195,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":63841.586256197981},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$195:$BX$195,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":64388.0487883971},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$195:$BX$195,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":64927.656344265131},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$195:$BX$195,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":65459.842816977616},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$195:$BX$195,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":65984.0205088191},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$195:$BX$195,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":66499.579455178158},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$195:$BX$195,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":67005.886729250531},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$195:$BX$195,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":67502.285726925897},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$195:$BX$195,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":67988.095431321897},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$195:$BX$195,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":68462.609656419707},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$195:$BX$195,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":68925.096269233094}]
[null,null,"Solar Variable O&M",null,{"$f":"E279*INDEX('DATA (Nominal)'!$B$117:$BX$117,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F279*INDEX('DATA (Nominal)'!$B$117:$BX$117,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G279*INDEX('DATA (Nominal)'!$B$117:$BX$117,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H279*INDEX('DATA (Nominal)'!$B$117:$BX$117,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I279*INDEX('DATA (Nominal)'!$B$117:$BX$117,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J279*INDEX('DATA (Nominal)'!$B$117:$BX$117,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K279*INDEX('DATA (Nominal)'!$B$117:$BX$117,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L279*INDEX('DATA (Nominal)'!$B$117:$BX$117,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M279*INDEX('DATA (Nominal)'!$B$117:$BX$117,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N279*INDEX('DATA (Nominal)'!$B$117:$BX$117,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O279*INDEX('DATA (Nominal)'!$B$117:$BX$117,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P279*INDEX('DATA (Nominal)'!$B$117:$BX$117,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q279*INDEX('DATA (Nominal)'!$B$117:$BX$117,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R279*INDEX('DATA (Nominal)'!$B$117:$BX$117,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S279*INDEX('DATA (Nominal)'!$B$117:$BX$117,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T279*INDEX('DATA (Nominal)'!$B$117:$BX$117,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U279*INDEX('DATA (Nominal)'!$B$117:$BX$117,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V279*INDEX('DATA (Nominal)'!$B$117:$BX$117,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W279*INDEX('DATA (Nominal)'!$B$117:$BX$117,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X279*INDEX('DATA (Nominal)'!$B$117:$BX$117,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"B&O Tax",null,{"$f":"E279*E280*INDEX('DATA (Nominal)'!$B$329:$BX$329,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2018.7304336862812},{"$f":"F279*F280*INDEX('DATA (Nominal)'!$B$329:$BX$329,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2018.7304336862812},{"$f":"G279*G280*INDEX('DATA (Nominal)'!$B$329:$BX$329,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2018.7304336862812},{"$f":"H279*H280*INDEX('DATA (Nominal)'!$B$329:$BX$329,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2018.7304336862812},{"$f":"I279*I280*INDEX('DATA (Nominal)'!$B$329:$BX$329,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2018.7304336862812},{"$f":"J279*J280*INDEX('DATA (Nominal)'!$B$329:$BX$329,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2018.7304336862812},{"$f":"K279*K280*INDEX('DATA (Nominal)'!$B$329:$BX$329,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2018.7304336862812},{"$f":"L279*L280*INDEX('DATA (Nominal)'!$B$329:$BX$329,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2018.7304336862812},{"$f":"M279*M280*INDEX('DATA (Nominal)'!$B$329:$BX$329,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2018.7304336862812},{"$f":"N279*N280*INDEX('DATA (Nominal)'!$B$329:$BX$329,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2018.7304336862812},{"$f":"O279*O280*INDEX('DATA (Nominal)'!$B$329:$BX$329,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2018.7304336862812},{"$f":"P279*P280*INDEX('DATA (Nominal)'!$B$329:$BX$329,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2018.7304336862812},{"$f":"Q279*Q280*INDEX('DATA (Nominal)'!$B$329:$BX$329,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2018.7304336862812},{"$f":"R279*R280*INDEX('DATA (Nominal)'!$B$329:$BX$329,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2018.7304336862812},{"$f":"S279*S280*INDEX('DATA (Nominal)'!$B$329:$BX$329,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2018.7304336862812},{"$f":"T279*T280*INDEX('DATA (Nominal)'!$B$329:$BX$329,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2018.7304336862812},{"$f":"U279*U280*INDEX('DATA (Nominal)'!$B$329:$BX$329,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2018.7304336862812},{"$f":"V279*V280*INDEX('DATA (Nominal)'!$B$329:$BX$329,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2018.7304336862812},{"$f":"W279*W280*INDEX('DATA (Nominal)'!$B$329:$BX$329,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2018.7304336862812},{"$f":"X279*X280*INDEX('DATA (Nominal)'!$B$329:$BX$329,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2018.7304336862812}]
[null,null,"Property Tax",null,{"$f":"D310*Property_Tax_Rate","v":182425.3900097911},{"$f":"E310*Property_Tax_Rate","v":172260.73484648045},162662.44938962063,153598.97579103752,145040.514590709,136958.92674022089,129327.64108542936,122121.56700414473,115317.01191160174,{"$f":"M310*Property_Tax_Rate","v":108891.60336248529},{"$f":"N310*Property_Tax_Rate","v":102824.21549339395},{"$f":"O310*Property_Tax_Rate","v":141761.83184661376},130011.50666324602,119235.13998560837,109352.00254399284,100288.05653957993,91975.401003193518,84351.763127044091,77360.031758860219,70947.829563661406]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E284:E288)","v":359790.51501124084},{"$f":"SUM(F284:F288)","v":346999.67578484036},{"$f":"SUM(G284:G288)","v":334917.9062220715},322784.51738162263,311653.06155446416,300813.99649806274,295309.9151944996,290216.13163233834,285539.24174529122,281256.53679083858,{"$f":"SUM(O284:O288)","v":277346.53258328961},{"$f":"SUM(P284:P288)","v":318455.83151236631},308891.08300643472,300313.75777960988,292642.67183709482,285803.30634982453,279727.25207733898,274351.69973525824,269618.9724959656,265476.09712693142]
[null,null,"     Storage Reinvestment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('DATA (Nominal)'!$B$72:$BX$72,1,MATCH($O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*(1+AFUDC!$D$18)*0.5*'Resource Options'!$D$18/1000","v":4320004.8266115915}]
[]
[null,null,"EBITDA",null,{"$f":"E282-E289","v":1208746.2273477502},{"$f":"F282-F289","v":1221537.0665741507},1233618.8361369197,1245752.2249773685,1256883.6808045269,1267722.7458609284,1273226.8271644916,1278320.6107266529,1282997.5006136999,1287280.2055681525,{"$f":"O282-O289","v":1291190.2097757016},{"$f":"P282-P289","v":1250080.910846625},1259645.6593525563,1268222.9845793813,1275894.0705218962,1282733.4360091668,1288809.4902816522,1294185.0426237329,1298917.7698630255,1303060.6452320598]
[null,null,"Before Tax Earnings",null,{"$f":"E292-E311-E300","v":-2318292.1306014326},{"$f":"F292-F311-F300","v":-4154028.4177977243},-2144274.9014090081,-927676.47037165437,-902205.35303979274,16916.764392007899,931535.95692978054,953467.96433425904,975909.18037495064,{"$f":"N292-N311-N300","v":998933.24942149839},{"$f":"O292-O311-O300","v":225358.50199503877},{"$f":"P292-P311-P300","v":-222441.44339919882},{"$f":"Q292-Q311-Q300","v":125393.43439935759},387863.95897144533,589827.44003132638,638938.7805803325,689611.76854294888,934882.10138805932,1181967.746062953,{"$f":"X292-X311-X300","v":1238478.1861690707}]
[null,null,"ITC",null,{"$f":"-$D297*INDEX('DATA (Nominal)'!$B$254:$BX$254,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":5472761.7002937328}]
[null,null,"Federal Tax",null,{"$f":"E293*Federal_Tax_Rate-E294","v":-5959603.0477200337},{"$f":"F293*Federal_Tax_Rate-F294","v":-872345.96773752209},{"$f":"G293*Federal_Tax_Rate-G294","v":-450297.72929589165},{"$f":"H293*Federal_Tax_Rate-H294","v":-194812.05877804742},{"$f":"I293*Federal_Tax_Rate-I294","v":-189463.12413835648},{"$f":"J293*Federal_Tax_Rate-J294","v":3552.5205223216585},{"$f":"K293*Federal_Tax_Rate-K294","v":195622.55095525392},{"$f":"L293*Federal_Tax_Rate-L294","v":200228.27251019439},{"$f":"M293*Federal_Tax_Rate-M294","v":204940.92787873963},{"$f":"N293*Federal_Tax_Rate-N294","v":209775.98237851466},{"$f":"O293*Federal_Tax_Rate-O294","v":47325.285418958141},{"$f":"P293*Federal_Tax_Rate-P294","v":-46712.703113831747},{"$f":"Q293*Federal_Tax_Rate-Q294","v":26332.621223865091},{"$f":"R293*Federal_Tax_Rate-R294","v":81451.431384003517},{"$f":"S293*Federal_Tax_Rate-S294","v":123863.76240657853},{"$f":"T293*Federal_Tax_Rate-T294","v":134177.14392186981},{"$f":"U293*Federal_Tax_Rate-U294","v":144818.47139401926},{"$f":"V293*Federal_Tax_Rate-V294","v":196325.24129149245},{"$f":"W293*Federal_Tax_Rate-W294","v":248213.22667322014},{"$f":"X293*Federal_Tax_Rate-X294","v":260080.41909550483}]
[]
[null,{"$f":"IRR(D297:Y297,0.1)","v":7.499999115519973E-2},"Free Cash Flow",{"$f":"SUM(D306:D307)","v":-18242539.000979111},{"$f":"E292-E295","v":7168349.2750677839},2093883.0343116727,1683916.5654328114,1440564.2837554158,1446346.8049428833,1264170.2253386069,1077604.2762092378,{"$f":"L292-L295","v":1078092.3382164584},{"$f":"M292-M295","v":1078056.5727349604},1077504.2231896378,{"$f":"O292-O295-O290","v":-3076139.9022548478},{"$f":"P292-P295","v":1296793.6139604568},{"$f":"Q292-Q295","v":1233313.0381286913},1186771.5531953778,1152030.3081153177,1148556.292087297,1143991.018887633,1097859.8013322405,1050704.5431898055,1042980.226136555,{"$f":"D297*-0.3","v":5472761.7002937328}]
[null,{"$f":"IRR(D298:Y298,0.1)","v":0.12412640471792091},"ROE",{"$f":"-D316","v":-2791311.8828057991},{"$f":"E297-E300-E303-E312-E294","v":396488.5377986189},404028.81193526753,410867.87415077654,417598.91113000363,423381.43231747113,428767.3417056615,429763.88156875904,430251.94357597979,430216.17809448164,{"$f":"N297-N300-N303-N312-N294","v":429663.82854915911},{"$f":"O297-O300-O303-O312-O294+O290","v":45174.623081185855},{"$f":"P297-P300-P303-P312-P294","v":5532.5212583352695},{"$f":"Q297-Q300-Q303-Q312-Q294","v":5528.8003473524877},{"$f":"R297-R300-R303-R312-R294","v":4329.2220731889829},1975.0531782359903,-1498.9628497847734,-6064.2360494487366,-11698.000358253572,-18383.021284508519,-26107.338337759022,{"$f":"Y297","v":5472761.7002937328}]
[]
[null,null,"Interest",null,{"$f":"D304*Debt_Rate","v":425806.72778273368},413594.87610555778,400711.37258613709,387119.27637314831,372779.61486844515,357651.27198098326,341690.87023471104,324852.64639239386,307088.32023874921,288346.95614665409,448675.81825093093,414553.17220864492,378553.78063403309,340574.42252281762,300506.19971548533,258234.22465374976,213637.29096361873,166587.52592053049,116950.02380007239,{"$f":"W304*Debt_Rate","v":64582.459062989095}]
[null,null,"Initial Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$D315)","v":647840.39464047865},647840.39464047865,647840.39464047865,647840.39464047865,647840.39464047865,647840.39464047865,647840.39464047865,647840.39464047865,647840.39464047865,647840.39464047865,647840.39464047865,647840.39464047865,647840.39464047865,647840.39464047865,647840.39464047865,647840.39464047865,647840.39464047865,647840.39464047865,647840.39464047865,647840.39464047865]
[null,null,"Storage Refresh Mortgage Payment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-PMT(Debt_Rate,10,$O290)*$B315","v":421247.16983383527},421247.16983383527,421247.16983383527,421247.16983383527,421247.16983383527,421247.16983383527,421247.16983383527,421247.16983383527,421247.16983383527,421247.16983383527]
[null,null,"Sinking Fund",null,{"$f":"E302+E301-E300","v":222033.66685774497},{"$f":"F302+F301-F300","v":234245.51853492088},{"$f":"G302+G301-G300","v":247129.02205434156},{"$f":"H302+H301-H300","v":260721.11826733034},{"$f":"I302+I301-I300","v":275060.77977203351},{"$f":"J302+J301-J300","v":290189.12265949539},{"$f":"K302+K301-K300","v":306149.52440576762},{"$f":"L302+L301-L300","v":322987.7482480848},{"$f":"M302+M301-M300","v":340752.07440172945},{"$f":"N302+N301-N300","v":359493.43849382456},{"$f":"O302+O301-O300","v":620411.74622338312},{"$f":"P302+P301-P300","v":654534.39226566907},{"$f":"Q302+Q301-Q300","v":690533.78384028096},{"$f":"R302+R301-R300","v":728513.14195149636},{"$f":"S302+S301-S300","v":768581.36475882865},{"$f":"T302+T301-T300","v":810853.33982056426},{"$f":"U302+U301-U300","v":855450.2735106952},{"$f":"V302+V301-V300","v":902500.03855378344},{"$f":"W302+W301-W300","v":952137.54067424161},{"$f":"X302+X301-X300","v":1004505.1054113249}]
[null,null,"Mortgage Balance",{"$f":"D315","v":7741940.5051406128},{"$f":"D304-E303+(F290*$B$76)","v":7519906.8382828683},{"$f":"E304-F303+(G290*$B$76)","v":7285661.3197479472},{"$f":"F304-G303+(H290*$B$76)","v":7038532.2976936055},{"$f":"G304-H303+(I290*$B$76)","v":6777811.1794262752},{"$f":"H304-I303+(J290*$B$76)","v":6502750.3996542413},{"$f":"I304-J303+(K290*$B$76)","v":6212561.2769947462},{"$f":"J304-K303+(L290*$B$76)","v":5906411.752588979},{"$f":"K304-L303+(M290*$B$76)","v":5583424.0043408945},{"$f":"L304-M303+(N290*$B$76)","v":5242671.9299391648},{"$f":"M304-N303+(O290*$B$76)","v":8157742.1500169262},{"$f":"N304-O303+(P290*$B$76)","v":7537330.4037935436},{"$f":"O304-P303+(Q290*$B$76)","v":6882796.0115278745},{"$f":"P304-Q303+(R290*$B$76)","v":6192262.2276875935},{"$f":"Q304-R303+(S290*$B$76)","v":5463749.0857360968},{"$f":"R304-S303+(T290*$B$76)","v":4695167.7209772682},{"$f":"S304-T303+(U290*$B$76)","v":3884314.3811567039},{"$f":"T304-U303+(V290*$B$76)","v":3028864.107646009},{"$f":"U304-V303+(W290*$B$76)","v":2126364.0690922253},{"$f":"V304-W303+(X290*$B$76)","v":1174226.5284179836},{"$f":"W304-X303+(Y290*$B$76)","v":169721.42300665868}]
[]
[null,null,"Solar Depr",{"$f":"-INDEX('DATA (Nominal)'!$B$71:$BX$71,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*(1+AFUDC!$C$18)*'Resource Options'!$E$18/1000","v":-9105470.5363594964},{"$f":"-$D306/25","v":364218.82145437988},364218.82145437988,364218.82145437988,364218.82145437988,364218.82145437988,364218.82145437988,364218.82145437988,364218.82145437988,364218.82145437988,364218.82145437988,364218.82145437988,364218.82145437988,364218.82145437988,364218.82145437988,364218.82145437988,364218.82145437988,364218.82145437988,364218.82145437988,364218.82145437988,364218.82145437988]
[null,null,"Storage Depr",{"$f":"-INDEX('DATA (Nominal)'!$B$72:$BX$72,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*(1+AFUDC!$D$18)*'Resource Options'!$D$18/1000","v":-9137068.4646196142},{"$f":"-$D307/10","v":913706.8464619614},913706.8464619614,913706.8464619614,913706.8464619614,913706.8464619614,913706.8464619614,913706.8464619614,913706.8464619614,913706.8464619614,913706.8464619614,{"$f":"$O290/10","v":432000.48266115913},432000.48266115913,432000.48266115913,432000.48266115913,432000.48266115913,432000.48266115913,432000.48266115913,432000.48266115913,432000.48266115913,432000.48266115913]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E306:E307)","v":1277925.6679163412},{"$f":"SUM($E306:F307)","v":2555851.3358326824},{"$f":"SUM($E306:G307)","v":3833777.0037490241},{"$f":"SUM($E306:H307)","v":5111702.6716653649},{"$f":"SUM($E306:I307)","v":6389628.3395817056},{"$f":"SUM($E306:J307)","v":7667554.0074980464},{"$f":"SUM($E306:K307)","v":8945479.6754143871},{"$f":"SUM($E306:L307)","v":10223405.343330728},{"$f":"SUM($E306:M307)","v":11501331.011247069},{"$f":"SUM($E306:N307)","v":12779256.679163409},{"$f":"SUM($E306:O307)","v":13575475.983278949},{"$f":"SUM($E306:P307)","v":14371695.287394488},{"$f":"SUM($E306:Q307)","v":15167914.591510028},{"$f":"SUM($E306:R307)","v":15964133.895625567},{"$f":"SUM($E306:S307)","v":16760353.199741106},{"$f":"SUM($E306:T307)","v":17556572.503856644},{"$f":"SUM($E306:U307)","v":18352791.807972178},{"$f":"SUM($E306:V307)","v":19149011.112087715},{"$f":"SUM($E306:W307)","v":19945230.416203249},{"$f":"SUM($E306:X307)","v":20741449.720318787}]
[null,null,"End Year Book Value",null,{"$f":"-$D297-E308","v":16964613.333062768},{"$f":"-$D297-F308","v":15686687.665146429},14408761.997230086,{"$f":"-$D297-H308","v":13130836.329313746},{"$f":"-$D297-I308","v":11852910.661397405},10574984.993481064,9297059.3255647235,8019133.6576483827,{"$f":"-$D297-M308","v":6741207.989732042},{"$f":"-$D297-N308","v":5463282.3218157012},{"$f":"-$D297-O308+$O290","v":8987067.8443117533},{"$f":"-$D297-P308+$O290","v":8190848.5401962139},{"$f":"-$D297-Q308+$O290","v":7394629.2360806745},{"$f":"-$D297-R308+$O290","v":6598409.931965135},{"$f":"-$D297-S308+$O290","v":5802190.6278495956},{"$f":"-$D297-T308+$O290","v":5005971.3237340581},{"$f":"-$D297-U308+$O290","v":4209752.0196185242},{"$f":"-$D297-V308+$O290","v":3413532.7155029867},{"$f":"-$D297-W308+$O290","v":2617313.4113874529},{"$f":"-$D297-X308+$O290","v":1821094.1072719153}]
[null,null,"Prop. Tax Value",{"$f":"-D297","v":18242539.000979111},{"$f":"D310/(($D310/$Y310)^(1/21))","v":17226073.484648045},{"$f":"E310/(($D310/$Y310)^(1/21))","v":16266244.938962061},{"$f":"F310/(($D310/$Y310)^(1/21))","v":15359897.579103753},{"$f":"G310/(($D310/$Y310)^(1/21))","v":14504051.4590709},{"$f":"H310/(($D310/$Y310)^(1/21))","v":13695892.67402209},{"$f":"I310/(($D310/$Y310)^(1/21))","v":12932764.108542936},{"$f":"J310/(($D310/$Y310)^(1/21))","v":12212156.700414473},{"$f":"K310/(($D310/$Y310)^(1/21))","v":11531701.191160174},{"$f":"L310/(($D310/$Y310)^(1/21))","v":10889160.336248528},{"$f":"M310/(($D310/$Y310)^(1/21))","v":10282421.549339395},{"$f":"(N310+O290)/(($D310/($Y310+O290))^(1/21))","v":14176183.184661375},{"$f":"O310/(($O310/$Y310)^(1/11))","v":13001150.666324602},{"$f":"P310/(($O310/$Y310)^(1/11))","v":11923513.998560837},{"$f":"Q310/(($O310/$Y310)^(1/11))","v":10935200.254399285},10028805.653957993,9197540.100319352,8435176.3127044085,7736003.1758860219,7094782.9563661404,6506712.0648096651,{"$f":"Y297","v":5472761.7002937328}]
[null,null,"Tax Dep",null,{"$f":"-$D297*Assumptions!J$18*INDEX('DATA (Nominal)'!$B$344:$BX$344,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3101231.6301664491},{"$f":"-$D297*Assumptions!K$18*INDEX('DATA (Nominal)'!$B$344:$BX$344,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4961970.6082663173},{"$f":"-$D297*Assumptions!L$18*INDEX('DATA (Nominal)'!$B$344:$BX$344,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2977182.3649597908},{"$f":"-$D297*Assumptions!M$18*INDEX('DATA (Nominal)'!$B$344:$BX$344,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1786309.4189758745},{"$f":"-$D297*Assumptions!N$18*INDEX('DATA (Nominal)'!$B$344:$BX$344,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1786309.4189758745},{"$f":"-$D297*Assumptions!O$18*INDEX('DATA (Nominal)'!$B$344:$BX$344,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":893154.70948793727},{"$f":"-$D297*Assumptions!P$18*INDEX('DATA (Nominal)'!$B$344:$BX$344,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D297*Assumptions!Q$18*INDEX('DATA (Nominal)'!$B$344:$BX$344,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D297*Assumptions!R$18*INDEX('DATA (Nominal)'!$B$344:$BX$344,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D297*Assumptions!S$18*INDEX('DATA (Nominal)'!$B$344:$BX$344,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"$O290*Assumptions!T$18","v":617155.88952973194},{"$f":"$O290*Assumptions!U$18","v":1057969.1820371789},{"$f":"$O290*Assumptions!V$18","v":755698.44431916566},{"$f":"$O290*Assumptions!W$18","v":539784.60308511835},{"$f":"$O290*Assumptions!X$18","v":385560.43077508453},{"$f":"$O290*Assumptions!Y$18","v":385560.43077508453},{"$f":"$O290*Assumptions!Z$18","v":385560.43077508453},{"$f":"$O290*Assumptions!AA$18","v":192715.41531514309},{"$f":"$O290*Assumptions!AB$18","v":0},{"$f":"$O290*Assumptions!AC$18","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E311*Federal_Tax_Rate","v":651258.64233495435},{"$f":"F311*Federal_Tax_Rate","v":1042013.8277359266},{"$f":"G311*Federal_Tax_Rate","v":625208.29664155608},{"$f":"H311*Federal_Tax_Rate","v":375124.97798493365},{"$f":"I311*Federal_Tax_Rate","v":375124.97798493365},{"$f":"J311*Federal_Tax_Rate","v":187562.48899246682},{"$f":"K311*Federal_Tax_Rate","v":0},{"$f":"L311*Federal_Tax_Rate","v":0},{"$f":"M311*Federal_Tax_Rate","v":0},{"$f":"N311*Federal_Tax_Rate","v":0},{"$f":"O311*Federal_Tax_Rate","v":129602.73680124371},{"$f":"P311*Federal_Tax_Rate","v":222173.52822780755},{"$f":"Q311*Federal_Tax_Rate","v":158696.67330702479},{"$f":"R311*Federal_Tax_Rate","v":113354.76664787484},{"$f":"S311*Federal_Tax_Rate","v":80967.690462767743},{"$f":"T311*Federal_Tax_Rate","v":80967.690462767743},{"$f":"U311*Federal_Tax_Rate","v":80967.690462767743},{"$f":"V311*Federal_Tax_Rate","v":40470.237216180045},{"$f":"W311*Federal_Tax_Rate","v":0},{"$f":"X311*Federal_Tax_Rate","v":0}]
[null,null,"Dep. Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E312:N312)","v":2641914.6683162781},{"$f":"D313/D317","v":0.14482165383746648}]
[null,null,"ITC Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E294:X294)","v":5067371.9447164191},{"$f":"D314/D317","v":0.27777777777777773}]
[null,{"$f":"Assumptions!F18","v":0.73499999999999999},"Debt",{"$f":"(D317-D313-D314)*$B315","v":7741940.5051406128},{"$f":"D315/D317","v":0.42438941776279543}]
[null,{"$f":"1-B315","v":0.26500000000000001},"Equity",{"$f":"(D317-D313-D314)*$B316","v":2791311.8828057991},{"$f":"D316/D317","v":0.15301115062196027}]
[null,null,"Total",{"$f":"-D297","v":18242539.000979111}]
[null,null,"Check",{"$f":"SUM(D313:D316)-D317","v":0}]
[]
[]
[null,null,"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)"]
[null,null,"MWh",null,{"$f":"'Resource Options'!$E$19*INDEX('DATA (Nominal)'!$B$20:$BX$20,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"E322","v":240695.09517976042},{"$f":"F322","v":240695.09517976042},240695.09517976042,240695.09517976042,240695.09517976042,240695.09517976042,240695.09517976042,240695.09517976042,240695.09517976042,240695.09517976042,240695.09517976042,240695.09517976042,240695.09517976042,240695.09517976042,240695.09517976042,240695.09517976042,240695.09517976042,240695.09517976042,240695.09517976042]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"INDEX('PPA Summary'!$3:$21,MATCH($C321,'PPA Summary'!$D$3:$D$21,0),MATCH(B$1,'PPA Summary'!$2:$2,0))","v":41.88590924588415},{"$f":"E323","v":41.88590924588415},{"$f":"F323","v":41.88590924588415},41.88590924588415,41.88590924588415,41.88590924588415,41.88590924588415,41.88590924588415,41.88590924588415,41.88590924588415,41.88590924588415,41.88590924588415,41.88590924588415,41.88590924588415,41.88590924588415,41.88590924588415,41.88590924588415,41.88590924588415,41.88590924588415,41.88590924588415]
[null,null,"Revenue",null,{"$f":"E323*E322","v":10081732.912628893},{"$f":"F323*F322","v":10081732.912628893},{"$f":"G323*G322","v":10081732.912628893},{"$f":"H323*H322","v":10081732.912628893},{"$f":"I323*I322","v":10081732.912628893},{"$f":"J323*J322","v":10081732.912628893},{"$f":"K323*K322","v":10081732.912628893},{"$f":"L323*L322","v":10081732.912628893},{"$f":"M323*M322","v":10081732.912628893},{"$f":"N323*N322","v":10081732.912628893},{"$f":"O323*O322","v":10081732.912628893},{"$f":"P323*P322","v":10081732.912628893},{"$f":"Q323*Q322","v":10081732.912628893},{"$f":"R323*R322","v":10081732.912628893},{"$f":"S323*S322","v":10081732.912628893},{"$f":"T323*T322","v":10081732.912628893},{"$f":"U323*U322","v":10081732.912628893},{"$f":"V323*V322","v":10081732.912628893},{"$f":"W323*W322","v":10081732.912628893},{"$f":"X323*X322","v":10081732.912628893}]
[]
[null,null,"Fixed O&M",null,{"$f":"'Resource Options'!$E$19*INDEX('DATA (Nominal)'!$B$196:$BX$196,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2154658.4270197633},{"$f":"'Resource Options'!$E$19*INDEX('DATA (Nominal)'!$B$196:$BX$196,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2131000.5546657792},{"$f":"'Resource Options'!$E$19*INDEX('DATA (Nominal)'!$B$196:$BX$196,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2105415.6572862766},{"$f":"'Resource Options'!$E$19*INDEX('DATA (Nominal)'!$B$196:$BX$196,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2077148.2868507428},{"$f":"'Resource Options'!$E$19*INDEX('DATA (Nominal)'!$B$196:$BX$196,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2046815.1716835233},{"$f":"'Resource Options'!$E$19*INDEX('DATA (Nominal)'!$B$196:$BX$196,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2014335.6786287213},{"$f":"'Resource Options'!$E$19*INDEX('DATA (Nominal)'!$B$196:$BX$196,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2045031.5088256907},{"$f":"'Resource Options'!$E$19*INDEX('DATA (Nominal)'!$B$196:$BX$196,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2076138.8343853145},{"$f":"'Resource Options'!$E$19*INDEX('DATA (Nominal)'!$B$196:$BX$196,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2107661.0922157797},{"$f":"'Resource Options'!$E$19*INDEX('DATA (Nominal)'!$B$196:$BX$196,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2139601.6755496007},{"$f":"'Resource Options'!$E$19*INDEX('DATA (Nominal)'!$B$196:$BX$196,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2171963.9303801572},{"$f":"'Resource Options'!$E$19*INDEX('DATA (Nominal)'!$B$196:$BX$196,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2204751.1517638615},{"$f":"'Resource Options'!$E$19*INDEX('DATA (Nominal)'!$B$196:$BX$196,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2237966.5799837573},{"$f":"'Resource Options'!$E$19*INDEX('DATA (Nominal)'!$B$196:$BX$196,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2271613.3965702332},{"$f":"'Resource Options'!$E$19*INDEX('DATA (Nominal)'!$B$196:$BX$196,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2305694.7201744146},{"$f":"'Resource Options'!$E$19*INDEX('DATA (Nominal)'!$B$196:$BX$196,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2340213.602289665},{"$f":"'Resource Options'!$E$19*INDEX('DATA (Nominal)'!$B$196:$BX$196,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2375173.0228165169},{"$f":"'Resource Options'!$E$19*INDEX('DATA (Nominal)'!$B$196:$BX$196,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2410575.8854661905},{"$f":"'Resource Options'!$E$19*INDEX('DATA (Nominal)'!$B$196:$BX$196,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2446425.0129977553},{"$f":"'Resource Options'!$E$19*INDEX('DATA (Nominal)'!$B$196:$BX$196,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2482723.1422838285}]
[null,null,"Variable O&M",null,{"$f":"E322*INDEX('DATA (Nominal)'!$B$118:$BX$118,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F322*INDEX('DATA (Nominal)'!$B$118:$BX$118,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G322*INDEX('DATA (Nominal)'!$B$118:$BX$118,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H322*INDEX('DATA (Nominal)'!$B$118:$BX$118,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I322*INDEX('DATA (Nominal)'!$B$118:$BX$118,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J322*INDEX('DATA (Nominal)'!$B$118:$BX$118,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K322*INDEX('DATA (Nominal)'!$B$118:$BX$118,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L322*INDEX('DATA (Nominal)'!$B$118:$BX$118,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M322*INDEX('DATA (Nominal)'!$B$118:$BX$118,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N322*INDEX('DATA (Nominal)'!$B$118:$BX$118,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O322*INDEX('DATA (Nominal)'!$B$118:$BX$118,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P322*INDEX('DATA (Nominal)'!$B$118:$BX$118,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q322*INDEX('DATA (Nominal)'!$B$118:$BX$118,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R322*INDEX('DATA (Nominal)'!$B$118:$BX$118,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S322*INDEX('DATA (Nominal)'!$B$118:$BX$118,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T322*INDEX('DATA (Nominal)'!$B$118:$BX$118,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U322*INDEX('DATA (Nominal)'!$B$118:$BX$118,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V322*INDEX('DATA (Nominal)'!$B$118:$BX$118,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W322*INDEX('DATA (Nominal)'!$B$118:$BX$118,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X322*INDEX('DATA (Nominal)'!$B$118:$BX$118,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"B&O Tax",null,{"$f":"E324*INDEX('DATA (Nominal)'!$B$330:$BX$330,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"F324*INDEX('DATA (Nominal)'!$B$330:$BX$330,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"G324*INDEX('DATA (Nominal)'!$B$330:$BX$330,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"H324*INDEX('DATA (Nominal)'!$B$330:$BX$330,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"I324*INDEX('DATA (Nominal)'!$B$330:$BX$330,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"J324*INDEX('DATA (Nominal)'!$B$330:$BX$330,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"K324*INDEX('DATA (Nominal)'!$B$330:$BX$330,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"L324*INDEX('DATA (Nominal)'!$B$330:$BX$330,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"M324*INDEX('DATA (Nominal)'!$B$330:$BX$330,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"N324*INDEX('DATA (Nominal)'!$B$330:$BX$330,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"O324*INDEX('DATA (Nominal)'!$B$330:$BX$330,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"P324*INDEX('DATA (Nominal)'!$B$330:$BX$330,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"Q324*INDEX('DATA (Nominal)'!$B$330:$BX$330,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"R324*INDEX('DATA (Nominal)'!$B$330:$BX$330,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"S324*INDEX('DATA (Nominal)'!$B$330:$BX$330,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"T324*INDEX('DATA (Nominal)'!$B$330:$BX$330,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"U324*INDEX('DATA (Nominal)'!$B$330:$BX$330,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"V324*INDEX('DATA (Nominal)'!$B$330:$BX$330,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"W324*INDEX('DATA (Nominal)'!$B$330:$BX$330,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"X324*INDEX('DATA (Nominal)'!$B$330:$BX$330,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452}]
[null,null,"Property Tax",null,{"$f":"D348*Property_Tax_Rate","v":1202609.3161229524},{"$f":"E348*Property_Tax_Rate","v":1135600.5023064185},{"$f":"F348*Property_Tax_Rate","v":1072325.3874300981},1012575.9315812965,956155.686731391,902879.15084161481,852571.15795775596,805066.30228848802,760208.39437377907,717849.94755533559,677851.69306066795,640082.12210643745,604417.05351558595,570739.22542663163,538937.90975272586,508908.54812286794,480552.40810829872,453776.25860379601,428492.06329656765,404616.69121491106]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E326:E329)","v":3384992.5086524449},{"$f":"SUM(F326:F329)","v":3294325.822481927},{"$f":"SUM(G326:G329)","v":3205465.8102261042},{"$f":"SUM(H326:H329)","v":3117448.9839417688},{"$f":"SUM(I326:I329)","v":3030695.6239246437},{"$f":"SUM(J326:J329)","v":2944939.5949800657},{"$f":"SUM(K326:K329)","v":2925327.4322931762},{"$f":"SUM(L326:L329)","v":2908929.9021835318},{"$f":"SUM(M326:M329)","v":2895594.2520992882},{"$f":"SUM(N326:N329)","v":2885176.3886146657},{"$f":"SUM(O326:O329)","v":2877540.3889505547},{"$f":"SUM(P326:P329)","v":2872558.0393800284},{"$f":"SUM(Q326:Q329)","v":2870108.3990090727},{"$f":"SUM(R326:R329)","v":2870077.387506594},{"$f":"SUM(S326:S329)","v":2872357.3954368699},{"$f":"SUM(T326:T329)","v":2876846.9159222622},{"$f":"SUM(U326:U329)","v":2883450.1964345449},{"$f":"SUM(V326:V329)","v":2892076.9095797157},{"$f":"SUM(W326:W329)","v":2902641.8418040522},{"$f":"SUM(X326:X329)","v":2915064.5990084689}]
[]
[null,null,"EBITDA",null,{"$f":"E324-E330","v":6696740.4039764479},{"$f":"F324-F330","v":6787407.0901469663},{"$f":"G324-G330","v":6876267.1024027886},6964283.9286871236,7051037.2887042491,7136793.3176488271,7156405.4803357162,7172803.010445361,7186138.6605296042,7196556.5240142271,7204192.5236783382,7209174.873248864,7211624.5136198197,7211655.5251222989,7209375.5171920229,7204885.996706631,7198282.7161943484,7189656.0030491771,7179091.070824841,7166668.3136204239]
[null,null,"Before Tax Earnings",null,{"$f":"E332-E349-E340","v":-16554678.641174177},{"$f":"F332-F349-F340","v":-28650122.360044349},{"$f":"G332-G349-G340","v":-15391940.614889644},{"$f":"H332-H349-H340","v":-7363686.5189320501},{"$f":"I332-I349-I340","v":-7182401.303921055},{"$f":"J332-J349-J340","v":-1108938.9562199693},{"$f":"K332-K349-K340","v":4903864.7361094467},{"$f":"L332-L349-L340","v":5031265.4816083936},{"$f":"M332-M349-M340","v":5161709.5239283508},{"$f":"N332-N349-N340","v":5295676.7412216514},{"$f":"O332-O349-O340","v":5433657.3091539182},{"$f":"P332-P349-P340","v":5576153.1782473484},{"$f":"Q332-Q349-Q340","v":5723679.5817149673},{"$f":"R332-R349-R340","v":5876766.5782844266},{"$f":"S332-S349-S340","v":6035960.6345998151},{"$f":"T332-T349-T340","v":6201826.2518935986},{"$f":"U332-U349-U340","v":6374947.6417383468},{"$f":"V332-V349-V340","v":6555930.4558198424},{"$f":"W332-W349-W340","v":6745403.5748196403},{"$f":"X332-X349-X340","v":6944020.9616566841}]
[null,null,"ITC",null,{"$f":"-$D337*INDEX('DATA (Nominal)'!$B$255:$BX$255,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":36078279.483688571}]
[null,null,"Federal Tax",null,{"$f":"E333*Federal_Tax_Rate-E334","v":-39554761.998335145},-6016525.6956093134,-3232307.5291268253,-1546374.1689757304,-1508304.2738234214,-232877.18080619356,1029811.5945829838,1056565.7511377626,1083959.0000249536,1112092.1156565468,1141068.0349223227,1170992.1674319431,1201972.7121601431,1234120.9814397295,1267551.7332659611,1302383.5128976556,1338739.0047650528,1376745.3957221669,1416534.7507121244,1458244.4019479037]
[]
[null,{"$f":"IRR(D337:Y337,0.1)","v":7.5000000647469589E-2},"Free Cash Flow",{"$f":"-(1+AFUDC!$C$19)*INDEX('DATA (Nominal)'!$B$73:$BX$73,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*'Resource Options'!$E$19/1000","v":-120260931.61229524},{"$f":"E332-E335","v":46251502.402311593},12803932.785756279,10108574.631529614,8510658.0976628549,8559341.5625276715,7369670.4984550206,6126593.8857527319,6116237.2593075987,6102179.6605046503,6084464.4083576798,6063124.4887560159,6038182.7058169208,6009651.8014596766,5977534.5436825696,5941823.7839260623,5902502.4838089757,5859543.7114292961,5812910.6073270105,5762556.3201127164,5708423.9116725205,{"$f":"D337*-0.3","v":36078279.483688571}]
[null,{"$f":"IRR(D338:Y338,0.1)","v":0.10667687536626214},"ROE",{"$f":"-D354","v":-18401263.520866174},{"$f":"E337-E340-E342-E350-E334","v":1609126.6360323206},1663847.3480302095,1716210.9592812662,1766927.4847011399,1815610.9495659564,1862414.6799582802,1855812.8617209662,1845456.2352758329,1831398.6364728846,1813683.3843259141,1792343.4647242501,1767401.6817851551,1738870.7774279108,1706753.5196508039,1671042.7598942965,1631721.4597772094,1588762.6873975303,1542129.5832952447,1491775.2960809511,1437642.8876407547,{"$f":"Y337","v":36078279.483688571}]
[]
[null,null,"Interest",null,{"$f":"D343*Debt_Rate","v":2807060.6710604341},2726556.0516470107,2641623.6781658493,2552020.0241432241,2457488.1691493546,2357757.0621308219,2252540.7442262699,2141537.5288369674,2024429.1366012536,1900879.7827925754,1770535.21452442,1633021.6950015158,1487944.9319048522,1334888.946837872,1173414.8825922078,1003059.7448130321,823335.07445600175,633725.54722933483,433687.49600520113,222647.35196374008]
[null,null,"Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$D353)","v":4270781.0240317658},4270781.0240317658,4270781.0240317658,4270781.0240317658,4270781.0240317658,4270781.0240317658,4270781.0240317658,4270781.0240317658,4270781.0240317658,4270781.0240317658,4270781.0240317658,4270781.0240317658,4270781.0240317658,4270781.0240317658,4270781.0240317658,4270781.0240317658,4270781.0240317658,4270781.0240317658,4270781.0240317658,4270781.0240317658]
[null,null,"Sinking Fund",null,{"$f":"E341-E340","v":1463720.3529713317},{"$f":"F341-F340","v":1544224.972384755},{"$f":"G341-G340","v":1629157.3458659165},{"$f":"H341-H340","v":1718760.9998885416},{"$f":"I341-I340","v":1813292.8548824112},{"$f":"J341-J340","v":1913023.9619009439},{"$f":"K341-K340","v":2018240.2798054959},{"$f":"L341-L340","v":2129243.4951947983},{"$f":"M341-M340","v":2246351.8874305123},{"$f":"N341-N340","v":2369901.2412391901},{"$f":"O341-O340","v":2500245.8095073458},{"$f":"P341-P340","v":2637759.3290302502},{"$f":"Q341-Q340","v":2782836.0921269134},{"$f":"R341-R340","v":2935892.0771938935},{"$f":"S341-S340","v":3097366.141439558},{"$f":"T341-T340","v":3267721.2792187338},{"$f":"U341-U340","v":3447445.9495757641},{"$f":"V341-V340","v":3637055.476802431},{"$f":"W341-W340","v":3837093.5280265645},{"$f":"X341-X340","v":4048133.6720680259}]
[null,null,"Mortgage Balance",{"$f":"D353","v":51037466.746553347},{"$f":"D343-E342","v":49573746.393582016},{"$f":"E343-F342","v":48029521.421197258},{"$f":"F343-G342","v":46400364.075331345},{"$f":"G343-H342","v":44681603.075442806},{"$f":"H343-I342","v":42868310.220560394},{"$f":"I343-J342","v":40955286.258659452},{"$f":"J343-K342","v":38937045.978853956},{"$f":"K343-L342","v":36807802.483659156},{"$f":"L343-M342","v":34561450.596228644},{"$f":"M343-N342","v":32191549.354989454},{"$f":"N343-O342","v":29691303.545482107},{"$f":"O343-P342","v":27053544.216451857},{"$f":"P343-Q342","v":24270708.124324944},{"$f":"Q343-R342","v":21334816.04713105},{"$f":"R343-S342","v":18237449.905691493},{"$f":"S343-T342","v":14969728.62647276},{"$f":"T343-U342","v":11522282.676896997},{"$f":"U343-V342","v":7885227.2000945657},{"$f":"V343-W342","v":4048133.6720680012},{"$f":"W343-X342","v":-2.4680048227310181E-8}]
[]
[null,null,"Book Depr",null,{"$f":"-$D337/25","v":4810437.2644918095},4810437.2644918095,4810437.2644918095,4810437.2644918095,4810437.2644918095,4810437.2644918095,4810437.2644918095,4810437.2644918095,4810437.2644918095,4810437.2644918095,4810437.2644918095,4810437.2644918095,4810437.2644918095,4810437.2644918095,4810437.2644918095,4810437.2644918095,4810437.2644918095,4810437.2644918095,4810437.2644918095,4810437.2644918095]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E345:E345)","v":4810437.2644918095},{"$f":"SUM($E345:F345)","v":9620874.5289836191},{"$f":"SUM($E345:G345)","v":14431311.793475429},{"$f":"SUM($E345:H345)","v":19241749.057967238},{"$f":"SUM($E345:I345)","v":24052186.32245905},{"$f":"SUM($E345:J345)","v":28862623.586950861},{"$f":"SUM($E345:K345)","v":33673060.851442672},{"$f":"SUM($E345:L345)","v":38483498.115934484},{"$f":"SUM($E345:M345)","v":43293935.380426295},{"$f":"SUM($E345:N345)","v":48104372.644918106},{"$f":"SUM($E345:O345)","v":52914809.909409918},{"$f":"SUM($E345:P345)","v":57725247.173901729},{"$f":"SUM($E345:Q345)","v":62535684.438393541},{"$f":"SUM($E345:R345)","v":67346121.702885345},{"$f":"SUM($E345:S345)","v":72156558.967377156},{"$f":"SUM($E345:T345)","v":76966996.231868967},{"$f":"SUM($E345:U345)","v":81777433.496360779},{"$f":"SUM($E345:V345)","v":86587870.76085259},{"$f":"SUM($E345:W345)","v":91398308.025344402},{"$f":"SUM($E345:X345)","v":96208745.289836213}]
[null,null,"End Year Book Value",null,{"$f":"-$D337-E346","v":115450494.34780343},{"$f":"-$D337-F346","v":110640057.08331162},{"$f":"-$D337-G346","v":105829619.81881981},{"$f":"-$D337-H346","v":101019182.55432799},{"$f":"-$D337-I346","v":96208745.289836198},{"$f":"-$D337-J346","v":91398308.025344372},{"$f":"-$D337-K346","v":86587870.760852575},{"$f":"-$D337-L346","v":81777433.496360749},{"$f":"-$D337-M346","v":76966996.231868953},{"$f":"-$D337-N346","v":72156558.967377126},{"$f":"-$D337-O346","v":67346121.70288533},{"$f":"-$D337-P346","v":62535684.438393511},{"$f":"-$D337-Q346","v":57725247.173901699},{"$f":"-$D337-R346","v":52914809.909409896},{"$f":"-$D337-S346","v":48104372.644918084},{"$f":"-$D337-T346","v":43293935.380426273},{"$f":"-$D337-U346","v":38483498.115934461},{"$f":"-$D337-V346","v":33673060.85144265},{"$f":"-$D337-W346","v":28862623.586950839},{"$f":"-$D337-X346","v":24052186.322459027}]
[null,null,"Prop. Tax Value",{"$f":"-D337","v":120260931.61229524},{"$f":"D348/(($D348/$Y348)^(1/21))","v":113560050.23064186},{"$f":"E348/(($D348/$Y348)^(1/21))","v":107232538.74300981},101257593.15812965,95615568.673139095,90287915.084161475,85257115.795775592,{"$f":"J348/(($D348/$Y348)^(1/21))","v":80506630.2288488},{"$f":"K348/(($D348/$Y348)^(1/21))","v":76020839.4373779},71784994.755533561,67785169.306066796,64008212.210643746,60441705.351558596,57073922.542663157,53893790.975272588,50890854.812286794,48055240.81082987,45377625.860379599,42849206.329656765,{"$f":"V348/(($D348/$Y348)^(1/21))","v":40461669.121491104},{"$f":"W348/(($D348/$Y348)^(1/21))","v":38207164.340496212},{"$f":"Y337","v":36078279.483688571}]
[null,null,"Tax Dep",null,{"$f":"-$D337*Assumptions!J$19*INDEX('DATA (Nominal)'!$B$345:$BX$345,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":20444358.374090191},{"$f":"-$D337*Assumptions!K$19*INDEX('DATA (Nominal)'!$B$345:$BX$345,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":32710973.398544304},{"$f":"-$D337*Assumptions!L$19*INDEX('DATA (Nominal)'!$B$345:$BX$345,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":19626584.039126582},{"$f":"-$D337*Assumptions!M$19*INDEX('DATA (Nominal)'!$B$345:$BX$345,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":11775950.423475949},{"$f":"-$D337*Assumptions!N$19*INDEX('DATA (Nominal)'!$B$345:$BX$345,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":11775950.423475949},{"$f":"-$D337*Assumptions!O$19*INDEX('DATA (Nominal)'!$B$345:$BX$345,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":5887975.2117379745},{"$f":"-$D337*Assumptions!P$19*INDEX('DATA (Nominal)'!$B$345:$BX$345,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D337*Assumptions!Q$19*INDEX('DATA (Nominal)'!$B$345:$BX$345,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D337*Assumptions!R$19*INDEX('DATA (Nominal)'!$B$345:$BX$345,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D337*Assumptions!S$19*INDEX('DATA (Nominal)'!$B$345:$BX$345,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D337*Assumptions!T$19*INDEX('DATA (Nominal)'!$B$345:$BX$345,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D337*Assumptions!U$19*INDEX('DATA (Nominal)'!$B$345:$BX$345,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D337*Assumptions!V$19*INDEX('DATA (Nominal)'!$B$345:$BX$345,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D337*Assumptions!W$19*INDEX('DATA (Nominal)'!$B$345:$BX$345,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D337*Assumptions!X$19*INDEX('DATA (Nominal)'!$B$345:$BX$345,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D337*Assumptions!Y$19*INDEX('DATA (Nominal)'!$B$345:$BX$345,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D337*Assumptions!Z$19*INDEX('DATA (Nominal)'!$B$345:$BX$345,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D337*Assumptions!AA$19*INDEX('DATA (Nominal)'!$B$345:$BX$345,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D337*Assumptions!AB$19*INDEX('DATA (Nominal)'!$B$345:$BX$345,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D337*Assumptions!AC$19*INDEX('DATA (Nominal)'!$B$345:$BX$345,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E349*Federal_Tax_Rate","v":4293315.2585589401},6869304.4136943035,4121582.6482165824,2472949.5889299493,2472949.5889299493,1236474.7944649747,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dep. Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E350:X350)","v":17416387.008127049},{"$f":"D351/D355","v":0.14482165383746645}]
[null,null,"ITC Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E334:X334)","v":33405814.336748675},{"$f":"D352/D355","v":0.27777777777777773}]
[null,{"$f":"Assumptions!F19","v":0.73499999999999999},"Debt",{"$f":"(D355-D351-D352)*$B353","v":51037466.746553347},{"$f":"D353/D355","v":0.42438941776279554}]
[null,{"$f":"1-B353","v":0.26500000000000001},"Equity",{"$f":"(D355-D351-D352)*$B354","v":18401263.520866174},{"$f":"D354/D355","v":0.1530111506219603}]
[null,null,"Total",{"$f":"-D337","v":120260931.61229524}]
[null,null,"Check",{"$f":"SUM(D351:D354)-D355","v":0}]
[]
[]
[null,null,"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"]
[null,null,"MWh",null,{"$f":"'Resource Options'!$E$20*INDEX('DATA (Nominal)'!$B$21:$BX$21,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":224865.02012218125},{"$f":"E360","v":224865.02012218125},{"$f":"F360","v":224865.02012218125},224865.02012218125,224865.02012218125,224865.02012218125,224865.02012218125,224865.02012218125,224865.02012218125,224865.02012218125,224865.02012218125,224865.02012218125,224865.02012218125,224865.02012218125,224865.02012218125,224865.02012218125,224865.02012218125,224865.02012218125,224865.02012218125,224865.02012218125]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"INDEX('PPA Summary'!$3:$21,MATCH($C359,'PPA Summary'!$D$3:$D$21,0),MATCH(B$1,'PPA Summary'!$2:$2,0))","v":50.199539441931194},{"$f":"E361","v":50.199539441931194},{"$f":"F361","v":50.199539441931194},50.199539441931194,50.199539441931194,50.199539441931194,50.199539441931194,50.199539441931194,50.199539441931194,50.199539441931194,50.199539441931194,50.199539441931194,50.199539441931194,50.199539441931194,50.199539441931194,50.199539441931194,50.199539441931194,50.199539441931194,50.199539441931194,50.199539441931194]
[null,null,"Revenue",null,{"$f":"E361*E360","v":11288120.446734089},{"$f":"F361*F360","v":11288120.446734089},{"$f":"G361*G360","v":11288120.446734089},{"$f":"H361*H360","v":11288120.446734089},{"$f":"I361*I360","v":11288120.446734089},{"$f":"J361*J360","v":11288120.446734089},{"$f":"K361*K360","v":11288120.446734089},{"$f":"L361*L360","v":11288120.446734089},{"$f":"M361*M360","v":11288120.446734089},{"$f":"N361*N360","v":11288120.446734089},{"$f":"O361*O360","v":11288120.446734089},{"$f":"P361*P360","v":11288120.446734089},{"$f":"Q361*Q360","v":11288120.446734089},{"$f":"R361*R360","v":11288120.446734089},{"$f":"S361*S360","v":11288120.446734089},{"$f":"T361*T360","v":11288120.446734089},{"$f":"U361*U360","v":11288120.446734089},{"$f":"V361*V360","v":11288120.446734089},{"$f":"W361*W360","v":11288120.446734089},{"$f":"X361*X360","v":11288120.446734089}]
[]
[null,null,"Fixed O&M",null,{"$f":"'Resource Options'!$E$20*INDEX('DATA (Nominal)'!$B$197:$BX$197,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2154658.4270197633},{"$f":"'Resource Options'!$E$20*INDEX('DATA (Nominal)'!$B$197:$BX$197,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2131000.5546657792},{"$f":"'Resource Options'!$E$20*INDEX('DATA (Nominal)'!$B$197:$BX$197,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2105415.6572862766},{"$f":"'Resource Options'!$E$20*INDEX('DATA (Nominal)'!$B$197:$BX$197,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2077148.2868507428},{"$f":"'Resource Options'!$E$20*INDEX('DATA (Nominal)'!$B$197:$BX$197,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2046815.1716835233},{"$f":"'Resource Options'!$E$20*INDEX('DATA (Nominal)'!$B$197:$BX$197,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2014335.6786287213},{"$f":"'Resource Options'!$E$20*INDEX('DATA (Nominal)'!$B$197:$BX$197,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2045031.5088256907},{"$f":"'Resource Options'!$E$20*INDEX('DATA (Nominal)'!$B$197:$BX$197,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2076138.8343853145},{"$f":"'Resource Options'!$E$20*INDEX('DATA (Nominal)'!$B$197:$BX$197,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2107661.0922157797},{"$f":"'Resource Options'!$E$20*INDEX('DATA (Nominal)'!$B$197:$BX$197,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2139601.6755496007},{"$f":"'Resource Options'!$E$20*INDEX('DATA (Nominal)'!$B$197:$BX$197,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2171963.9303801572},{"$f":"'Resource Options'!$E$20*INDEX('DATA (Nominal)'!$B$197:$BX$197,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2204751.1517638615},{"$f":"'Resource Options'!$E$20*INDEX('DATA (Nominal)'!$B$197:$BX$197,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2237966.5799837573},{"$f":"'Resource Options'!$E$20*INDEX('DATA (Nominal)'!$B$197:$BX$197,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2271613.3965702332},{"$f":"'Resource Options'!$E$20*INDEX('DATA (Nominal)'!$B$197:$BX$197,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2305694.7201744146},{"$f":"'Resource Options'!$E$20*INDEX('DATA (Nominal)'!$B$197:$BX$197,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2340213.602289665},{"$f":"'Resource Options'!$E$20*INDEX('DATA (Nominal)'!$B$197:$BX$197,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2375173.0228165169},{"$f":"'Resource Options'!$E$20*INDEX('DATA (Nominal)'!$B$197:$BX$197,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2410575.8854661905},{"$f":"'Resource Options'!$E$20*INDEX('DATA (Nominal)'!$B$197:$BX$197,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2446425.0129977553},{"$f":"'Resource Options'!$E$20*INDEX('DATA (Nominal)'!$B$197:$BX$197,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2482723.1422838285}]
[null,null,"Variable O&M",null,{"$f":"E360*INDEX('DATA (Nominal)'!$B$119:$BX$119,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F360*INDEX('DATA (Nominal)'!$B$119:$BX$119,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G360*INDEX('DATA (Nominal)'!$B$119:$BX$119,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H360*INDEX('DATA (Nominal)'!$B$119:$BX$119,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I360*INDEX('DATA (Nominal)'!$B$119:$BX$119,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J360*INDEX('DATA (Nominal)'!$B$119:$BX$119,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K360*INDEX('DATA (Nominal)'!$B$119:$BX$119,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L360*INDEX('DATA (Nominal)'!$B$119:$BX$119,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M360*INDEX('DATA (Nominal)'!$B$119:$BX$119,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N360*INDEX('DATA (Nominal)'!$B$119:$BX$119,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O360*INDEX('DATA (Nominal)'!$B$119:$BX$119,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P360*INDEX('DATA (Nominal)'!$B$119:$BX$119,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q360*INDEX('DATA (Nominal)'!$B$119:$BX$119,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R360*INDEX('DATA (Nominal)'!$B$119:$BX$119,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S360*INDEX('DATA (Nominal)'!$B$119:$BX$119,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T360*INDEX('DATA (Nominal)'!$B$119:$BX$119,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U360*INDEX('DATA (Nominal)'!$B$119:$BX$119,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V360*INDEX('DATA (Nominal)'!$B$119:$BX$119,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W360*INDEX('DATA (Nominal)'!$B$119:$BX$119,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X360*INDEX('DATA (Nominal)'!$B$119:$BX$119,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"B&O Tax",null,{"$f":"E362*INDEX('DATA (Nominal)'!$B$331:$BX$331,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F362*INDEX('DATA (Nominal)'!$B$331:$BX$331,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G362*INDEX('DATA (Nominal)'!$B$331:$BX$331,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H362*INDEX('DATA (Nominal)'!$B$331:$BX$331,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I362*INDEX('DATA (Nominal)'!$B$331:$BX$331,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J362*INDEX('DATA (Nominal)'!$B$331:$BX$331,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K362*INDEX('DATA (Nominal)'!$B$331:$BX$331,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L362*INDEX('DATA (Nominal)'!$B$331:$BX$331,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M362*INDEX('DATA (Nominal)'!$B$331:$BX$331,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N362*INDEX('DATA (Nominal)'!$B$331:$BX$331,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O362*INDEX('DATA (Nominal)'!$B$331:$BX$331,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P362*INDEX('DATA (Nominal)'!$B$331:$BX$331,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q362*INDEX('DATA (Nominal)'!$B$331:$BX$331,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R362*INDEX('DATA (Nominal)'!$B$331:$BX$331,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S362*INDEX('DATA (Nominal)'!$B$331:$BX$331,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T362*INDEX('DATA (Nominal)'!$B$331:$BX$331,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U362*INDEX('DATA (Nominal)'!$B$331:$BX$331,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V362*INDEX('DATA (Nominal)'!$B$331:$BX$331,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W362*INDEX('DATA (Nominal)'!$B$331:$BX$331,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X362*INDEX('DATA (Nominal)'!$B$331:$BX$331,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"Property Tax",null,{"$f":"D386*Property_Tax_Rate","v":1390662.3389616553},1313175.3009819663,1240005.8035630931,1170913.2754174974,1105670.5497743036,1044063.117486064,985888.42175205832,930955.19213927037,879082.81571139814,830100.74319825217,783847.92825311085,740172.29795438587,698930.25281068217,659986.19462533412,623212.08066810435,588487.00268822117,555696.78938460711,524733.63102627639,495495.72498870286,467886.94104073133]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E364:E367)","v":3545320.7659814185},{"$f":"SUM(F364:F367)","v":3444175.8556477455},{"$f":"SUM(G364:G367)","v":3345421.4608493699},{"$f":"SUM(H364:H367)","v":3248061.5622682404},{"$f":"SUM(I364:I367)","v":3152485.7214578269},{"$f":"SUM(J364:J367)","v":3058398.7961147851},{"$f":"SUM(K364:K367)","v":3030919.9305777489},{"$f":"SUM(L364:L367)","v":3007094.0265245847},{"$f":"SUM(M364:M367)","v":2986743.9079271778},{"$f":"SUM(N364:N367)","v":2969702.418747853},{"$f":"SUM(O364:O367)","v":2955811.8586332682},{"$f":"SUM(P364:P367)","v":2944923.4497182472},{"$f":"SUM(Q364:Q367)","v":2936896.8327944395},{"$f":"SUM(R364:R367)","v":2931599.5911955675},{"$f":"SUM(S364:S367)","v":2928906.8008425189},{"$f":"SUM(T364:T367)","v":2928700.6049778862},{"$f":"SUM(U364:U367)","v":2930869.8122011242},{"$f":"SUM(V364:V367)","v":2935309.5164924669},{"$f":"SUM(W364:W367)","v":2941920.737986458},{"$f":"SUM(X364:X367)","v":2950610.08332456}]
[]
[null,null,"EBITDA",null,{"$f":"E362-E368","v":7742799.6807526704},{"$f":"F362-F368","v":7843944.5910863439},7942698.9858847195,8040058.884465849,8135634.7252762625,8229721.6506193038,8257200.51615634,8281026.4202095047,8301376.5388069116,8318418.0279862359,8332308.5881008208,8343196.9970158422,8351223.6139396504,8356520.8555385219,8359213.6458915705,8359419.8417562032,8357250.6345329657,8352810.930241622,8346199.7087476309,8337510.3634095294]
[null,null,"Before Tax Earnings",null,{"$f":"E370-E387-E378","v":-19144463.173446681},{"$f":"F370-F387-F378","v":-33134980.926556274},{"$f":"G370-G387-G378","v":-17807606.964221369},{"$f":"H370-H387-H378","v":-8528388.2646849751},{"$f":"I370-I387-I378","v":-8323498.5437892377},{"$f":"J370-J387-J378","v":-1305402.6633999143},{"$f":"K370-K387-K378","v":5652428.095075354},{"$f":"L370-L387-L378","v":5804614.8799864966},{"$f":"M370-M387-M378","v":5960385.7278890684},{"$f":"N370-N387-N378","v":6120296.0864853431},{"$f":"O370-O387-O378","v":6284913.3038348099},{"$f":"P370-P387-P378","v":6454818.3361326316},{"$f":"Q370-Q387-Q378","v":6630607.4907252947},{"$f":"R370-R387-R378","v":6812894.2095648078},{"$f":"S370-S387-S378","v":7002310.8984067328},{"$f":"T370-T387-T378","v":7199510.8071771311},{"$f":"U370-U387-U378","v":7405169.9670694759},{"$f":"V370-V387-V378","v":7619989.1900850711},{"$f":"W370-W387-W378","v":7844696.1368999016},{"$f":"X370-X387-X378","v":8080047.4591276059}]
[null,null,"ITC",null,{"$f":"-$D375*INDEX('DATA (Nominal)'!$B$256:$BX$256,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":41719870.168849654}]
[null,null,"Federal Tax",null,{"$f":"E371*Federal_Tax_Rate-E372","v":-45740207.435273454},-6958345.9945768174,-3739597.4624864873,-1790961.5355838446,-1747934.6941957399,-274134.55931398197,1187009.8999658243,1218969.1247971642,1251681.0028567044,1285262.1781619219,1319831.79380531,1355511.8505878525,1392427.5730523118,1430707.7840086096,1470485.2886654139,1511897.2695071974,1555085.6930845899,1600197.7299178648,1647386.1887489792,1696809.9664167971]
[]
[null,{"$f":"IRR(D375:Y375,0.1)","v":7.4999936654433386E-2},"Free Cash Flow",{"$f":"-(1+AFUDC!$C$20)*INDEX('DATA (Nominal)'!$B$74:$BX$74,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*'Resource Options'!$E$20/1000","v":-139066233.89616552},{"$f":"E370-E373","v":53483007.116026126},14802290.585663162,11682296.448371207,9831020.4200496934,9883569.4194720015,8503856.2099332865,7070190.6161905155,7062057.2954123402,7049695.5359502072,7033155.849824314,7012476.7942955103,6987685.1464279899,6958796.040887339,6925813.0715299118,6888728.3572261566,6847522.5722490055,6802164.9414483756,6752613.2003237568,6698813.5199986519,6640700.3969927318,{"$f":"D375*-0.3","v":41719870.168849654}]
[null,{"$f":"IRR(D376:Y376,0.1)","v":0.10660794827445264},"ROE",{"$f":"-D392","v":-21278684.461114939},{"$f":"E375-E378-E380-E388-E372","v":1859865.7785846144},1920220.6870154403,1977611.8617830761,2032767.0206973148,2085316.0201196228,2135426.2010077229,2131583.9976917668,2123450.6769135916,2111088.9174514594,2094549.2313255658,2073870.1757967621,2049078.5279292418,2020189.4223885909,1987206.4530311637,1950121.738727408,1908915.9537502574,1863558.3229496274,1814006.5818250086,1760206.9014999028,1702093.7784939837,{"$f":"Y375","v":41719870.168849654}]
[]
[null,null,"Interest",null,{"$f":"D381*Debt_Rate","v":3246003.091851213},3152909.8978855982,3054696.578251875,2951081.526038297,2841767.6459529721,2726441.5024629543,2604772.4210809856,2476411.5402230085,2340990.8109178427,2198121.9415008929,2047395.2842660111,1888378.6608832104,1720616.1232143557,1543626.6459737141,1356902.7474848372,1159909.0345790721,952080.66746348981,732821.74015655066,501503.57184772985,257462.90428192381]
[null,null,"Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$D391)","v":4938606.6184987482},4938606.6184987482,4938606.6184987482,4938606.6184987482,4938606.6184987482,4938606.6184987482,4938606.6184987482,4938606.6184987482,4938606.6184987482,4938606.6184987482,4938606.6184987482,4938606.6184987482,4938606.6184987482,4938606.6184987482,4938606.6184987482,4938606.6184987482,4938606.6184987482,4938606.6184987482,4938606.6184987482,4938606.6184987482]
[null,null,"Sinking Fund",null,{"$f":"E379-E378","v":1692603.5266475352},{"$f":"F379-F378","v":1785696.7206131499},{"$f":"G379-G378","v":1883910.0402468732},{"$f":"H379-H378","v":1987525.0924604512},{"$f":"I379-I378","v":2096838.9725457761},{"$f":"J379-J378","v":2212165.1160357939},{"$f":"K379-K378","v":2333834.1974177626},{"$f":"L379-L378","v":2462195.0782757397},{"$f":"M379-M378","v":2597615.8075809055},{"$f":"N379-N378","v":2740484.6769978553},{"$f":"O379-O378","v":2891211.3342327373},{"$f":"P379-P378","v":3050227.9576155376},{"$f":"Q379-Q378","v":3217990.4952843925},{"$f":"R379-R378","v":3394979.9725250341},{"$f":"S379-S378","v":3581703.871013911},{"$f":"T379-T378","v":3778697.583919676},{"$f":"U379-U378","v":3986525.9510352584},{"$f":"V379-V378","v":4205784.8783421973},{"$f":"W379-W378","v":4437103.0466510188},{"$f":"X379-X378","v":4681143.7142168246}]
[null,null,"Mortgage Balance",{"$f":"D391","v":59018238.033658415},{"$f":"D381-E380","v":57325634.507010877},{"$f":"E381-F380","v":55539937.786397725},{"$f":"F381-G380","v":53656027.746150851},{"$f":"G381-H380","v":51668502.653690398},{"$f":"H381-I380","v":49571663.681144625},{"$f":"I381-J380","v":47359498.565108828},{"$f":"J381-K380","v":45025664.367691062},{"$f":"K381-L380","v":42563469.289415322},{"$f":"L381-M380","v":39965853.481834419},{"$f":"M381-N380","v":37225368.804836564},{"$f":"N381-O380","v":34334157.470603824},{"$f":"O381-P380","v":31283929.512988284},{"$f":"P381-Q380","v":28065939.017703891},{"$f":"Q381-R380","v":24670959.045178857},{"$f":"R381-S380","v":21089255.174164947},{"$f":"S381-T380","v":17310557.590245269},{"$f":"T381-U380","v":13324031.639210012},{"$f":"U381-V380","v":9118246.7608678155},{"$f":"V381-W380","v":4681143.7142167967},{"$f":"W381-X380","v":-2.7939677238464355E-8}]
[]
[null,null,"Book Depr",null,{"$f":"-$D375/25","v":5562649.3558466211},5562649.3558466211,5562649.3558466211,5562649.3558466211,5562649.3558466211,5562649.3558466211,5562649.3558466211,5562649.3558466211,5562649.3558466211,5562649.3558466211,5562649.3558466211,5562649.3558466211,5562649.3558466211,5562649.3558466211,5562649.3558466211,5562649.3558466211,5562649.3558466211,5562649.3558466211,5562649.3558466211,5562649.3558466211]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E383:E383)","v":5562649.3558466211},{"$f":"SUM($E383:F383)","v":11125298.711693242},{"$f":"SUM($E383:G383)","v":16687948.067539863},{"$f":"SUM($E383:H383)","v":22250597.423386484},{"$f":"SUM($E383:I383)","v":27813246.779233105},{"$f":"SUM($E383:J383)","v":33375896.135079727},{"$f":"SUM($E383:K383)","v":38938545.490926348},{"$f":"SUM($E383:L383)","v":44501194.846772969},{"$f":"SUM($E383:M383)","v":50063844.20261959},{"$f":"SUM($E383:N383)","v":55626493.558466211},{"$f":"SUM($E383:O383)","v":61189142.914312832},{"$f":"SUM($E383:P383)","v":66751792.270159453},{"$f":"SUM($E383:Q383)","v":72314441.626006067},{"$f":"SUM($E383:R383)","v":77877090.98185268},{"$f":"SUM($E383:S383)","v":83439740.337699294},{"$f":"SUM($E383:T383)","v":89002389.693545908},{"$f":"SUM($E383:U383)","v":94565039.049392521},{"$f":"SUM($E383:V383)","v":100127688.40523914},{"$f":"SUM($E383:W383)","v":105690337.76108575},{"$f":"SUM($E383:X383)","v":111252987.11693236}]
[null,null,"End Year Book Value",null,{"$f":"-$D375-E384","v":133503584.54031891},{"$f":"-$D375-F384","v":127940935.18447228},{"$f":"-$D375-G384","v":122378285.82862565},{"$f":"-$D375-H384","v":116815636.47277904},{"$f":"-$D375-I384","v":111252987.11693242},{"$f":"-$D375-J384","v":105690337.76108579},{"$f":"-$D375-K384","v":100127688.40523916},{"$f":"-$D375-L384","v":94565039.049392551},{"$f":"-$D375-M384","v":89002389.693545938},{"$f":"-$D375-N384","v":83439740.337699309},{"$f":"-$D375-O384","v":77877090.98185268},{"$f":"-$D375-P384","v":72314441.626006067},{"$f":"-$D375-Q384","v":66751792.270159453},{"$f":"-$D375-R384","v":61189142.91431284},{"$f":"-$D375-S384","v":55626493.558466226},{"$f":"-$D375-T384","v":50063844.202619612},{"$f":"-$D375-U384","v":44501194.846772999},{"$f":"-$D375-V384","v":38938545.490926385},{"$f":"-$D375-W384","v":33375896.135079771},{"$f":"-$D375-X384","v":27813246.779233158}]
[null,null,"Prop. Tax Value",{"$f":"-D375","v":139066233.89616552},{"$f":"D386/(($D386/$Y386)^(1/21))","v":131317530.09819663},{"$f":"E386/(($D386/$Y386)^(1/21))","v":124000580.35630931},117091327.54174975,110567054.97743036,104406311.7486064,98588842.175205827,{"$f":"J386/(($D386/$Y386)^(1/21))","v":93095519.213927031},{"$f":"K386/(($D386/$Y386)^(1/21))","v":87908281.571139812},83010074.319825217,78384792.82531108,74017229.795438588,69893025.281068221,65998619.462533414,62321208.066810437,58848700.268822111,55569678.938460708,52473363.102627642,49549572.498870283,{"$f":"V386/(($D386/$Y386)^(1/21))","v":46788694.10407313},{"$f":"W386/(($D386/$Y386)^(1/21))","v":44181650.528154209},{"$f":"Y375","v":41719870.168849654}]
[null,null,"Tax Dep",null,{"$f":"-$D375*Assumptions!J$20*INDEX('DATA (Nominal)'!$B$346:$BX$346,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":23641259.762348138},{"$f":"-$D375*Assumptions!K$20*INDEX('DATA (Nominal)'!$B$346:$BX$346,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":37826015.619757019},{"$f":"-$D375*Assumptions!L$20*INDEX('DATA (Nominal)'!$B$346:$BX$346,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22695609.371854212},{"$f":"-$D375*Assumptions!M$20*INDEX('DATA (Nominal)'!$B$346:$BX$346,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":13617365.623112528},{"$f":"-$D375*Assumptions!N$20*INDEX('DATA (Nominal)'!$B$346:$BX$346,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":13617365.623112528},{"$f":"-$D375*Assumptions!O$20*INDEX('DATA (Nominal)'!$B$346:$BX$346,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":6808682.8115562638},{"$f":"-$D375*Assumptions!P$20*INDEX('DATA (Nominal)'!$B$346:$BX$346,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D375*Assumptions!Q$20*INDEX('DATA (Nominal)'!$B$346:$BX$346,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D375*Assumptions!R$20*INDEX('DATA (Nominal)'!$B$346:$BX$346,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D375*Assumptions!S$20*INDEX('DATA (Nominal)'!$B$346:$BX$346,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D375*Assumptions!T$20*INDEX('DATA (Nominal)'!$B$346:$BX$346,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D375*Assumptions!U$20*INDEX('DATA (Nominal)'!$B$346:$BX$346,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D375*Assumptions!V$20*INDEX('DATA (Nominal)'!$B$346:$BX$346,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D375*Assumptions!W$20*INDEX('DATA (Nominal)'!$B$346:$BX$346,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D375*Assumptions!X$20*INDEX('DATA (Nominal)'!$B$346:$BX$346,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D375*Assumptions!Y$20*INDEX('DATA (Nominal)'!$B$346:$BX$346,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D375*Assumptions!Z$20*INDEX('DATA (Nominal)'!$B$346:$BX$346,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D375*Assumptions!AA$20*INDEX('DATA (Nominal)'!$B$346:$BX$346,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D375*Assumptions!AB$20*INDEX('DATA (Nominal)'!$B$346:$BX$346,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D375*Assumptions!AC$20*INDEX('DATA (Nominal)'!$B$346:$BX$346,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E387*Federal_Tax_Rate","v":4964664.5500931088},7943463.2801489737,4766077.968089384,2859646.7808536305,2859646.7808536305,1429823.3904268153,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dep. Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E388:X388)","v":20139801.985790633},{"$f":"D389/D393","v":0.14482165383746651}]
[null,null,"ITC Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E372:X372)","v":38629509.415601529},{"$f":"D390/D393","v":0.27777777777777773}]
[null,{"$f":"Assumptions!F20","v":0.73499999999999999},"Debt",{"$f":"(D393-D389-D390)*$B391","v":59018238.033658415},{"$f":"D391/D393","v":0.42438941776279548}]
[null,{"$f":"1-B391","v":0.26500000000000001},"Equity",{"$f":"(D393-D389-D390)*$B392","v":21278684.461114939},{"$f":"D392/D393","v":0.15301115062196027}]
[null,null,"Total",{"$f":"-D375","v":139066233.89616552}]
[null,null,"Check",{"$f":"SUM(D389:D392)-D393","v":0}]
[]
[]
[null,null,"100 MW/400 MWh Lithium-ion w/Solar"]
[null,null,"MWh",null,{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$22:$BX$22,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$22:$BX$22,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$22:$BX$22,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$22:$BX$22,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$22:$BX$22,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$22:$BX$22,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$22:$BX$22,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$22:$BX$22,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$22:$BX$22,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$22:$BX$22,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$22:$BX$22,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$22:$BX$22,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$22:$BX$22,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$22:$BX$22,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$22:$BX$22,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$22:$BX$22,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$22:$BX$22,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$22:$BX$22,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$22:$BX$22,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$22:$BX$22,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042}]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"PPA_SOLAR_PV_Single_Axis_Tracking","v":41.88590924588415},{"$f":"E399","v":41.88590924588415},{"$f":"F399","v":41.88590924588415},{"$f":"G399","v":41.88590924588415},{"$f":"H399","v":41.88590924588415},{"$f":"I399","v":41.88590924588415},{"$f":"J399","v":41.88590924588415},{"$f":"K399","v":41.88590924588415},{"$f":"L399","v":41.88590924588415},{"$f":"M399","v":41.88590924588415},{"$f":"N399","v":41.88590924588415},{"$f":"O399","v":41.88590924588415},{"$f":"P399","v":41.88590924588415},{"$f":"Q399","v":41.88590924588415},{"$f":"R399","v":41.88590924588415},{"$f":"S399","v":41.88590924588415},{"$f":"T399","v":41.88590924588415},{"$f":"U399","v":41.88590924588415},{"$f":"V399","v":41.88590924588415},{"$f":"W399","v":41.88590924588415}]
[null,null,"Capacity Payment ($/kW-month)",null,{"$f":"INDEX('PPA Summary'!$49:$67,MATCH($C397,'PPA Summary'!$D$49:$D$67,0),MATCH($B$1,'PPA Summary'!$48:$48,0))","v":11.775239234249799},{"$f":"E400","v":11.775239234249799},11.775239234249799,11.775239234249799,11.775239234249799,11.775239234249799,11.775239234249799,11.775239234249799,11.775239234249799,11.775239234249799,11.775239234249799,11.775239234249799,11.775239234249799,11.775239234249799,11.775239234249799,11.775239234249799,11.775239234249799,11.775239234249799,11.775239234249799,11.775239234249799]
[null,null,"Revenue",null,{"$f":"E399*E398+E400*12*'Resource Options'!$E$21*1000","v":24212019.993728653},{"$f":"F399*F398+F400*12*'Resource Options'!$E$21*1000","v":24212019.993728653},{"$f":"G399*G398+G400*12*'Resource Options'!$E$21*1000","v":24212019.993728653},{"$f":"H399*H398+H400*12*'Resource Options'!$E$21*1000","v":24212019.993728653},{"$f":"I399*I398+I400*12*'Resource Options'!$E$21*1000","v":24212019.993728653},{"$f":"J399*J398+J400*12*'Resource Options'!$E$21*1000","v":24212019.993728653},{"$f":"K399*K398+K400*12*'Resource Options'!$E$21*1000","v":24212019.993728653},{"$f":"L399*L398+L400*12*'Resource Options'!$E$21*1000","v":24212019.993728653},{"$f":"M399*M398+M400*12*'Resource Options'!$E$21*1000","v":24212019.993728653},{"$f":"N399*N398+N400*12*'Resource Options'!$E$21*1000","v":24212019.993728653},{"$f":"O399*O398+O400*12*'Resource Options'!$E$21*1000","v":24212019.993728653},{"$f":"P399*P398+P400*12*'Resource Options'!$E$21*1000","v":24212019.993728653},{"$f":"Q399*Q398+Q400*12*'Resource Options'!$E$21*1000","v":24212019.993728653},{"$f":"R399*R398+R400*12*'Resource Options'!$E$21*1000","v":24212019.993728653},{"$f":"S399*S398+S400*12*'Resource Options'!$E$21*1000","v":24212019.993728653},{"$f":"T399*T398+T400*12*'Resource Options'!$E$21*1000","v":24212019.993728653},{"$f":"U399*U398+U400*12*'Resource Options'!$E$21*1000","v":24212019.993728653},{"$f":"V399*V398+V400*12*'Resource Options'!$E$21*1000","v":24212019.993728653},{"$f":"W399*W398+W400*12*'Resource Options'!$E$21*1000","v":24212019.993728653},{"$f":"X399*X398+X400*12*'Resource Options'!$E$21*1000","v":24212019.993728653}]
[]
[null,null,"Solar Fixed O&M",null,{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$198:$BX$198,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1723726.7416158107},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$198:$BX$198,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1704800.4437326235},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$198:$BX$198,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1684332.5258290214},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$198:$BX$198,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1661718.6294805943},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$198:$BX$198,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1637452.1373468188},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$198:$BX$198,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1611468.5429029772},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$198:$BX$198,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1636025.2070605527},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$198:$BX$198,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1660911.0675082516},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$198:$BX$198,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1686128.8737726239},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$198:$BX$198,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1711681.3404396807},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$198:$BX$198,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1737571.1443041258},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$198:$BX$198,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1763800.9214110894},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$198:$BX$198,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1790373.2639870059},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$198:$BX$198,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1817290.7172561865},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$198:$BX$198,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1844555.7761395318},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$198:$BX$198,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1872170.8818317321},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$198:$BX$198,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1900138.4182532136},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$198:$BX$198,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1928460.7083729524},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$198:$BX$198,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1957140.0103982044},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$198:$BX$198,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1986178.5138270629}]
[null,null,"Storage Fixed O&M",null,{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$199:$BX$199,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":2618934.0846368256},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$199:$BX$199,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":2563220.7096230499},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$199:$BX$199,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":2516685.1415582434},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$199:$BX$199,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":2452730.2047134908},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$199:$BX$199,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":2411842.5293008611},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$199:$BX$199,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":2367968.6747509949},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$199:$BX$199,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":2391016.1415578877},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$199:$BX$199,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":2412702.1792561747},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$199:$BX$199,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":2434185.1508006803},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$199:$BX$199,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":2455445.6252383837},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$199:$BX$199,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":2476463.4149383502},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$199:$BX$199,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":2497217.551702505},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$199:$BX$199,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":2517686.262191447},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$199:$BX$199,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":2537846.9426468881},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$199:$BX$199,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":2557676.1328914678},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$199:$BX$199,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":2577149.4895865582},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$199:$BX$199,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":2596241.7587279193},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$199:$BX$199,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":2614926.747358534},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$199:$BX$199,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":2633177.2944776812},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$199:$BX$199,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":2650965.2411243496}]
[null,null,"Solar Variable O&M",null,{"$f":"E398*INDEX('DATA (Nominal)'!$B$120:$BX$120,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F398*INDEX('DATA (Nominal)'!$B$120:$BX$120,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G398*INDEX('DATA (Nominal)'!$B$120:$BX$120,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H398*INDEX('DATA (Nominal)'!$B$120:$BX$120,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I398*INDEX('DATA (Nominal)'!$B$120:$BX$120,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J398*INDEX('DATA (Nominal)'!$B$120:$BX$120,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K398*INDEX('DATA (Nominal)'!$B$120:$BX$120,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L398*INDEX('DATA (Nominal)'!$B$120:$BX$120,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M398*INDEX('DATA (Nominal)'!$B$120:$BX$120,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N398*INDEX('DATA (Nominal)'!$B$120:$BX$120,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O398*INDEX('DATA (Nominal)'!$B$120:$BX$120,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P398*INDEX('DATA (Nominal)'!$B$120:$BX$120,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q398*INDEX('DATA (Nominal)'!$B$120:$BX$120,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R398*INDEX('DATA (Nominal)'!$B$120:$BX$120,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S398*INDEX('DATA (Nominal)'!$B$120:$BX$120,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T398*INDEX('DATA (Nominal)'!$B$120:$BX$120,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U398*INDEX('DATA (Nominal)'!$B$120:$BX$120,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V398*INDEX('DATA (Nominal)'!$B$120:$BX$120,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W398*INDEX('DATA (Nominal)'!$B$120:$BX$120,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X398*INDEX('DATA (Nominal)'!$B$120:$BX$120,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"B&O Tax",null,{"$f":"E398*E399*INDEX('DATA (Nominal)'!$B$332:$BX$332,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"F398*F399*INDEX('DATA (Nominal)'!$B$332:$BX$332,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"G398*G399*INDEX('DATA (Nominal)'!$B$332:$BX$332,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"H398*H399*INDEX('DATA (Nominal)'!$B$332:$BX$332,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"I398*I399*INDEX('DATA (Nominal)'!$B$332:$BX$332,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"J398*J399*INDEX('DATA (Nominal)'!$B$332:$BX$332,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"K398*K399*INDEX('DATA (Nominal)'!$B$332:$BX$332,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"L398*L399*INDEX('DATA (Nominal)'!$B$332:$BX$332,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"M398*M399*INDEX('DATA (Nominal)'!$B$332:$BX$332,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"N398*N399*INDEX('DATA (Nominal)'!$B$332:$BX$332,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"O398*O399*INDEX('DATA (Nominal)'!$B$332:$BX$332,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"P398*P399*INDEX('DATA (Nominal)'!$B$332:$BX$332,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"Q398*Q399*INDEX('DATA (Nominal)'!$B$332:$BX$332,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"R398*R399*INDEX('DATA (Nominal)'!$B$332:$BX$332,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"S398*S399*INDEX('DATA (Nominal)'!$B$332:$BX$332,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"T398*T399*INDEX('DATA (Nominal)'!$B$332:$BX$332,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"U398*U399*INDEX('DATA (Nominal)'!$B$332:$BX$332,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"V398*V399*INDEX('DATA (Nominal)'!$B$332:$BX$332,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"W398*W399*INDEX('DATA (Nominal)'!$B$332:$BX$332,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"X398*X399*INDEX('DATA (Nominal)'!$B$332:$BX$332,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452}]
[null,null,"Property Tax",null,{"$f":"D429*Property_Tax_Rate","v":2586650.506501398},{"$f":"E429*Property_Tax_Rate","v":2442523.5819259407},2306427.3404038646,2177914.3161303317,2056561.9758803577,1941971.3297774293,1833765.6194694294,1731589.0793987678,1635105.767093949,{"$f":"M429*Property_Tax_Rate","v":1543998.45863673},{"$f":"N429*Property_Tax_Rate","v":1457967.6056733176},{"$f":"O429*Property_Tax_Rate","v":2053583.5509140508},1879703.4713469076,1720546.0857051315,1574864.8008369387,1441518.5745511202,1319462.9784547749,1207742.0175143266,1105480.6422668959,1011877.895034261]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E403:E407)","v":6957036.0982637638},{"$f":"SUM(F403:F407)","v":6738269.5007913429},{"$f":"SUM(G403:G407)","v":6535169.7733008582},6320087.9158341456,6133581.4080377668,5949133.3129411303,5888531.733597599,5832927.0916729234,5783144.557176983,5738850.1898245234,{"$f":"SUM(O403:O407)","v":5699726.9304255228},{"$f":"SUM(P403:P407)","v":6342326.7895373749},6215487.7630350897,6103408.5111179352,6004821.4753776677,5918563.7114791395,5843567.9209456369,5778854.2387555428,5723522.712652511,5676746.4154954031]
[null,null,"     Storage Reinvestment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('DATA (Nominal)'!$B$76:$BX$76,1,MATCH($O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*(1+AFUDC!$D$21)*0.5*'Resource Options'!$D$21/1000","v":65437450.160477221}]
[]
[null,null,"EBITDA",null,{"$f":"E401-E408","v":17254983.89546489},{"$f":"F401-F408","v":17473750.492937312},17676850.220427796,17891932.077894509,18078438.585690886,18262886.680787522,18323488.260131054,18379092.902055729,18428875.436551668,18473169.803904131,{"$f":"O401-O408","v":18512293.063303128},{"$f":"P401-P408","v":17869693.204191279},{"$f":"Q401-Q408","v":17996532.230693564},18108611.482610717,18207198.518350985,18293456.282249514,18368452.072783016,18433165.75497311,18488497.281076141,18535273.578233249]
[null,null,"Before Tax Earnings",null,{"$f":"E411-E430-E419","v":-32755683.778313704},{"$f":"F411-F430-F419","v":-58747597.764208548},-30219062.440973781,-12925600.697381372,-12535768.91401777,527428.2266331315,13478576.800645716,13772934.393724702,14074601.29168844,{"$f":"N411-N430-N419","v":14384633.66249943},{"$f":"O411-O430-O419","v":2627629.0884311032},{"$f":"P411-P430-P419","v":-4195532.7127911365},{"$f":"Q411-Q430-Q419","v":1033957.324679005},4969412.5531342346,7987333.4490844235,8688885.0313852839,9413015.8003332466,13083694.6599143,16780694.297025975,{"$f":"X411-X430-X419","v":17589711.743797075}]
[null,null,"ITC",null,{"$f":"-$D416*INDEX('DATA (Nominal)'!$B$257:$BX$257,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":77599515.19504194}]
[null,null,"Federal Tax",null,{"$f":"E412*Federal_Tax_Rate-E413","v":-84478208.788487822},{"$f":"F412*Federal_Tax_Rate-F413","v":-12336995.530483795},{"$f":"G412*Federal_Tax_Rate-G413","v":-6346003.1126044942},{"$f":"H412*Federal_Tax_Rate-H413","v":-2714376.1464500879},{"$f":"I412*Federal_Tax_Rate-I413","v":-2632511.4719437319},{"$f":"J412*Federal_Tax_Rate-J413","v":110759.92759295761},{"$f":"K412*Federal_Tax_Rate-K413","v":2830501.1281356001},{"$f":"L412*Federal_Tax_Rate-L413","v":2892316.2226821873},{"$f":"M412*Federal_Tax_Rate-M413","v":2955666.2712545726},{"$f":"N412*Federal_Tax_Rate-N413","v":3020773.0691248802},{"$f":"O412*Federal_Tax_Rate-O413","v":551802.10857053159},{"$f":"P412*Federal_Tax_Rate-P413","v":-881061.86968613858},{"$f":"Q412*Federal_Tax_Rate-Q413","v":217131.03818259103},{"$f":"R412*Federal_Tax_Rate-R413","v":1043576.6361581893},{"$f":"S412*Federal_Tax_Rate-S413","v":1677340.024307729},{"$f":"T412*Federal_Tax_Rate-T413","v":1824665.8565909097},{"$f":"U412*Federal_Tax_Rate-U413","v":1976733.3180699816},{"$f":"V412*Federal_Tax_Rate-V413","v":2747575.8785820031},{"$f":"W412*Federal_Tax_Rate-W413","v":3523945.8023754545},{"$f":"X412*Federal_Tax_Rate-X413","v":3693839.4661973855}]
[]
[null,{"$f":"IRR(D416:Y416,0.1)","v":7.4999986270853469E-2},"Free Cash Flow",{"$f":"SUM(D425:D426)","v":-258665050.65013981},{"$f":"E411-E414","v":101733192.68395272},29810746.023421109,24022853.333032291,20606308.224344596,20710950.057634618,18152126.753194563,15492987.131995454,{"$f":"L411-L414","v":15486776.679373542},{"$f":"M411-M414","v":15473209.165297095},15452396.73477925,{"$f":"O411-O414-O409","v":-47476959.205744624},{"$f":"P411-P414","v":18750755.073877417},{"$f":"Q411-Q414","v":17779401.192510974},17065034.846452527,16529858.494043255,16468790.425658604,16391718.754713034,15685589.876391107,14964551.478700686,14841434.112035863,{"$f":"D416*-0.3","v":77599515.19504194}]
[null,{"$f":"IRR(D417:Y417,0.1)","v":0.12578922829867989},"ROE",{"$f":"-D435","v":-39578637.025665529},{"$f":"E416-E419-E422-E431-E413","v":5713460.9729552567},5849924.122539591,5972010.509405164,6101452.8470701063,6206094.68036013,6306761.9606845509,6307112.9242499182,6300902.4716280075,6287334.9575515594,{"$f":"N416-N419-N422-N431-N413","v":6266522.5270337146},{"$f":"O416-O419-O422-O431-O413+O409","v":430595.21041635424},{"$f":"P416-P419-P422-P431-P413","v":-181360.52745759301},{"$f":"Q416-Q419-Q422-Q431-Q413","v":-191196.14740103204},{"$f":"R416-R419-R422-R431-R413","v":-218744.10406514211},-263335.89262131602,-324403.96100596525,-401475.63195153698,-494167.67748908629,-602181.49833114073,-725298.86499596387,{"$f":"Y416","v":77599515.19504194}]
[]
[null,null,"Interest",null,{"$f":"D423*Debt_Rate","v":6037609.0632548258},5864454.480307837,5681776.3952987632,5489051.0156141911,5285725.7400469678,5071217.5743235461,4844911.4594853362,4606158.508331026,4354274.1448632274,4088536.1414047009,6536269.8449462503,6039594.3726815442,5515601.7494422784,4962789.5319248531,4379572.6424439698,3764278.8240416376,3115143.845627177,2430306.4433999211,1707802.9840501663,{"$f":"W423*Debt_Rate","v":945561.83443617483}]
[null,null,"Initial Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$D434)","v":9185874.2077455353},9185874.2077455353,9185874.2077455353,9185874.2077455353,9185874.2077455353,9185874.2077455353,9185874.2077455353,9185874.2077455353,9185874.2077455353,9185874.2077455353,9185874.2077455353,9185874.2077455353,9185874.2077455353,9185874.2077455353,9185874.2077455353,9185874.2077455353,9185874.2077455353,9185874.2077455353,9185874.2077455353,9185874.2077455353]
[null,null,"Storage Refresh Mortgage Payment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-PMT(Debt_Rate,10,$O409)*$B434","v":6380858.7692862917},{"$f":"-PMT(Debt_Rate,10,$O409)*$B434","v":6380858.7692862917},6380858.7692862917,6380858.7692862917,6380858.7692862917,6380858.7692862917,6380858.7692862917,6380858.7692862917,6380858.7692862917,6380858.7692862917]
[null,null,"Sinking Fund",null,{"$f":"E421+E420-E419","v":3148265.1444907095},{"$f":"F421+F420-F419","v":3321419.7274376983},{"$f":"G421+G420-G419","v":3504097.8124467721},{"$f":"H421+H420-H419","v":3696823.1921313442},{"$f":"I421+I420-I419","v":3900148.4676985675},{"$f":"J421+J420-J419","v":4114656.6334219892},{"$f":"K421+K420-K419","v":4340962.7482601991},{"$f":"L421+L420-L419","v":4579715.6994145093},{"$f":"M421+M420-M419","v":4831600.0628823079},{"$f":"N421+N420-N419","v":5097338.0663408339},{"$f":"O421+O420-O419","v":9030463.1320855767},{"$f":"P421+P420-P419","v":9527138.6043502837},{"$f":"Q421+Q420-Q419","v":10051131.227589548},{"$f":"R421+R420-R419","v":10603943.445106974},{"$f":"S421+S420-S419","v":11187160.334587857},{"$f":"T421+T420-T419","v":11802454.152990188},{"$f":"U421+U420-U419","v":12451589.131404649},{"$f":"V421+V420-V419","v":13136426.533631906},{"$f":"W421+W420-W419","v":13858929.992981661},{"$f":"X421+X420-X419","v":14621171.142595652}]
[null,null,"Mortgage Balance",{"$f":"D434","v":109774710.24099684},{"$f":"D423-E422+(F409*$B$76)","v":106626445.09650613},{"$f":"E423-F422+(G409*$B$76)","v":103305025.36906843},{"$f":"F423-G422+(H409*$B$76)","v":99800927.556621656},{"$f":"G423-H422+(I409*$B$76)","v":96104104.364490315},{"$f":"H423-I422+(J409*$B$76)","v":92203955.896791741},{"$f":"I423-J422+(K409*$B$76)","v":88089299.263369754},{"$f":"J423-K422+(L409*$B$76)","v":83748336.515109554},{"$f":"K423-L422+(M409*$B$76)","v":79168620.815695047},{"$f":"L423-M422+(N409*$B$76)","v":74337020.752812743},{"$f":"M423-N422+(O409*$B$76)","v":118841269.90811364},{"$f":"N423-O422+(P409*$B$76)","v":109810806.77602807},{"$f":"O423-P422+(Q409*$B$76)","v":100283668.17167778},{"$f":"P423-Q422+(R409*$B$76)","v":90232536.944088235},{"$f":"Q423-R422+(S409*$B$76)","v":79628593.498981267},{"$f":"R423-S422+(T409*$B$76)","v":68441433.16439341},{"$f":"S423-T422+(U409*$B$76)","v":56638979.011403218},{"$f":"T423-U422+(V409*$B$76)","v":44187389.879998565},{"$f":"U423-V422+(W409*$B$76)","v":31050963.346366659},{"$f":"V423-W422+(X409*$B$76)","v":17192033.353384998},{"$f":"W423-X422+(Y409*$B$76)","v":2570862.2107893452}]
[]
[null,null,"Solar Depr",{"$f":"-INDEX('DATA (Nominal)'!$B$75:$BX$75,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*(1+AFUDC!$C$21)*'Resource Options'!$E$21/1000","v":-120260931.61229523},{"$f":"-$D425/20","v":6013046.5806147614},6013046.5806147614,6013046.5806147614,6013046.5806147614,6013046.5806147614,6013046.5806147614,6013046.5806147614,6013046.5806147614,6013046.5806147614,6013046.5806147614,6013046.5806147614,6013046.5806147614,6013046.5806147614,6013046.5806147614,6013046.5806147614,6013046.5806147614,6013046.5806147614,6013046.5806147614,6013046.5806147614,6013046.5806147614]
[null,null,"Storage Depr",{"$f":"-INDEX('DATA (Nominal)'!$B$76:$BX$76,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*(1+AFUDC!$D$21)*'Resource Options'!$D$21/1000","v":-138404119.0378446},{"$f":"-$D426/10","v":13840411.903784459},13840411.903784459,13840411.903784459,13840411.903784459,13840411.903784459,13840411.903784459,13840411.903784459,13840411.903784459,13840411.903784459,13840411.903784459,{"$f":"$O409/10","v":6543745.0160477217},6543745.0160477217,6543745.0160477217,6543745.0160477217,6543745.0160477217,6543745.0160477217,6543745.0160477217,6543745.0160477217,6543745.0160477217,6543745.0160477217]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E425:E426)","v":19853458.484399222},{"$f":"SUM($E425:F426)","v":39706916.968798444},{"$f":"SUM($E425:G426)","v":59560375.453197666},{"$f":"SUM($E425:H426)","v":79413833.937596887},{"$f":"SUM($E425:I426)","v":99267292.421996087},{"$f":"SUM($E425:J426)","v":119120750.90639532},{"$f":"SUM($E425:K426)","v":138974209.39079452},{"$f":"SUM($E425:L426)","v":158827667.87519374},{"$f":"SUM($E425:M426)","v":178681126.35959294},{"$f":"SUM($E425:N426)","v":198534584.84399217},{"$f":"SUM($E425:O426)","v":211091376.44065464},{"$f":"SUM($E425:P426)","v":223648168.03731713},{"$f":"SUM($E425:Q426)","v":236204959.63397959},{"$f":"SUM($E425:R426)","v":248761751.23064208},{"$f":"SUM($E425:S426)","v":261318542.82730454},{"$f":"SUM($E425:T426)","v":273875334.42396706},{"$f":"SUM($E425:U426)","v":286432126.02062953},{"$f":"SUM($E425:V426)","v":298988917.61729199},{"$f":"SUM($E425:W426)","v":311545709.21395445},{"$f":"SUM($E425:X426)","v":324102500.81061697}]
[null,null,"End Year Book Value",null,{"$f":"-$D416-E427","v":238811592.16574058},{"$f":"-$D416-F427","v":218958133.68134135},199104675.19694215,{"$f":"-$D416-H427","v":179251216.71254292},{"$f":"-$D416-I427","v":159397758.22814372},139544299.74374449,119690841.25934529,99837382.774946064,{"$f":"-$D416-M427","v":79983924.290546864},{"$f":"-$D416-N427","v":60130465.806147635},{"$f":"-$D416-O427+$O409","v":113011124.36996239},{"$f":"-$D416-P427+$O409","v":100454332.7732999},{"$f":"-$D416-Q427+$O409","v":87897541.176637441},{"$f":"-$D416-R427+$O409","v":75340749.579974949},{"$f":"-$D416-S427+$O409","v":62783957.983312488},{"$f":"-$D416-T427+$O409","v":50227166.386649966},{"$f":"-$D416-U427+$O409","v":37670374.789987504},{"$f":"-$D416-V427+$O409","v":25113583.193325043},{"$f":"-$D416-W427+$O409","v":12556791.596662581},{"$f":"-$D416-X427+$O409","v":5.9604644775390625E-8}]
[null,null,"Prop. Tax Value",{"$f":"-D416","v":258665050.65013981},{"$f":"D429/(($D429/$Y429)^(1/21))","v":244252358.19259408},{"$f":"E429/(($D429/$Y429)^(1/21))","v":230642734.04038644},{"$f":"F429/(($D429/$Y429)^(1/21))","v":217791431.61303315},{"$f":"G429/(($D429/$Y429)^(1/21))","v":205656197.58803576},{"$f":"H429/(($D429/$Y429)^(1/21))","v":194197132.97774294},{"$f":"I429/(($D429/$Y429)^(1/21))","v":183376561.94694293},{"$f":"J429/(($D429/$Y429)^(1/21))","v":173158907.93987677},{"$f":"K429/(($D429/$Y429)^(1/21))","v":163510576.7093949},{"$f":"L429/(($D429/$Y429)^(1/21))","v":154399845.863673},{"$f":"M429/(($D429/$Y429)^(1/21))","v":145796760.56733176},{"$f":"(N429+O409)/(($D429/($Y429+O409))^(1/21))","v":205358355.09140506},{"$f":"O429/(($O429/$Y429)^(1/11))","v":187970347.13469076},{"$f":"P429/(($O429/$Y429)^(1/11))","v":172054608.57051316},{"$f":"Q429/(($O429/$Y429)^(1/11))","v":157486480.08369386},144151857.45511201,131946297.84547749,120774201.75143266,110548064.22668958,101187789.5034261,92620063.645742968,{"$f":"Y416","v":77599515.19504194}]
[null,null,"Tax Dep",null,{"$f":"-$D416*Assumptions!J$21*INDEX('DATA (Nominal)'!$B$347:$BX$347,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":43973058.610523768},{"$f":"-$D416*Assumptions!K$21*INDEX('DATA (Nominal)'!$B$347:$BX$347,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":70356893.776838019},{"$f":"-$D416*Assumptions!L$21*INDEX('DATA (Nominal)'!$B$347:$BX$347,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":42214136.266102813},{"$f":"-$D416*Assumptions!M$21*INDEX('DATA (Nominal)'!$B$347:$BX$347,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":25328481.759661689},{"$f":"-$D416*Assumptions!N$21*INDEX('DATA (Nominal)'!$B$347:$BX$347,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":25328481.759661689},{"$f":"-$D416*Assumptions!O$21*INDEX('DATA (Nominal)'!$B$347:$BX$347,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":12664240.879830845},{"$f":"-$D416*Assumptions!P$21*INDEX('DATA (Nominal)'!$B$347:$BX$347,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D416*Assumptions!Q$21*INDEX('DATA (Nominal)'!$B$347:$BX$347,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D416*Assumptions!R$21*INDEX('DATA (Nominal)'!$B$347:$BX$347,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D416*Assumptions!S$21*INDEX('DATA (Nominal)'!$B$347:$BX$347,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"$O409*Assumptions!T$21","v":9348394.1299257744},{"$f":"$O409*Assumptions!U$21","v":16025631.544300871},{"$f":"$O409*Assumptions!V$21","v":11446973.15657228},{"$f":"$O409*Assumptions!W$21","v":8176409.3975516288},{"$f":"$O409*Assumptions!X$21","v":5840292.4268225916},{"$f":"$O409*Assumptions!Y$21","v":5840292.4268225916},{"$f":"$O409*Assumptions!Z$21","v":5840292.4268225916},{"$f":"$O409*Assumptions!AA$21","v":2919164.6516588884},{"$f":"$O409*Assumptions!AB$21","v":0},{"$f":"$O409*Assumptions!AC$21","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E430*Federal_Tax_Rate","v":9234342.3082099911},{"$f":"F430*Federal_Tax_Rate","v":14774947.693135984},{"$f":"G430*Federal_Tax_Rate","v":8864968.6158815902},{"$f":"H430*Federal_Tax_Rate","v":5318981.1695289547},{"$f":"I430*Federal_Tax_Rate","v":5318981.1695289547},{"$f":"J430*Federal_Tax_Rate","v":2659490.5847644773},{"$f":"K430*Federal_Tax_Rate","v":0},{"$f":"L430*Federal_Tax_Rate","v":0},{"$f":"M430*Federal_Tax_Rate","v":0},{"$f":"N430*Federal_Tax_Rate","v":0},{"$f":"O430*Federal_Tax_Rate","v":1963162.7672844126},{"$f":"P430*Federal_Tax_Rate","v":3365382.6243031826},{"$f":"Q430*Federal_Tax_Rate","v":2403864.3628801787},{"$f":"R430*Federal_Tax_Rate","v":1717045.9734858419},{"$f":"S430*Federal_Tax_Rate","v":1226461.4096327443},{"$f":"T430*Federal_Tax_Rate","v":1226461.4096327443},{"$f":"U430*Federal_Tax_Rate","v":1226461.4096327443},{"$f":"V430*Federal_Tax_Rate","v":613024.57684836653},{"$f":"W430*Federal_Tax_Rate","v":0},{"$f":"X430*Federal_Tax_Rate","v":0}]
[null,null,"Dep. Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E431:N431)","v":37460300.425105281},{"$f":"D432/D436","v":0.14482165383746648}]
[null,null,"ITC Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E413:X413)","v":71851402.958372161},{"$f":"D433/D436","v":0.27777777777777773}]
[null,{"$f":"Assumptions!F21","v":0.73499999999999999},"Debt",{"$f":"(D436-D432-D433)*$B434","v":109774710.24099684},{"$f":"D434/D436","v":0.42438941776279548}]
[null,{"$f":"1-B434","v":0.26500000000000001},"Equity",{"$f":"(D436-D432-D433)*$B435","v":39578637.025665529},{"$f":"D435/D436","v":0.1530111506219603}]
[null,null,"Total",{"$f":"-D416","v":258665050.65013981}]
[null,null,"Check",{"$f":"SUM(D432:D435)-D436","v":0}]
[]
[]
[null,null,"100 MW/200 MWh Lithium-ion w/Solar"]
[null,null,"MWh",null,{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$23:$BX$23,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$23:$BX$23,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$23:$BX$23,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$23:$BX$23,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$23:$BX$23,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$23:$BX$23,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$23:$BX$23,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$23:$BX$23,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$23:$BX$23,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$23:$BX$23,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$23:$BX$23,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$23:$BX$23,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$23:$BX$23,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$23:$BX$23,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$23:$BX$23,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$23:$BX$23,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$23:$BX$23,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$23:$BX$23,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$23:$BX$23,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$23:$BX$23,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042}]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"PPA_SOLAR_PV_Single_Axis_Tracking","v":41.88590924588415},{"$f":"E442","v":41.88590924588415},{"$f":"F442","v":41.88590924588415},{"$f":"G442","v":41.88590924588415},{"$f":"H442","v":41.88590924588415},{"$f":"I442","v":41.88590924588415},{"$f":"J442","v":41.88590924588415},{"$f":"K442","v":41.88590924588415},{"$f":"L442","v":41.88590924588415},{"$f":"M442","v":41.88590924588415},{"$f":"N442","v":41.88590924588415},{"$f":"O442","v":41.88590924588415},{"$f":"P442","v":41.88590924588415},{"$f":"Q442","v":41.88590924588415},{"$f":"R442","v":41.88590924588415},{"$f":"S442","v":41.88590924588415},{"$f":"T442","v":41.88590924588415},{"$f":"U442","v":41.88590924588415},{"$f":"V442","v":41.88590924588415},{"$f":"W442","v":41.88590924588415}]
[null,null,"Capacity Payment ($/kW-month)",null,{"$f":"INDEX('PPA Summary'!$49:$67,MATCH($C440,'PPA Summary'!$D$49:$D$67,0),MATCH($B$1,'PPA Summary'!$48:$48,0))","v":7.1863365836446285},{"$f":"E443","v":7.1863365836446285},7.1863365836446285,7.1863365836446285,7.1863365836446285,7.1863365836446285,7.1863365836446285,7.1863365836446285,7.1863365836446285,7.1863365836446285,7.1863365836446285,7.1863365836446285,7.1863365836446285,7.1863365836446285,7.1863365836446285,7.1863365836446285,7.1863365836446285,7.1863365836446285,7.1863365836446285,7.1863365836446285]
[null,null,"Revenue",null,{"$f":"E442*E441+E443*12*'Resource Options'!$E$22*1000","v":18705336.813002449},{"$f":"F442*F441+F443*12*'Resource Options'!$E$22*1000","v":18705336.813002449},{"$f":"G442*G441+G443*12*'Resource Options'!$E$22*1000","v":18705336.813002449},{"$f":"H442*H441+H443*12*'Resource Options'!$E$22*1000","v":18705336.813002449},{"$f":"I442*I441+I443*12*'Resource Options'!$E$22*1000","v":18705336.813002449},{"$f":"J442*J441+J443*12*'Resource Options'!$E$22*1000","v":18705336.813002449},{"$f":"K442*K441+K443*12*'Resource Options'!$E$22*1000","v":18705336.813002449},{"$f":"L442*L441+L443*12*'Resource Options'!$E$22*1000","v":18705336.813002449},{"$f":"M442*M441+M443*12*'Resource Options'!$E$22*1000","v":18705336.813002449},{"$f":"N442*N441+N443*12*'Resource Options'!$E$22*1000","v":18705336.813002449},{"$f":"O442*O441+O443*12*'Resource Options'!$E$22*1000","v":18705336.813002449},{"$f":"P442*P441+P443*12*'Resource Options'!$E$22*1000","v":18705336.813002449},{"$f":"Q442*Q441+Q443*12*'Resource Options'!$E$22*1000","v":18705336.813002449},{"$f":"R442*R441+R443*12*'Resource Options'!$E$22*1000","v":18705336.813002449},{"$f":"S442*S441+S443*12*'Resource Options'!$E$22*1000","v":18705336.813002449},{"$f":"T442*T441+T443*12*'Resource Options'!$E$22*1000","v":18705336.813002449},{"$f":"U442*U441+U443*12*'Resource Options'!$E$22*1000","v":18705336.813002449},{"$f":"V442*V441+V443*12*'Resource Options'!$E$22*1000","v":18705336.813002449},{"$f":"W442*W441+W443*12*'Resource Options'!$E$22*1000","v":18705336.813002449},{"$f":"X442*X441+X443*12*'Resource Options'!$E$22*1000","v":18705336.813002449}]
[]
[null,null,"Solar Fixed O&M",null,{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$200:$BX$200,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1723726.7416158107},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$200:$BX$200,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1704800.4437326235},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$200:$BX$200,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1684332.5258290214},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$200:$BX$200,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1661718.6294805943},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$200:$BX$200,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1637452.1373468188},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$200:$BX$200,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1611468.5429029772},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$200:$BX$200,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1636025.2070605527},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$200:$BX$200,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1660911.0675082516},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$200:$BX$200,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1686128.8737726239},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$200:$BX$200,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1711681.3404396807},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$200:$BX$200,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1737571.1443041258},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$200:$BX$200,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1763800.9214110894},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$200:$BX$200,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1790373.2639870059},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$200:$BX$200,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1817290.7172561865},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$200:$BX$200,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1844555.7761395318},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$200:$BX$200,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1872170.8818317321},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$200:$BX$200,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1900138.4182532136},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$200:$BX$200,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1928460.7083729524},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$200:$BX$200,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1957140.0103982044},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$200:$BX$200,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1986178.5138270629}]
[null,null,"Storage Fixed O&M",null,{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$201:$BX$201,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1594446.4976514066},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$201:$BX$201,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1581903.1220988305},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$201:$BX$201,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1571330.3274178444},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$201:$BX$201,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1545729.7858896446},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$201:$BX$201,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1545341.6509175405},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$201:$BX$201,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1533891.0501657855},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$201:$BX$201,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1548981.0560302211},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$201:$BX$201,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1563032.0810173675},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$201:$BX$201,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1576951.6442728331},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$201:$BX$201,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1590727.1607843265},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$201:$BX$201,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1604345.5554264945},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$201:$BX$201,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1617793.2474870987},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$201:$BX$201,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1631056.134749542},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$201:$BX$201,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1644119.5771197535},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$201:$BX$201,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1656968.3797850355},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$201:$BX$201,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1669586.7758922596},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$201:$BX$201,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1681958.4087323863},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$201:$BX$201,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1694066.3134179469},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$201:$BX$201,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1705892.8980398488},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$201:$BX$201,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1717419.9242894202}]
[null,null,"Solar Variable O&M",null,{"$f":"E441*INDEX('DATA (Nominal)'!$B$121:$BX$121,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F441*INDEX('DATA (Nominal)'!$B$121:$BX$121,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G441*INDEX('DATA (Nominal)'!$B$121:$BX$121,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H441*INDEX('DATA (Nominal)'!$B$121:$BX$121,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I441*INDEX('DATA (Nominal)'!$B$121:$BX$121,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J441*INDEX('DATA (Nominal)'!$B$121:$BX$121,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K441*INDEX('DATA (Nominal)'!$B$121:$BX$121,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L441*INDEX('DATA (Nominal)'!$B$121:$BX$121,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M441*INDEX('DATA (Nominal)'!$B$121:$BX$121,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N441*INDEX('DATA (Nominal)'!$B$121:$BX$121,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O441*INDEX('DATA (Nominal)'!$B$121:$BX$121,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P441*INDEX('DATA (Nominal)'!$B$121:$BX$121,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q441*INDEX('DATA (Nominal)'!$B$121:$BX$121,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R441*INDEX('DATA (Nominal)'!$B$121:$BX$121,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S441*INDEX('DATA (Nominal)'!$B$121:$BX$121,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T441*INDEX('DATA (Nominal)'!$B$121:$BX$121,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U441*INDEX('DATA (Nominal)'!$B$121:$BX$121,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V441*INDEX('DATA (Nominal)'!$B$121:$BX$121,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W441*INDEX('DATA (Nominal)'!$B$121:$BX$121,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X441*INDEX('DATA (Nominal)'!$B$121:$BX$121,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"B&O Tax",null,{"$f":"E441*E442*INDEX('DATA (Nominal)'!$B$333:$BX$333,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"F441*F442*INDEX('DATA (Nominal)'!$B$333:$BX$333,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"G441*G442*INDEX('DATA (Nominal)'!$B$333:$BX$333,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"H441*H442*INDEX('DATA (Nominal)'!$B$333:$BX$333,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"I441*I442*INDEX('DATA (Nominal)'!$B$333:$BX$333,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"J441*J442*INDEX('DATA (Nominal)'!$B$333:$BX$333,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"K441*K442*INDEX('DATA (Nominal)'!$B$333:$BX$333,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"L441*L442*INDEX('DATA (Nominal)'!$B$333:$BX$333,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"M441*M442*INDEX('DATA (Nominal)'!$B$333:$BX$333,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"N441*N442*INDEX('DATA (Nominal)'!$B$333:$BX$333,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"O441*O442*INDEX('DATA (Nominal)'!$B$333:$BX$333,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"P441*P442*INDEX('DATA (Nominal)'!$B$333:$BX$333,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"Q441*Q442*INDEX('DATA (Nominal)'!$B$333:$BX$333,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"R441*R442*INDEX('DATA (Nominal)'!$B$333:$BX$333,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"S441*S442*INDEX('DATA (Nominal)'!$B$333:$BX$333,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"T441*T442*INDEX('DATA (Nominal)'!$B$333:$BX$333,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"U441*U442*INDEX('DATA (Nominal)'!$B$333:$BX$333,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"V441*V442*INDEX('DATA (Nominal)'!$B$333:$BX$333,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"W441*W442*INDEX('DATA (Nominal)'!$B$333:$BX$333,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"X441*X442*INDEX('DATA (Nominal)'!$B$333:$BX$333,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452}]
[null,null,"Property Tax",null,{"$f":"D472*Property_Tax_Rate","v":2045234.4289692792},{"$f":"E472*Property_Tax_Rate","v":1931274.9483427748},1823665.235273825,1722051.483762145,1626099.6017079521,1535494.1124628913,1449937.1175860197,1369147.317394525,1292859.0860888925,{"$f":"M472*Property_Tax_Rate","v":1220821.5984116497},{"$f":"N472*Property_Tax_Rate","v":1152798.0049682695},{"$f":"O472*Property_Tax_Rate","v":1526582.6483054406},1405184.7088388051,1293440.6585494794,1190582.7943227547,1095904.4628510526,1008755.2057898071,928536.29098355013,854696.59906086198,786728.83713830565]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E446:E450)","v":5391132.4337462252},{"$f":"SUM(F446:F450)","v":5245703.2796839578},{"$f":"SUM(G446:G450)","v":5107052.8540304201},4957224.6646421133,4836618.1554820407,4708578.4710413832,4662668.1461865222,4620815.231429873,4583664.3696440794,4550954.8651453862,{"$f":"SUM(O446:O450)","v":4522439.4702086188},{"$f":"SUM(P446:P450)","v":4935901.5827133581},4854338.8730850816,4782575.7184351487,4719831.7157570515,4665386.8860847736,4618576.798285136,4578788.0782841789,4545454.2730086446,4518052.0407645181]
[null,null,"     Storage Reinvestment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('DATA (Nominal)'!$B$78:$BX$78,1,MATCH($O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*(1+AFUDC!$D$22)*0.5*'Resource Options'!$D$22/1000","v":42392825.870200828}]
[]
[null,null,"EBITDA",null,{"$f":"E444-E451","v":13314204.379256222},{"$f":"F444-F451","v":13459633.53331849},13598283.958972029,13748112.148360334,13868718.657520408,13996758.341961065,14042668.666815925,14084521.581572575,14121672.443358369,14154381.947857063,{"$f":"O444-O451","v":14182897.34279383},{"$f":"P444-P451","v":13769435.23028909},13850997.939917367,13922761.094567299,13985505.097245397,14039949.926917676,14086760.014717313,14126548.734718271,14159882.539993804,14187284.77223793]
[null,null,"Before Tax Earnings",null,{"$f":"E454-E473-E462","v":-26228648.079964355},{"$f":"F454-F473-F462","v":-46807698.789370775},-24272456.342352554,-10618952.087594012,-10337578.651156928,-26462.094205432571,10211853.604115514,10442485.696612446,10678798.590914236,{"$f":"N454-N473-N462","v":10921624.039717307},{"$f":"O454-O473-O462","v":3348215.7415496288},{"$f":"P454-P473-P462","v":-1026993.9205435282},{"$f":"Q454-Q473-Q462","v":2404832.1195509541},5000548.0672598295,7004159.074154052,7509556.3961120322,8032121.3632730842,10466247.227846099,12920252.069792531,{"$f":"X454-X473-X462","v":13506305.365740964}]
[null,null,"ITC",null,{"$f":"-$D459*INDEX('DATA (Nominal)'!$B$258:$BX$258,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":61357032.869078375}]
[null,null,"Federal Tax",null,{"$f":"E455*Federal_Tax_Rate-E456","v":-66865048.965870887},{"$f":"F455*Federal_Tax_Rate-F456","v":-9829616.7457678616},{"$f":"G455*Federal_Tax_Rate-G456","v":-5097215.8318940364},{"$f":"H455*Federal_Tax_Rate-H456","v":-2229979.9383947426},{"$f":"I455*Federal_Tax_Rate-I456","v":-2170891.516742955},{"$f":"J455*Federal_Tax_Rate-J456","v":-5557.03978314084},{"$f":"K455*Federal_Tax_Rate-K456","v":2144489.2568642581},{"$f":"L455*Federal_Tax_Rate-L456","v":2192921.9962886134},{"$f":"M455*Federal_Tax_Rate-M456","v":2242547.7040919894},{"$f":"N455*Federal_Tax_Rate-N456","v":2293541.0483406344},{"$f":"O455*Federal_Tax_Rate-O456","v":703125.30572542199},{"$f":"P455*Federal_Tax_Rate-P456","v":-215668.72331414089},{"$f":"Q455*Federal_Tax_Rate-Q456","v":505014.74510570033},{"$f":"R455*Federal_Tax_Rate-R456","v":1050115.0941245642},{"$f":"S455*Federal_Tax_Rate-S456","v":1470873.4055723508},{"$f":"T455*Federal_Tax_Rate-T456","v":1577006.8431835268},{"$f":"U455*Federal_Tax_Rate-U456","v":1686745.4862873475},{"$f":"V455*Federal_Tax_Rate-V456","v":2197911.9178476809},{"$f":"W455*Federal_Tax_Rate-W456","v":2713252.9346564314},{"$f":"X455*Federal_Tax_Rate-X456","v":2836324.1268056026}]
[]
[null,{"$f":"IRR(D459:Y459,0.1)","v":7.4999995002879905E-2},"Free Cash Flow",{"$f":"SUM(D468:D469)","v":-204523442.89692792},{"$f":"E454-E457","v":80179253.345127106},23289250.279086351,18695499.790866066,15978092.086755076,16039610.174263362,14002315.381744206,11898179.409951668,{"$f":"L454-L457","v":11891599.585283961},{"$f":"M454-M457","v":11879124.739266381},11860840.89951643,{"$f":"O454-O457-O452","v":-28913053.83313242},{"$f":"P454-P457","v":13985103.95360323},{"$f":"Q454-Q457","v":13345983.194811666},12872646.000442734,12514631.691673046,12462943.083734149,12400014.528429965,11928636.816870589,11446629.605337372,11350960.645432327,{"$f":"D459*-0.3","v":61357032.869078375}]
[null,{"$f":"IRR(D460:Y460,0.1)","v":0.12170651057011317},"ROE",{"$f":"-D478","v":-31294367.326823726},{"$f":"E459-E462-E465-E474-E456","v":4257569.8157410398},4343707.4719264768,4422908.607015199,4509271.8768896135,4570789.9643979007,4636323.4023677986,4635015.6610643156,4628435.8363966085,4615960.990379028,{"$f":"N459-N462-N465-N474-N456","v":4597677.1506290762},{"$f":"O459-O462-O465-O474-O456+O452","v":811039.28771455586},{"$f":"P459-P462-P465-P474-P456","v":407960.774372363},{"$f":"Q459-Q462-Q465-Q474-Q456","v":391747.48106976785},{"$f":"R459-R462-R465-R474-R456","v":363356.90846928931},323161.61524849781,271473.00730960001,208544.45200541546,134574.04728365032,49707.067785061896,-45961.892119983211,{"$f":"Y459","v":61357032.869078375}]
[]
[null,null,"Interest",null,{"$f":"D466*Debt_Rate","v":4773867.1667428268},4636955.8547248775,4492514.4205459412,4340128.7074871641,4179361.7802101532,4009752.6719329068,3830815.0627004118,3642035.8849601303,3442873.8524441333,3232757.9081397559,4778442.4974273108,4414426.0952204363,4030388.7908921824,3625229.4348258753,3197786.3141759215,2746833.82189022,2271078.9425288052,1769157.5448025123,1239630.4702012734,{"$f":"W466*Debt_Rate","v":680979.40649696661}]
[null,null,"Initial Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$D477)","v":7263163.7488873536},7263163.7488873536,7263163.7488873536,7263163.7488873536,7263163.7488873536,7263163.7488873536,7263163.7488873536,7263163.7488873536,7263163.7488873536,7263163.7488873536,7263163.7488873536,7263163.7488873536,7263163.7488873536,7263163.7488873536,7263163.7488873536,7263163.7488873536,7263163.7488873536,7263163.7488873536,7263163.7488873536,7263163.7488873536]
[null,null,"Storage Refresh Mortgage Payment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-PMT(Debt_Rate,10,$O452)*$B477","v":4133758.7886649561},4133758.7886649561,4133758.7886649561,4133758.7886649561,4133758.7886649561,4133758.7886649561,4133758.7886649561,4133758.7886649561,4133758.7886649561,4133758.7886649561]
[null,null,"Sinking Fund",null,{"$f":"E464+E463-E462","v":2489296.5821445268},{"$f":"F464+F463-F462","v":2626207.8941624761},{"$f":"G464+G463-G462","v":2770649.3283414124},{"$f":"H464+H463-H462","v":2923035.0414001895},{"$f":"I464+I463-I462","v":3083801.9686772004},{"$f":"J464+J463-J462","v":3253411.0769544467},{"$f":"K464+K463-K462","v":3432348.6861869418},{"$f":"L464+L463-L462","v":3621127.8639272233},{"$f":"M464+M463-M462","v":3820289.8964432203},{"$f":"N464+N463-N462","v":4030405.8407475976},{"$f":"O464+O463-O462","v":6618480.0401249994},{"$f":"P464+P463-P462","v":6982496.4423318738},{"$f":"Q464+Q463-Q462","v":7366533.7466601282},{"$f":"R464+R463-R462","v":7771693.1027264353},{"$f":"S464+S463-S462","v":8199136.2233763887},{"$f":"T464+T463-T462","v":8650088.7156620901},{"$f":"U464+U463-U462","v":9125843.5950235054},{"$f":"V464+V463-V462","v":9627764.9927497972},{"$f":"W464+W463-W462","v":10157292.067351036},{"$f":"X464+X463-X462","v":10715943.131055344}]
[null,null,"Mortgage Balance",{"$f":"D477","v":86797584.849869579},{"$f":"D466-E465+(F452*$B$76)","v":84308288.26772505},{"$f":"E466-F465+(G452*$B$76)","v":81682080.373562574},{"$f":"F466-G465+(H452*$B$76)","v":78911431.045221165},{"$f":"G466-H465+(I452*$B$76)","v":75988396.003820971},{"$f":"H466-I465+(J452*$B$76)","v":72904594.035143763},{"$f":"I466-J465+(K452*$B$76)","v":69651182.958189309},{"$f":"J466-K465+(L452*$B$76)","v":66218834.272002369},{"$f":"K466-L465+(M452*$B$76)","v":62597706.408075146},{"$f":"L466-M465+(N452*$B$76)","v":58777416.511631928},{"$f":"M466-N465+(O452*$B$76)","v":86880772.680496559},{"$f":"N466-O465+(P452*$B$76)","v":80262292.640371561},{"$f":"O466-P465+(Q452*$B$76)","v":73279796.198039681},{"$f":"P466-Q465+(R452*$B$76)","v":65913262.451379552},{"$f":"Q466-R465+(S452*$B$76)","v":58141569.348653115},{"$f":"R466-S465+(T452*$B$76)","v":49942433.125276729},{"$f":"S466-T465+(U452*$B$76)","v":41292344.409614637},{"$f":"T466-U465+(V452*$B$76)","v":32166500.814591132},{"$f":"U466-V465+(W452*$B$76)","v":22538735.821841337},{"$f":"V466-W465+(X452*$B$76)","v":12381443.754490301},{"$f":"W466-X465+(Y452*$B$76)","v":1665500.6234349571}]
[]
[null,null,"Solar Depr",{"$f":"-INDEX('DATA (Nominal)'!$B$77:$BX$77,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*(1+AFUDC!$C$22)*'Resource Options'!$E$22/1000","v":-120260931.61229523},{"$f":"-$D468/20","v":6013046.5806147614},6013046.5806147614,6013046.5806147614,6013046.5806147614,6013046.5806147614,6013046.5806147614,6013046.5806147614,6013046.5806147614,6013046.5806147614,6013046.5806147614,6013046.5806147614,6013046.5806147614,6013046.5806147614,6013046.5806147614,6013046.5806147614,6013046.5806147614,6013046.5806147614,6013046.5806147614,6013046.5806147614,6013046.5806147614]
[null,null,"Storage Depr",{"$f":"-INDEX('DATA (Nominal)'!$B$78:$BX$78,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*(1+AFUDC!$D$22)*'Resource Options'!$D$22/1000","v":-84262511.284632698},{"$f":"-$D469/10","v":8426251.1284632701},8426251.1284632701,8426251.1284632701,8426251.1284632701,8426251.1284632701,8426251.1284632701,8426251.1284632701,8426251.1284632701,8426251.1284632701,8426251.1284632701,{"$f":"$O452/10","v":4239282.5870200824},4239282.5870200824,4239282.5870200824,4239282.5870200824,4239282.5870200824,4239282.5870200824,4239282.5870200824,4239282.5870200824,4239282.5870200824,4239282.5870200824]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E468:E469)","v":14439297.709078033},{"$f":"SUM($E468:F469)","v":28878595.418156065},{"$f":"SUM($E468:G469)","v":43317893.127234094},{"$f":"SUM($E468:H469)","v":57757190.836312123},{"$f":"SUM($E468:I469)","v":72196488.545390159},{"$f":"SUM($E468:J469)","v":86635786.254468188},{"$f":"SUM($E468:K469)","v":101075083.96354622},{"$f":"SUM($E468:L469)","v":115514381.67262425},{"$f":"SUM($E468:M469)","v":129953679.38170227},{"$f":"SUM($E468:N469)","v":144392977.09078032},{"$f":"SUM($E468:O469)","v":154645306.25841513},{"$f":"SUM($E468:P469)","v":164897635.42604998},{"$f":"SUM($E468:Q469)","v":175149964.59368479},{"$f":"SUM($E468:R469)","v":185402293.76131964},{"$f":"SUM($E468:S469)","v":195654622.92895445},{"$f":"SUM($E468:T469)","v":205906952.0965893},{"$f":"SUM($E468:U469)","v":216159281.26422411},{"$f":"SUM($E468:V469)","v":226411610.43185896},{"$f":"SUM($E468:W469)","v":236663939.59949377},{"$f":"SUM($E468:X469)","v":246916268.76712862}]
[null,null,"End Year Book Value",null,{"$f":"-$D459-E470","v":190084145.18784988},{"$f":"-$D459-F470","v":175644847.47877187},161205549.76969382,{"$f":"-$D459-H470","v":146766252.06061581},{"$f":"-$D459-I470","v":132326954.35153776},117887656.64245974,103448358.93338171,89009061.224303678,{"$f":"-$D459-M470","v":74569763.515225649},{"$f":"-$D459-N470","v":60130465.806147605},{"$f":"-$D459-O470+$O452","v":92270962.508713618},{"$f":"-$D459-P470+$O452","v":82018633.341078773},{"$f":"-$D459-Q470+$O452","v":71766304.173443958},{"$f":"-$D459-R470+$O452","v":61513975.005809113},{"$f":"-$D459-S470+$O452","v":51261645.838174298},{"$f":"-$D459-T470+$O452","v":41009316.670539454},{"$f":"-$D459-U470+$O452","v":30756987.502904639},{"$f":"-$D459-V470+$O452","v":20504658.335269794},{"$f":"-$D459-W470+$O452","v":10252329.167634979},{"$f":"-$D459-X470+$O452","v":1.3411045074462891E-7}]
[null,null,"Prop. Tax Value",{"$f":"-D459","v":204523442.89692792},{"$f":"D472/(($D472/$Y472)^(1/21))","v":193127494.83427748},{"$f":"E472/(($D472/$Y472)^(1/21))","v":182366523.52738249},{"$f":"F472/(($D472/$Y472)^(1/21))","v":172205148.3762145},{"$f":"G472/(($D472/$Y472)^(1/21))","v":162609960.1707952},{"$f":"H472/(($D472/$Y472)^(1/21))","v":153549411.24628913},{"$f":"I472/(($D472/$Y472)^(1/21))","v":144993711.75860196},{"$f":"J472/(($D472/$Y472)^(1/21))","v":136914731.73945251},{"$f":"K472/(($D472/$Y472)^(1/21))","v":129285908.60888925},{"$f":"L472/(($D472/$Y472)^(1/21))","v":122082159.84116498},{"$f":"M472/(($D472/$Y472)^(1/21))","v":115279800.49682695},{"$f":"(N472+O452)/(($D472/($Y472+O452))^(1/21))","v":152658264.83054405},{"$f":"O472/(($O472/$Y472)^(1/11))","v":140518470.8838805},{"$f":"P472/(($O472/$Y472)^(1/11))","v":129344065.85494794},{"$f":"Q472/(($O472/$Y472)^(1/11))","v":119058279.43227547},109590446.28510526,100875520.57898071,92853629.09835501,85469659.906086192,78672883.71383056,72416605.362076148,{"$f":"Y459","v":61357032.869078375}]
[null,null,"Tax Dep",null,{"$f":"-$D459*Assumptions!J$22*INDEX('DATA (Nominal)'!$B$348:$BX$348,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":34768985.292477749},{"$f":"-$D459*Assumptions!K$22*INDEX('DATA (Nominal)'!$B$348:$BX$348,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":55630376.467964388},{"$f":"-$D459*Assumptions!L$22*INDEX('DATA (Nominal)'!$B$348:$BX$348,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":33378225.880778641},{"$f":"-$D459*Assumptions!M$22*INDEX('DATA (Nominal)'!$B$348:$BX$348,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":20026935.528467182},{"$f":"-$D459*Assumptions!N$22*INDEX('DATA (Nominal)'!$B$348:$BX$348,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":20026935.528467182},{"$f":"-$D459*Assumptions!O$22*INDEX('DATA (Nominal)'!$B$348:$BX$348,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":10013467.764233591},{"$f":"-$D459*Assumptions!P$22*INDEX('DATA (Nominal)'!$B$348:$BX$348,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D459*Assumptions!Q$22*INDEX('DATA (Nominal)'!$B$348:$BX$348,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D459*Assumptions!R$22*INDEX('DATA (Nominal)'!$B$348:$BX$348,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D459*Assumptions!S$22*INDEX('DATA (Nominal)'!$B$348:$BX$348,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"$O452*Assumptions!T$22","v":6056239.1038168902},{"$f":"$O452*Assumptions!U$22","v":10382003.055612182},{"$f":"$O452*Assumptions!V$22","v":7415777.0294742305},{"$f":"$O452*Assumptions!W$22","v":5296983.5924815936},{"$f":"$O452*Assumptions!X$22","v":3783559.7089154236},{"$f":"$O452*Assumptions!Y$22","v":3783559.7089154236},{"$f":"$O452*Assumptions!Z$22","v":3783559.7089154236},{"$f":"$O452*Assumptions!AA$22","v":1891143.9620696588},{"$f":"$O452*Assumptions!AB$22","v":0},{"$f":"$O452*Assumptions!AC$22","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E473*Federal_Tax_Rate","v":7301486.9114203267},{"$f":"F473*Federal_Tax_Rate","v":11682379.058272522},{"$f":"G473*Federal_Tax_Rate","v":7009427.4349635141},{"$f":"H473*Federal_Tax_Rate","v":4205656.4609781085},{"$f":"I473*Federal_Tax_Rate","v":4205656.4609781085},{"$f":"J473*Federal_Tax_Rate","v":2102828.2304890542},{"$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":1271810.2118015469},{"$f":"P473*Federal_Tax_Rate","v":2180220.6416785582},{"$f":"Q473*Federal_Tax_Rate","v":1557313.1761895884},{"$f":"R473*Federal_Tax_Rate","v":1112366.5544211345},{"$f":"S473*Federal_Tax_Rate","v":794547.53887223895},{"$f":"T473*Federal_Tax_Rate","v":794547.53887223895},{"$f":"U473*Federal_Tax_Rate","v":794547.53887223895},{"$f":"V473*Federal_Tax_Rate","v":397140.23203462834},{"$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":29619423.248865742},{"$f":"D475/D479","v":0.14482165383746651}]
[null,null,"ITC Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E456:X456)","v":56812067.471368864},{"$f":"D476/D479","v":0.27777777777777773}]
[null,{"$f":"Assumptions!F22","v":0.73499999999999999},"Debt",{"$f":"(D479-D475-D476)*$B477","v":86797584.849869579},{"$f":"D477/D479","v":0.42438941776279543}]
[null,{"$f":"1-B477","v":0.26500000000000001},"Equity",{"$f":"(D479-D475-D476)*$B478","v":31294367.326823726},{"$f":"D478/D479","v":0.15301115062196025}]
[null,null,"Total",{"$f":"-D459","v":204523442.89692792}]
[null,null,"Check",{"$f":"SUM(D475:D478)-D479","v":0}]
[]
[]
[null,null,"50 MW/200 MWh Lithium-ion w/Solar"]
[null,null,"MWh",null,{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$24:$BX$24,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$24:$BX$24,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$24:$BX$24,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$24:$BX$24,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$24:$BX$24,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$24:$BX$24,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$24:$BX$24,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$24:$BX$24,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$24:$BX$24,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$24:$BX$24,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$24:$BX$24,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$24:$BX$24,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$24:$BX$24,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$24:$BX$24,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$24:$BX$24,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$24:$BX$24,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$24:$BX$24,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$24:$BX$24,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$24:$BX$24,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$24:$BX$24,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042}]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"PPA_SOLAR_PV_Single_Axis_Tracking","v":41.88590924588415},{"$f":"E485","v":41.88590924588415},{"$f":"F485","v":41.88590924588415},{"$f":"G485","v":41.88590924588415},{"$f":"H485","v":41.88590924588415},{"$f":"I485","v":41.88590924588415},{"$f":"J485","v":41.88590924588415},{"$f":"K485","v":41.88590924588415},{"$f":"L485","v":41.88590924588415},{"$f":"M485","v":41.88590924588415},{"$f":"N485","v":41.88590924588415},{"$f":"O485","v":41.88590924588415},{"$f":"P485","v":41.88590924588415},{"$f":"Q485","v":41.88590924588415},{"$f":"R485","v":41.88590924588415},{"$f":"S485","v":41.88590924588415},{"$f":"T485","v":41.88590924588415},{"$f":"U485","v":41.88590924588415},{"$f":"V485","v":41.88590924588415},{"$f":"W485","v":41.88590924588415}]
[null,null,"Capacity Payment ($/kW-month)",null,{"$f":"INDEX('PPA Summary'!$49:$67,MATCH($C483,'PPA Summary'!$D$49:$D$67,0),MATCH($B$1,'PPA Summary'!$48:$48,0))","v":4.0789803970900396},{"$f":"E486","v":4.0789803970900396},4.0789803970900396,4.0789803970900396,4.0789803970900396,4.0789803970900396,4.0789803970900396,4.0789803970900396,4.0789803970900396,4.0789803970900396,4.0789803970900396,4.0789803970900396,4.0789803970900396,4.0789803970900396,4.0789803970900396,4.0789803970900396,4.0789803970900396,4.0789803970900396,4.0789803970900396,4.0789803970900396]
[null,null,"Revenue",null,{"$f":"E485*E484+E486*12*'Resource Options'!$E$23*1000","v":14976509.38913694},{"$f":"F485*F484+F486*12*'Resource Options'!$E$23*1000","v":14976509.38913694},{"$f":"G485*G484+G486*12*'Resource Options'!$E$23*1000","v":14976509.38913694},{"$f":"H485*H484+H486*12*'Resource Options'!$E$23*1000","v":14976509.38913694},{"$f":"I485*I484+I486*12*'Resource Options'!$E$23*1000","v":14976509.38913694},{"$f":"J485*J484+J486*12*'Resource Options'!$E$23*1000","v":14976509.38913694},{"$f":"K485*K484+K486*12*'Resource Options'!$E$23*1000","v":14976509.38913694},{"$f":"L485*L484+L486*12*'Resource Options'!$E$23*1000","v":14976509.38913694},{"$f":"M485*M484+M486*12*'Resource Options'!$E$23*1000","v":14976509.38913694},{"$f":"N485*N484+N486*12*'Resource Options'!$E$23*1000","v":14976509.38913694},{"$f":"O485*O484+O486*12*'Resource Options'!$E$23*1000","v":14976509.38913694},{"$f":"P485*P484+P486*12*'Resource Options'!$E$23*1000","v":14976509.38913694},{"$f":"Q485*Q484+Q486*12*'Resource Options'!$E$23*1000","v":14976509.38913694},{"$f":"R485*R484+R486*12*'Resource Options'!$E$23*1000","v":14976509.38913694},{"$f":"S485*S484+S486*12*'Resource Options'!$E$23*1000","v":14976509.38913694},{"$f":"T485*T484+T486*12*'Resource Options'!$E$23*1000","v":14976509.38913694},{"$f":"U485*U484+U486*12*'Resource Options'!$E$23*1000","v":14976509.38913694},{"$f":"V485*V484+V486*12*'Resource Options'!$E$23*1000","v":14976509.38913694},{"$f":"W485*W484+W486*12*'Resource Options'!$E$23*1000","v":14976509.38913694},{"$f":"X485*X484+X486*12*'Resource Options'!$E$23*1000","v":14976509.38913694}]
[]
[null,null,"Solar Fixed O&M",null,{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$202:$BX$202,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1723726.7416158107},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$202:$BX$202,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1704800.4437326235},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$202:$BX$202,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1684332.5258290214},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$202:$BX$202,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1661718.6294805943},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$202:$BX$202,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1637452.1373468188},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$202:$BX$202,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1611468.5429029772},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$202:$BX$202,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1636025.2070605527},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$202:$BX$202,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1660911.0675082516},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$202:$BX$202,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1686128.8737726239},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$202:$BX$202,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1711681.3404396807},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$202:$BX$202,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1737571.1443041258},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$202:$BX$202,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1763800.9214110894},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$202:$BX$202,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1790373.2639870059},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$202:$BX$202,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1817290.7172561865},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$202:$BX$202,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1844555.7761395318},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$202:$BX$202,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1872170.8818317321},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$202:$BX$202,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1900138.4182532136},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$202:$BX$202,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1928460.7083729524},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$202:$BX$202,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1957140.0103982044},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$202:$BX$202,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1986178.5138270629}]
[null,null,"Storage Fixed O&M",null,{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$203:$BX$203,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1594446.4976514066},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$203:$BX$203,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1581903.1220988305},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$203:$BX$203,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1571330.3274178444},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$203:$BX$203,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1545729.7858896446},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$203:$BX$203,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1545341.6509175405},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$203:$BX$203,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1533891.0501657855},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$203:$BX$203,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1548981.0560302211},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$203:$BX$203,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1563032.0810173675},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$203:$BX$203,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1576951.6442728331},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$203:$BX$203,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1590727.1607843265},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$203:$BX$203,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1604345.5554264945},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$203:$BX$203,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1617793.2474870987},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$203:$BX$203,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1631056.134749542},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$203:$BX$203,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1644119.5771197535},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$203:$BX$203,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1656968.3797850355},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$203:$BX$203,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1669586.7758922596},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$203:$BX$203,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1681958.4087323863},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$203:$BX$203,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1694066.3134179469},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$203:$BX$203,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1705892.8980398488},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$203:$BX$203,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1717419.9242894202}]
[null,null,"Solar Variable O&M",null,{"$f":"E484*INDEX('DATA (Nominal)'!$B$122:$BX$122,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F484*INDEX('DATA (Nominal)'!$B$122:$BX$122,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G484*INDEX('DATA (Nominal)'!$B$122:$BX$122,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H484*INDEX('DATA (Nominal)'!$B$122:$BX$122,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I484*INDEX('DATA (Nominal)'!$B$122:$BX$122,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J484*INDEX('DATA (Nominal)'!$B$122:$BX$122,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K484*INDEX('DATA (Nominal)'!$B$122:$BX$122,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L484*INDEX('DATA (Nominal)'!$B$122:$BX$122,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M484*INDEX('DATA (Nominal)'!$B$122:$BX$122,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N484*INDEX('DATA (Nominal)'!$B$122:$BX$122,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O484*INDEX('DATA (Nominal)'!$B$122:$BX$122,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P484*INDEX('DATA (Nominal)'!$B$122:$BX$122,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q484*INDEX('DATA (Nominal)'!$B$122:$BX$122,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R484*INDEX('DATA (Nominal)'!$B$122:$BX$122,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S484*INDEX('DATA (Nominal)'!$B$122:$BX$122,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T484*INDEX('DATA (Nominal)'!$B$122:$BX$122,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U484*INDEX('DATA (Nominal)'!$B$122:$BX$122,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V484*INDEX('DATA (Nominal)'!$B$122:$BX$122,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W484*INDEX('DATA (Nominal)'!$B$122:$BX$122,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X484*INDEX('DATA (Nominal)'!$B$122:$BX$122,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"B&O Tax",null,{"$f":"E484*E485*INDEX('DATA (Nominal)'!$B$334:$BX$334,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"F484*F485*INDEX('DATA (Nominal)'!$B$334:$BX$334,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"G484*G485*INDEX('DATA (Nominal)'!$B$334:$BX$334,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"H484*H485*INDEX('DATA (Nominal)'!$B$334:$BX$334,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"I484*I485*INDEX('DATA (Nominal)'!$B$334:$BX$334,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"J484*J485*INDEX('DATA (Nominal)'!$B$334:$BX$334,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"K484*K485*INDEX('DATA (Nominal)'!$B$334:$BX$334,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"L484*L485*INDEX('DATA (Nominal)'!$B$334:$BX$334,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"M484*M485*INDEX('DATA (Nominal)'!$B$334:$BX$334,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"N484*N485*INDEX('DATA (Nominal)'!$B$334:$BX$334,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"O484*O485*INDEX('DATA (Nominal)'!$B$334:$BX$334,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"P484*P485*INDEX('DATA (Nominal)'!$B$334:$BX$334,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"Q484*Q485*INDEX('DATA (Nominal)'!$B$334:$BX$334,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"R484*R485*INDEX('DATA (Nominal)'!$B$334:$BX$334,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"S484*S485*INDEX('DATA (Nominal)'!$B$334:$BX$334,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"T484*T485*INDEX('DATA (Nominal)'!$B$334:$BX$334,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"U484*U485*INDEX('DATA (Nominal)'!$B$334:$BX$334,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"V484*V485*INDEX('DATA (Nominal)'!$B$334:$BX$334,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"W484*W485*INDEX('DATA (Nominal)'!$B$334:$BX$334,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452},{"$f":"X484*X485*INDEX('DATA (Nominal)'!$B$334:$BX$334,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27724.765509729452}]
[null,null,"Property Tax",null,{"$f":"D515*Property_Tax_Rate","v":1623921.8725461159},{"$f":"E515*Property_Tax_Rate","v":1533437.7253245967},1447995.3113519615,1367313.7076717208,1291127.6442196716,1219186.6316522532,1151254.1377718877,1087106.8098415064,1026533.7402313357,{"$f":"M515*Property_Tax_Rate","v":969335.77298349258},{"$f":"N515*Property_Tax_Rate","v":915324.84901446861},{"$f":"O515*Property_Tax_Rate","v":1082945.6550267378},1007090.4001046431,936548.44938446046,870947.63087136834,809941.84147013491,753209.22098118614,700450.4539996708,651387.19075851573,605760.57858400687]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E489:E493)","v":4969819.8773230622},{"$f":"SUM(F489:F493)","v":4847866.05666578},{"$f":"SUM(G489:G493)","v":4731382.9301085565},4602486.8885516888,4501646.19799376,4392270.9902307447,4363985.1663723905,4338774.7238768544,4317339.0237865224,4299469.0397172291,{"$f":"SUM(O489:O493)","v":4284966.3142548185},{"$f":"SUM(P489:P493)","v":4492264.5894346554},4456244.5643509198,4425683.5092701297,4400196.5523056649,4379424.2647038558,4363030.813476515,4350702.2413002998,4342144.8647062983,4337083.7822102197]
[null,null,"     Storage Reinvestment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('DATA (Nominal)'!$B$80:$BX$80,1,MATCH($O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*(1+AFUDC!$D$23)*0.5*'Resource Options'!$D$23/1000","v":21196412.935100414}]
[]
[null,null,"EBITDA",null,{"$f":"E487-E494","v":10006689.511813879},{"$f":"F487-F494","v":10128643.33247116},10245126.459028384,10374022.500585251,10474863.191143181,10584238.398906196,10612524.22276455,10637734.665260086,10659170.365350418,10677040.349419711,{"$f":"O487-O494","v":10691543.074882122},{"$f":"P487-P494","v":10484244.799702285},10520264.82478602,10550825.879866811,10576312.836831275,10597085.124433085,10613478.575660426,10625807.14783664,10634364.524430642,10639425.606926721]
[null,null,"Before Tax Earnings",null,{"$f":"E497-E516-E505","v":-21390446.240371719},{"$f":"F497-F516-F505","v":-37723787.553969137},-19824347.55028012,-8973494.8412015084,-8745004.7595081367,-550237.95611145161,7570846.3193012085,7745947.9583615363,7925518.8708277233,{"$f":"N497-N516-N505","v":8110221.5039535444},{"$f":"O497-O516-O505","v":4388934.6669978108},{"$f":"P497-P516-P505","v":2269519.3767852169},{"$f":"Q497-Q516-Q505","v":4053209.4486503867},5422274.8927941378,6498932.383989498,6830358.4866237454,7174491.7127103098,8478793.6207858846,9797705.541327402,{"$f":"X497-X516-X505","v":10187612.227696365}]
[null,null,"ITC",null,{"$f":"-$D502*INDEX('DATA (Nominal)'!$B$259:$BX$259,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":48717656.176383473}]
[null,null,"Federal Tax",null,{"$f":"E498*Federal_Tax_Rate-E499","v":-53209649.886861533},{"$f":"F498*Federal_Tax_Rate-F499","v":-7921995.3863335187},{"$f":"G498*Federal_Tax_Rate-G499","v":-4163112.9855588251},{"$f":"H498*Federal_Tax_Rate-H499","v":-1884433.9166523167},{"$f":"I498*Federal_Tax_Rate-I499","v":-1836450.9994967086},{"$f":"J498*Federal_Tax_Rate-J499","v":-115549.97078340483},{"$f":"K498*Federal_Tax_Rate-K499","v":1589877.7270532537},{"$f":"L498*Federal_Tax_Rate-L499","v":1626649.0712559226},{"$f":"M498*Federal_Tax_Rate-M499","v":1664358.9628738218},{"$f":"N498*Federal_Tax_Rate-N499","v":1703146.5158302442},{"$f":"O498*Federal_Tax_Rate-O499","v":921676.28006954025},{"$f":"P498*Federal_Tax_Rate-P499","v":476599.0691248955},{"$f":"Q498*Federal_Tax_Rate-Q499","v":851173.98421658122},{"$f":"R498*Federal_Tax_Rate-R499","v":1138677.727486769},{"$f":"S498*Federal_Tax_Rate-S499","v":1364775.8006377944},{"$f":"T498*Federal_Tax_Rate-T499","v":1434375.2821909864},{"$f":"U498*Federal_Tax_Rate-U499","v":1506643.2596691649},{"$f":"V498*Federal_Tax_Rate-V499","v":1780546.6603650358},{"$f":"W498*Federal_Tax_Rate-W499","v":2057518.1636787544},{"$f":"X498*Federal_Tax_Rate-X499","v":2139398.5678162365}]
[]
[null,{"$f":"IRR(D502:Y502,0.1)","v":7.4999998418139313E-2},"Free Cash Flow",{"$f":"SUM(D511:D512)","v":-162392187.25461158},{"$f":"E497-E500","v":63216339.398675412},18050638.71880468,14408239.444587208,12258456.417237567,12311314.190639891,10699788.369689601,9022646.4957112968,{"$f":"L497-L500","v":9011085.5940041635},{"$f":"M497-M500","v":8994811.4024765957},8973893.8335894663,{"$f":"O497-O500-O495","v":-11426546.140287831},{"$f":"P497-P500","v":10007645.730577389},{"$f":"Q497-Q500","v":9669090.8405694384},9412148.1523800418,9211537.0361934807,9162709.8422420993,9106835.315991262,8845260.4874716047,8576846.3607518878,8500027.0391104836,{"$f":"D502*-0.3","v":48717656.176383473}]
[null,{"$f":"IRR(D503:Y503,0.1)","v":0.11543400231242384},"ROE",{"$f":"-D521","v":-24847815.423844956},{"$f":"E502-E505-E508-E517-E499","v":2934309.7508427426},3007824.5963617042,3075762.0165376021,3152181.0058239782,3205038.7792263031,3263164.4707530262,3255674.1092517371,3244113.2075446034,3227839.0160170351,{"$f":"N502-N505-N508-N517-N499","v":3206921.4471299057},{"$f":"O502-O505-O508-O517-O499+O495","v":1300109.9081197716},{"$f":"P502-P505-P508-P517-P499","v":1083683.6289460717},{"$f":"Q502-Q505-Q508-Q517-Q499","v":1056582.4716826072},{"$f":"R502-R505-R508-R517-R499","v":1022113.0943774356},980411.48596532422,931584.29201394098,875709.76576310548,812838.59066225169,742994.57995984983,666175.25831844565,{"$f":"Y502","v":48717656.176383473}]
[]
[null,null,"Interest",null,{"$f":"D509*Debt_Rate","v":3790463.9189016307},3681755.9531859448,3567069.0493558962,3446074.3658151943,3318424.9746797541,3183754.8670318648,3041677.9034633418,2891786.7068985496,2733651.494522694,2566818.8454661663,3274488.8559758663,3023723.8951109769,2759166.8613985186,2480059.190831875,2185600.598384066,1874946.7833516276,1547207.0084924051,1201441.5460159252,836658.98310323898,{"$f":"W509*Debt_Rate","v":451813.37923035503}]
[null,null,"Initial Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$D520)","v":5766972.3864595601},5766972.3864595601,5766972.3864595601,5766972.3864595601,5766972.3864595601,5766972.3864595601,5766972.3864595601,5766972.3864595601,5766972.3864595601,5766972.3864595601,5766972.3864595601,5766972.3864595601,5766972.3864595601,5766972.3864595601,5766972.3864595601,5766972.3864595601,5766972.3864595601,5766972.3864595601,5766972.3864595601,5766972.3864595601]
[null,null,"Storage Refresh Mortgage Payment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-PMT(Debt_Rate,10,$O495)*$B520","v":2066879.3943324781},2066879.3943324781,2066879.3943324781,2066879.3943324781,2066879.3943324781,2066879.3943324781,2066879.3943324781,2066879.3943324781,2066879.3943324781,2066879.3943324781]
[null,null,"Sinking Fund",null,{"$f":"E507+E506-E505","v":1976508.4675579295},{"$f":"F507+F506-F505","v":2085216.4332736153},{"$f":"G507+G506-G505","v":2199903.3371036639},{"$f":"H507+H506-H505","v":2320898.0206443658},{"$f":"I507+I506-I505","v":2448547.411779806},{"$f":"J507+J506-J505","v":2583217.5194276953},{"$f":"K507+K506-K505","v":2725294.4829962184},{"$f":"L507+L506-L505","v":2875185.6795610106},{"$f":"M507+M506-M505","v":3033320.8919368661},{"$f":"N507+N506-N505","v":3200153.5409933939},{"$f":"O507+O506-O505","v":4559362.9248161716},{"$f":"P507+P506-P505","v":4810127.8856810611},{"$f":"Q507+Q506-Q505","v":5074684.9193935189},{"$f":"R507+R506-R505","v":5353792.5899601635},{"$f":"S507+S506-S505","v":5648251.1824079715},{"$f":"T507+T506-T505","v":5958904.9974404108},{"$f":"U507+U506-U505","v":6286644.7722996324},{"$f":"V507+V506-V505","v":6632410.2347761132},{"$f":"W507+W506-W505","v":6997192.797688799},{"$f":"X507+X506-X505","v":7382038.401561683}]
[null,null,"Mortgage Balance",{"$f":"D520","v":68917525.79821147},{"$f":"D509-E508+(F495*$B$76)","v":66941017.330653541},{"$f":"E509-F508+(G495*$B$76)","v":64855800.897379927},{"$f":"F509-G508+(H495*$B$76)","v":62655897.560276262},{"$f":"G509-H508+(I495*$B$76)","v":60334999.539631896},{"$f":"H509-I508+(J495*$B$76)","v":57886452.12785209},{"$f":"I509-J508+(K495*$B$76)","v":55303234.608424395},{"$f":"J509-K508+(L495*$B$76)","v":52577940.125428177},{"$f":"K509-L508+(M495*$B$76)","v":49702754.445867166},{"$f":"L509-M508+(N495*$B$76)","v":46669433.553930297},{"$f":"M509-N508+(O495*$B$76)","v":59536161.017743021},{"$f":"N509-O508+(P495*$B$76)","v":54976798.092926852},{"$f":"O509-P508+(Q495*$B$76)","v":50166670.207245789},{"$f":"P509-Q508+(R495*$B$76)","v":45091985.287852272},{"$f":"Q509-R508+(S495*$B$76)","v":39738192.697892107},{"$f":"R509-S508+(T495*$B$76)","v":34089941.515484139},{"$f":"S509-T508+(U495*$B$76)","v":28131036.518043727},{"$f":"T509-U508+(V495*$B$76)","v":21844391.745744094},{"$f":"U509-V508+(W495*$B$76)","v":15211981.510967981},{"$f":"V509-W508+(X495*$B$76)","v":8214788.7132791821},{"$f":"W509-X508+(Y495*$B$76)","v":832750.31171749905}]
[]
[null,null,"Solar Depr",{"$f":"-INDEX('DATA (Nominal)'!$B$79:$BX$79,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*(1+AFUDC!$C$23)*'Resource Options'!$E$23/1000","v":-120260931.61229523},{"$f":"-$D511/20","v":6013046.5806147614},6013046.5806147614,6013046.5806147614,6013046.5806147614,6013046.5806147614,6013046.5806147614,6013046.5806147614,6013046.5806147614,6013046.5806147614,6013046.5806147614,6013046.5806147614,6013046.5806147614,6013046.5806147614,6013046.5806147614,6013046.5806147614,6013046.5806147614,6013046.5806147614,6013046.5806147614,6013046.5806147614,6013046.5806147614]
[null,null,"Storage Depr",{"$f":"-INDEX('DATA (Nominal)'!$B$80:$BX$80,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*(1+AFUDC!$D$23)*'Resource Options'!$D$23/1000","v":-42131255.642316349},{"$f":"-$D512/10","v":4213125.5642316351},4213125.5642316351,4213125.5642316351,4213125.5642316351,4213125.5642316351,4213125.5642316351,4213125.5642316351,4213125.5642316351,4213125.5642316351,4213125.5642316351,{"$f":"$O495/10","v":2119641.2935100412},2119641.2935100412,2119641.2935100412,2119641.2935100412,2119641.2935100412,2119641.2935100412,2119641.2935100412,2119641.2935100412,2119641.2935100412,2119641.2935100412]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E511:E512)","v":10226172.144846397},{"$f":"SUM($E511:F512)","v":20452344.289692793},{"$f":"SUM($E511:G512)","v":30678516.434539188},{"$f":"SUM($E511:H512)","v":40904688.579385586},{"$f":"SUM($E511:I512)","v":51130860.724231981},{"$f":"SUM($E511:J512)","v":61357032.869078375},{"$f":"SUM($E511:K512)","v":71583205.013924778},{"$f":"SUM($E511:L512)","v":81809377.158771172},{"$f":"SUM($E511:M512)","v":92035549.303617567},{"$f":"SUM($E511:N512)","v":102261721.44846396},{"$f":"SUM($E511:O512)","v":110394409.32258876},{"$f":"SUM($E511:P512)","v":118527097.19671355},{"$f":"SUM($E511:Q512)","v":126659785.07083835},{"$f":"SUM($E511:R512)","v":134792472.94496316},{"$f":"SUM($E511:S512)","v":142925160.81908801},{"$f":"SUM($E511:T512)","v":151057848.69321284},{"$f":"SUM($E511:U512)","v":159190536.56733763},{"$f":"SUM($E511:V512)","v":167323224.44146246},{"$f":"SUM($E511:W512)","v":175455912.31558725},{"$f":"SUM($E511:X512)","v":183588600.18971208}]
[null,null,"End Year Book Value",null,{"$f":"-$D502-E513","v":152166015.10976517},{"$f":"-$D502-F513","v":141939842.96491879},131713670.8200724,{"$f":"-$D502-H513","v":121487498.675226},{"$f":"-$D502-I513","v":111261326.53037959},101035154.38553321,90808982.240686804,80582810.095840409,{"$f":"-$D502-M513","v":70356637.950994015},{"$f":"-$D502-N513","v":60130465.80614762},{"$f":"-$D502-O513+$O495","v":73194190.867123246},{"$f":"-$D502-P513+$O495","v":65061502.992998444},{"$f":"-$D502-Q513+$O495","v":56928815.118873648},{"$f":"-$D502-R513+$O495","v":48796127.244748838},{"$f":"-$D502-S513+$O495","v":40663439.370623983},{"$f":"-$D502-T513+$O495","v":32530751.496499158},{"$f":"-$D502-U513+$O495","v":24398063.622374363},{"$f":"-$D502-V513+$O495","v":16265375.748249538},{"$f":"-$D502-W513+$O495","v":8132687.874124743},{"$f":"-$D502-X513+$O495","v":-8.1956386566162109E-8}]
[null,null,"Prop. Tax Value",{"$f":"-D502","v":162392187.25461158},{"$f":"D515/(($D515/$Y515)^(1/21))","v":153343772.53245968},{"$f":"E515/(($D515/$Y515)^(1/21))","v":144799531.13519615},{"$f":"F515/(($D515/$Y515)^(1/21))","v":136731370.76717207},{"$f":"G515/(($D515/$Y515)^(1/21))","v":129112764.42196715},{"$f":"H515/(($D515/$Y515)^(1/21))","v":121918663.16522531},{"$f":"I515/(($D515/$Y515)^(1/21))","v":115125413.77718878},{"$f":"J515/(($D515/$Y515)^(1/21))","v":108710680.98415065},{"$f":"K515/(($D515/$Y515)^(1/21))","v":102653374.02313358},{"$f":"L515/(($D515/$Y515)^(1/21))","v":96933577.298349261},{"$f":"M515/(($D515/$Y515)^(1/21))","v":91532484.901446864},{"$f":"(N515+O495)/(($D515/($Y515+O495))^(1/21))","v":108294565.50267377},{"$f":"O515/(($O515/$Y515)^(1/11))","v":100709040.01046431},{"$f":"P515/(($O515/$Y515)^(1/11))","v":93654844.938446045},{"$f":"Q515/(($O515/$Y515)^(1/11))","v":87094763.087136835},80994184.147013485,75320922.098118618,70045045.399967074,65138719.075851567,60576057.858400688,56332989.621600665,{"$f":"Y502","v":48717656.176383473}]
[null,null,"Tax Dep",null,{"$f":"-$D502*Assumptions!J$23*INDEX('DATA (Nominal)'!$B$349:$BX$349,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27606671.833283968},{"$f":"-$D502*Assumptions!K$23*INDEX('DATA (Nominal)'!$B$349:$BX$349,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":44170674.933254354},{"$f":"-$D502*Assumptions!L$23*INDEX('DATA (Nominal)'!$B$349:$BX$349,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":26502404.959952608},{"$f":"-$D502*Assumptions!M$23*INDEX('DATA (Nominal)'!$B$349:$BX$349,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":15901442.975971565},{"$f":"-$D502*Assumptions!N$23*INDEX('DATA (Nominal)'!$B$349:$BX$349,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":15901442.975971565},{"$f":"-$D502*Assumptions!O$23*INDEX('DATA (Nominal)'!$B$349:$BX$349,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7950721.4879857823},{"$f":"-$D502*Assumptions!P$23*INDEX('DATA (Nominal)'!$B$349:$BX$349,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D502*Assumptions!Q$23*INDEX('DATA (Nominal)'!$B$349:$BX$349,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D502*Assumptions!R$23*INDEX('DATA (Nominal)'!$B$349:$BX$349,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D502*Assumptions!S$23*INDEX('DATA (Nominal)'!$B$349:$BX$349,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"$O495*Assumptions!T$23","v":3028119.5519084451},{"$f":"$O495*Assumptions!U$23","v":5191001.5278060911},{"$f":"$O495*Assumptions!V$23","v":3707888.5147371152},{"$f":"$O495*Assumptions!W$23","v":2648491.7962407968},{"$f":"$O495*Assumptions!X$23","v":1891779.8544577118},{"$f":"$O495*Assumptions!Y$23","v":1891779.8544577118},{"$f":"$O495*Assumptions!Z$23","v":1891779.8544577118},{"$f":"$O495*Assumptions!AA$23","v":945571.9810348294},{"$f":"$O495*Assumptions!AB$23","v":0},{"$f":"$O495*Assumptions!AC$23","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E516*Federal_Tax_Rate","v":5797401.0849896334},{"$f":"F516*Federal_Tax_Rate","v":9275841.7359834146},{"$f":"G516*Federal_Tax_Rate","v":5565505.0415900471},{"$f":"H516*Federal_Tax_Rate","v":3339303.0249540284},{"$f":"I516*Federal_Tax_Rate","v":3339303.0249540284},{"$f":"J516*Federal_Tax_Rate","v":1669651.5124770142},{"$f":"K516*Federal_Tax_Rate","v":0},{"$f":"L516*Federal_Tax_Rate","v":0},{"$f":"M516*Federal_Tax_Rate","v":0},{"$f":"N516*Federal_Tax_Rate","v":0},{"$f":"O516*Federal_Tax_Rate","v":635905.10590077343},{"$f":"P516*Federal_Tax_Rate","v":1090110.3208392791},{"$f":"Q516*Federal_Tax_Rate","v":778656.58809479419},{"$f":"R516*Federal_Tax_Rate","v":556183.27721056726},{"$f":"S516*Federal_Tax_Rate","v":397273.76943611947},{"$f":"T516*Federal_Tax_Rate","v":397273.76943611947},{"$f":"U516*Federal_Tax_Rate","v":397273.76943611947},{"$f":"V516*Federal_Tax_Rate","v":198570.11601731417},{"$f":"W516*Federal_Tax_Rate","v":0},{"$f":"X516*Federal_Tax_Rate","v":0}]
[null,null,"Dep. Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E517:N517)","v":23517905.128496394},{"$f":"D518/D522","v":0.14482165383746648}]
[null,null,"ITC Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E499:X499)","v":45108940.904058769},{"$f":"D519/D522","v":0.27777777777777773}]
[null,{"$f":"Assumptions!F23","v":0.73499999999999999},"Debt",{"$f":"(D522-D518-D519)*$B520","v":68917525.79821147},{"$f":"D520/D522","v":0.42438941776279548}]
[null,{"$f":"1-B520","v":0.26500000000000001},"Equity",{"$f":"(D522-D518-D519)*$B521","v":24847815.423844956},{"$f":"D521/D522","v":0.1530111506219603}]
[null,null,"Total",{"$f":"-D502","v":162392187.25461158}]
[null,null,"Check",{"$f":"SUM(D518:D521)-D522","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:",2025,null,null,{"$f":"B1","v":2025},{"$f":"E1+1","v":2026},{"$f":"F1+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,{"$f":"X1+1","v":2045}]
[null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[]
[]
[null,null,"NW Wind On System (Share)"]
[null,null,"MWh",null,{"$f":"INDEX('DATA (Nominal)'!$B$25:$BX$25,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$7*8760","v":282072},{"$f":"E6","v":282072},{"$f":"F6","v":282072},282072,282072,282072,282072,282072,282072,282072,282072,282072,282072,282072,282072,282072,282072,282072,282072,282072]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"INDEX('PPA Summary'!$3:$21,MATCH($C5,'PPA Summary'!$D$3:$D$21,0),MATCH(B$1,'PPA Summary'!$2:$2,0))","v":43.887518616600076},{"$f":"E7","v":43.887518616600076},43.887518616600076,43.887518616600076,43.887518616600076,43.887518616600076,43.887518616600076,43.887518616600076,43.887518616600076,43.887518616600076,43.887518616600076,43.887518616600076,43.887518616600076,43.887518616600076,43.887518616600076,43.887518616600076,43.887518616600076,43.887518616600076,43.887518616600076,43.887518616600076]
[null,null,"Revenue",null,{"$f":"E6*E7","v":12379440.151221616},{"$f":"F6*F7","v":12379440.151221616},{"$f":"G6*G7","v":12379440.151221616},{"$f":"H6*H7","v":12379440.151221616},{"$f":"I6*I7","v":12379440.151221616},{"$f":"J6*J7","v":12379440.151221616},{"$f":"K6*K7","v":12379440.151221616},{"$f":"L6*L7","v":12379440.151221616},{"$f":"M6*M7","v":12379440.151221616},{"$f":"N6*N7","v":12379440.151221616},{"$f":"O6*O7","v":12379440.151221616},{"$f":"P6*P7","v":12379440.151221616},{"$f":"Q6*Q7","v":12379440.151221616},{"$f":"R6*R7","v":12379440.151221616},{"$f":"S6*S7","v":12379440.151221616},{"$f":"T6*T7","v":12379440.151221616},{"$f":"U6*U7","v":12379440.151221616},{"$f":"V6*V7","v":12379440.151221616},{"$f":"W6*W7","v":12379440.151221616},{"$f":"X6*X7","v":12379440.151221616}]
[]
[null,null,"Fixed O&M",null,{"$f":"INDEX('DATA (Nominal)'!$B$204:$BX$204,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$7*1000","v":4860193.7088262504},{"$f":"INDEX('DATA (Nominal)'!$B$204:$BX$204,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$7*1000","v":4919626.6523379087},{"$f":"INDEX('DATA (Nominal)'!$B$204:$BX$204,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$7*1000","v":4979290.1107087629},{"$f":"INDEX('DATA (Nominal)'!$B$204:$BX$204,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$7*1000","v":5037521.7091353061},{"$f":"INDEX('DATA (Nominal)'!$B$204:$BX$204,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$7*1000","v":5095905.5214790348},{"$f":"INDEX('DATA (Nominal)'!$B$204:$BX$204,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$7*1000","v":5154420.0610586656},{"$f":"INDEX('DATA (Nominal)'!$B$204:$BX$204,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$7*1000","v":5228308.6726339413},{"$f":"INDEX('DATA (Nominal)'!$B$204:$BX$204,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$7*1000","v":5302953.6438089777},{"$f":"INDEX('DATA (Nominal)'!$B$204:$BX$204,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$7*1000","v":5378352.4923181599},{"$f":"INDEX('DATA (Nominal)'!$B$204:$BX$204,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$7*1000","v":5454502.2605981436},{"$f":"INDEX('DATA (Nominal)'!$B$204:$BX$204,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$7*1000","v":5531399.4960761629},{"$f":"INDEX('DATA (Nominal)'!$B$204:$BX$204,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$7*1000","v":5609040.230821087},{"$f":"INDEX('DATA (Nominal)'!$B$204:$BX$204,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$7*1000","v":5687419.9605386844},{"$f":"INDEX('DATA (Nominal)'!$B$204:$BX$204,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$7*1000","v":5766533.6228921413},{"$f":"INDEX('DATA (Nominal)'!$B$204:$BX$204,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$7*1000","v":5846375.5751282498},{"$f":"INDEX('DATA (Nominal)'!$B$204:$BX$204,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$7*1000","v":5926939.570989267},{"$f":"INDEX('DATA (Nominal)'!$B$204:$BX$204,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$7*1000","v":6008218.7368898056},{"$f":"INDEX('DATA (Nominal)'!$B$204:$BX$204,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$7*1000","v":6090205.5473376103},{"$f":"INDEX('DATA (Nominal)'!$B$204:$BX$204,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$7*1000","v":6172891.7995764641},{"$f":"INDEX('DATA (Nominal)'!$B$204:$BX$204,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$7*1000","v":6256268.5874289135}]
[null,null,"Variable O&M",null,{"$f":"INDEX('DATA (Nominal)'!$B$123:$BX$123,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*E6","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$123:$BX$123,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*F6","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$123:$BX$123,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*G6","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$123:$BX$123,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*H6","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$123:$BX$123,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*I6","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$123:$BX$123,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*J6","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$123:$BX$123,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*K6","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$123:$BX$123,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*L6","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$123:$BX$123,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*M6","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$123:$BX$123,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*N6","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$123:$BX$123,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*O6","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$123:$BX$123,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*P6","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$123:$BX$123,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Q6","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$123:$BX$123,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*R6","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$123:$BX$123,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*S6","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$123:$BX$123,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*T6","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$123:$BX$123,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*U6","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$123:$BX$123,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*V6","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$123:$BX$123,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*W6","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$123:$BX$123,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*X6","v":0}]
[null,null,"Property Tax",null,{"$f":"D31*Property_Tax_Rate","v":1462382.1325139459},{"$f":"E31*Property_Tax_Rate","v":1380898.9020645372},1303955.8781021,1231300.0825005756,1162692.6329536536,1097907.9575624634,1036733.0531860595,978966.7851162646,924419.22577429144,872911.03025487415,824272.84666477842,778344.75931696896,734975.76294972864,694023.26624203823,655352.62299283792,618836.68942275865,584355.40614278603,551795.4034154301,521049.62841055449,492016.99323033]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E10:E12)","v":6322575.8413401963},{"$f":"SUM(F10:F12)","v":6300525.5544024464},{"$f":"SUM(G10:G12)","v":6283245.9888108633},{"$f":"SUM(H10:H12)","v":6268821.7916358821},{"$f":"SUM(I10:I12)","v":6258598.1544326879},{"$f":"SUM(J10:J12)","v":6252328.018621129},{"$f":"SUM(K10:K12)","v":6265041.7258200012},{"$f":"SUM(L10:L12)","v":6281920.4289252423},{"$f":"SUM(M10:M12)","v":6302771.7180924509},{"$f":"SUM(N10:N12)","v":6327413.2908530179},{"$f":"SUM(O10:O12)","v":6355672.3427409418},{"$f":"SUM(P10:P12)","v":6387384.9901380558},{"$f":"SUM(Q10:Q12)","v":6422395.7234884128},{"$f":"SUM(R10:R12)","v":6460556.8891341798},{"$f":"SUM(S10:S12)","v":6501728.1981210876},{"$f":"SUM(T10:T12)","v":6545776.2604120253},{"$f":"SUM(U10:U12)","v":6592574.1430325918},{"$f":"SUM(V10:V12)","v":6642000.9507530406},{"$f":"SUM(W10:W12)","v":6693941.4279870186},{"$f":"SUM(X10:X12)","v":6748285.5806592433}]
[]
[null,null,"EBITDA",null,{"$f":"E8-E13","v":6056864.3098814199},{"$f":"F8-F13","v":6078914.5968191698},6096194.1624107528,6110618.3595857341,6120841.9967889283,6127112.1326004872,6114398.425401615,6097519.7222963739,6076668.4331291653,6052026.8603685983,6023767.8084806744,5992055.1610835604,5957044.4277332034,5918883.2620874364,5877711.9531005286,5833663.8908095909,5786866.0081890244,5737439.2004685756,5685498.7232345976,5631154.5705623729]
[null,null,"Before Tax Earnings",null,{"$f":"E15-E32-E23","v":-25530002.327806436},{"$f":"F15-F32-F23","v":-42989450.254275501},{"$f":"G15-G32-G23","v":-24182902.210023053},{"$f":"H15-H32-H23","v":-12862713.307622068},{"$f":"I15-I32-I23","v":-12773712.896886442},{"$f":"J15-J32-J23","v":-4261012.18171784},{"$f":"K15-K32-K23","v":4237275.7127245516},{"$f":"L15-L32-L23","v":4312899.9564900957},{"$f":"M15-M32-M23","v":4389639.2762715667},{"$f":"N15-N32-N23","v":4467955.7959518563},{"$f":"O15-O32-O23","v":4548317.5315890368},{"$f":"P15-P32-P23","v":4631199.8150309073},{"$f":"Q15-Q32-Q23","v":4717086.7337156786},{"$f":"R15-R32-R23","v":4806472.5909669725},{"$f":"S15-S32-S23","v":4899863.3911364637},{"$f":"T15-T32-T23","v":4997778.3540055268},{"$f":"U15-U32-U23","v":5100751.4629287617},{"$f":"V15-V32-V23","v":5209333.0512870224},{"$f":"W15-W32-W23","v":5324091.4319160841},{"$f":"X15-X32-X23","v":5445614.5742893657}]
[null,null,"PTC",null,{"$f":"INDEX('DATA (Nominal)'!$B$260:$BX$260,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$289:$BX$289,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*E6","v":7917448.87169444},{"$f":"INDEX('DATA (Nominal)'!$B$260:$BX$260,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$289:$BX$289,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*F6","v":8094271.896495617},{"$f":"INDEX('DATA (Nominal)'!$B$260:$BX$260,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$289:$BX$289,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*G6","v":8275043.9688506853},{"$f":"INDEX('DATA (Nominal)'!$B$260:$BX$260,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$289:$BX$289,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*H6","v":8457094.9361654017},{"$f":"INDEX('DATA (Nominal)'!$B$260:$BX$260,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$289:$BX$289,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*I6","v":8643151.0247610398},{"$f":"INDEX('DATA (Nominal)'!$B$260:$BX$260,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$289:$BX$289,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*J6","v":8833300.347305784},{"$f":"INDEX('DATA (Nominal)'!$B$260:$BX$260,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$289:$BX$289,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*K6","v":9027632.9549465086},{"$f":"INDEX('DATA (Nominal)'!$B$260:$BX$260,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$289:$BX$289,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*L6","v":9226240.8799553327},{"$f":"INDEX('DATA (Nominal)'!$B$260:$BX$260,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$289:$BX$289,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*M6","v":9429218.1793143507},{"$f":"INDEX('DATA (Nominal)'!$B$260:$BX$260,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$289:$BX$289,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*N6","v":9636660.9792592674}]
[null,null,"Federal Tax",null,{"$f":"E16*Federal_Tax_Rate-E17","v":-13278749.360533793},-17122056.449893471,-13353453.432955526,-11158264.730766036,-11325630.733107192,-9728112.9054665305,-8137805.0552743524,-8320531.8890924128,-8507393.9312973209,-8698390.2621093784,955146.68163369771,972551.96115649049,990588.2140802925,1009359.2441030642,1028971.3121386573,1049533.4543411606,1071157.8072150399,1093959.9407702747,1118059.2007023776,1143579.0606007667]
[]
[null,{"$f":"IRR(D20:Y20,0.1)","v":7.5000001748106504E-2},"Free Cash Flow",{"$f":"-INDEX('DATA (Nominal)'!$B$81:$BX$81,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$7/1000*1000000*(1+AFUDC!$C$7)","v":-146238213.2513946},{"$f":"E15-E18","v":19335613.670415211},{"$f":"F15-F18","v":23200971.046712641},19449647.595366277,17268883.090351768,17446472.729896121,15855225.038067017,14252203.480675967,14418051.611388788,14584062.364426486,{"$f":"N15-N18","v":14750417.122477977},5068621.1268469766,5019503.1999270702,4966456.2136529107,4909524.0179843726,4848740.6409618715,4784130.4364684299,4715708.2009739848,4643479.2596983006,4567439.52253222,4487575.509961606,{"$f":"D20*-0.3","v":43871463.975418381}]
[null,{"$f":"IRR(D21:Y21,0.1)","v":9.2761529214866911E-2},"ROE",{"$f":"-E37","v":-20853670.013752583},{"$f":"E20-E17-E23-E25-E33","v":1717165.3681981144},{"$f":"F20-F17-F23-F25-F33","v":1720496.7457592227},{"$f":"G20-G17-G23-G25-G33","v":1719284.3942552786},{"$f":"H20-H17-H23-H25-H33","v":1714998.825244545},{"$f":"I20-I17-I23-I25-I33","v":1706532.3761932598},{"$f":"J20-J17-J23-J25-J33","v":1694032.7893082807},{"$f":"K20-K17-K23-K25-K33","v":1665576.051765376},{"$f":"L20-L17-L23-L25-L33","v":1632816.2574693719},{"$f":"M20-M17-M23-M25-M33","v":1595849.7111480522},{"$f":"N20-N17-N23-N25-N33","v":1554761.6692546259},{"$f":"O20-O17-O23-O25-O33","v":1509626.6528828936},{"$f":"P20-P17-P23-P25-P33","v":1460508.7259629872},{"$f":"Q20-Q17-Q23-Q25-Q33","v":1407461.7396888277},{"$f":"R20-R17-R23-R25-R33","v":1350529.5440202896},{"$f":"S20-S17-S23-S25-S33","v":1289746.1669977885},{"$f":"T20-T17-T23-T25-T33","v":1225135.9625043469},{"$f":"U20-U17-U23-U25-U33","v":1156713.7270099018},{"$f":"V20-V17-V23-V25-V33","v":1084484.7857342176},{"$f":"W20-W17-W23-W25-W33","v":1008445.0485681375},{"$f":"X20-X17-X23-X25-X33","v":928581.03599752299},{"$f":"Y20","v":43871463.975418381}]
[]
[null,null,"Interest",null,{"$f":"D26*Debt_Rate","v":2339223.9874089337},2272136.6106484006,2201359.4281660379,2126689.5006471453,2047912.7271147138,1964803.2310379983,1877122.7126770637,1784619.7658062777,1687029.1568575983,1584071.0644167417,1475450.2768916381,1360855.3460526534,1239957.6940175248,1112410.6711204641,977848.56196406507,835885.53680406406,686114.54526026302,528106.14918155293,361407.29131851374,185539.99627300745]
[null,null,"Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$E36)","v":3558994.473964083},3558994.473964083,3558994.473964083,3558994.473964083,3558994.473964083,3558994.473964083,3558994.473964083,3558994.473964083,3558994.473964083,3558994.473964083,3558994.473964083,3558994.473964083,3558994.473964083,3558994.473964083,3558994.473964083,3558994.473964083,3558994.473964083,3558994.473964083,3558994.473964083,3558994.473964083]
[null,null,"Sinking Fund",null,{"$f":"E24-E23","v":1219770.4865551493},{"$f":"F24-F23","v":1286857.8633156824},{"$f":"G24-G23","v":1357635.0457980451},{"$f":"H24-H23","v":1432304.9733169377},{"$f":"I24-I23","v":1511081.7468493693},{"$f":"J24-J23","v":1594191.2429260847},{"$f":"K24-K23","v":1681871.7612870194},{"$f":"L24-L23","v":1774374.7081578053},{"$f":"M24-M23","v":1871965.3171064847},{"$f":"N24-N23","v":1974923.4095473413},{"$f":"O24-O23","v":2083544.1970724449},{"$f":"P24-P23","v":2198139.1279114299},{"$f":"Q24-Q23","v":2319036.7799465582},{"$f":"R24-R23","v":2446583.8028436191},{"$f":"S24-S23","v":2581145.9120000182},{"$f":"T24-T23","v":2723108.9371600188},{"$f":"U24-U23","v":2872879.9287038199},{"$f":"V24-V23","v":3030888.3247825298},{"$f":"W24-W23","v":3197587.1826455691},{"$f":"X24-X23","v":3373454.4776910758}]
[null,null,"Mortgage Balance",{"$f":"E36","v":42531345.225616977},{"$f":"D26-E25","v":41311574.739061825},{"$f":"E26-F25","v":40024716.875746146},{"$f":"F26-G25","v":38667081.829948097},{"$f":"G26-H25","v":37234776.85663116},{"$f":"H26-I25","v":35723695.109781787},{"$f":"I26-J25","v":34129503.866855703},{"$f":"J26-K25","v":32447632.105568685},{"$f":"K26-L25","v":30673257.397410881},{"$f":"L26-M25","v":28801292.080304395},{"$f":"M26-N25","v":26826368.670757055},{"$f":"N26-O25","v":24742824.473684609},{"$f":"O26-P25","v":22544685.345773179},{"$f":"P26-Q25","v":20225648.565826621},{"$f":"Q26-R25","v":17779064.762983002},{"$f":"R26-S25","v":15197918.850982983},{"$f":"S26-T25","v":12474809.913822964},{"$f":"T26-U25","v":9601929.9851191435},{"$f":"U26-V25","v":6571041.6603366137},{"$f":"V26-W25","v":3373454.4776910446},{"$f":"W26-X25","v":-3.119930624961853E-8}]
[]
[null,null,"Book Depr",null,{"$f":"IF(E$2-1<20,-$D20/20,0)","v":7311910.6625697296},7311910.6625697296,7311910.6625697296,7311910.6625697296,7311910.6625697296,7311910.6625697296,7311910.6625697296,7311910.6625697296,7311910.6625697296,7311910.6625697296,7311910.6625697296,7311910.6625697296,7311910.6625697296,7311910.6625697296,7311910.6625697296,7311910.6625697296,7311910.6625697296,7311910.6625697296,7311910.6625697296,7311910.6625697296]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E28:E28)","v":7311910.6625697296},{"$f":"SUM($E28:F28)","v":14623821.325139459},{"$f":"SUM($E28:G28)","v":21935731.987709187},{"$f":"SUM($E28:H28)","v":29247642.650278918},{"$f":"SUM($E28:I28)","v":36559553.31284865},{"$f":"SUM($E28:J28)","v":43871463.975418381},{"$f":"SUM($E28:K28)","v":51183374.637988113},{"$f":"SUM($E28:L28)","v":58495285.300557844},{"$f":"SUM($E28:M28)","v":65807195.963127576},{"$f":"SUM($E28:N28)","v":73119106.6256973},{"$f":"SUM($E28:O28)","v":80431017.288267031},{"$f":"SUM($E28:P28)","v":87742927.950836763},{"$f":"SUM($E28:Q28)","v":95054838.613406494},{"$f":"SUM($E28:R28)","v":102366749.27597623},{"$f":"SUM($E28:S28)","v":109678659.93854596},{"$f":"SUM($E28:T28)","v":116990570.60111569},{"$f":"SUM($E28:U28)","v":124302481.26368542},{"$f":"SUM($E28:V28)","v":131614391.92625515},{"$f":"SUM($E28:W28)","v":138926302.58882487},{"$f":"SUM($E28:X28)","v":146238213.2513946}]
[null,null,"End Year Book Value",null,{"$f":"-$D20-E29","v":138926302.58882487},131614391.92625514,124302481.26368541,116990570.60111567,109678659.93854594,102366749.27597621,95054838.613406479,87742927.950836748,80431017.288267016,73119106.6256973,65807195.963127568,58495285.300557837,51183374.637988105,43871463.975418374,36559553.312848642,29247642.650278911,21935731.98770918,14623821.325139448,7311910.6625697315,0]
[null,null,"Prop. Tax Value",{"$f":"-D20","v":146238213.2513946},{"$f":"D31/(($D31/$Y31)^(1/21))","v":138089890.20645371},130395587.81021,123130008.25005755,116269263.29536536,109790795.75624633,103673305.31860594,97896678.511626452,92441922.577429146,87291103.025487408,82427284.666477844,77834475.931696892,73497576.294972867,69402326.624203816,65535262.299283788,61883668.942275867,58435540.6142786,55179540.341543011,52104962.841055445,49201699.323032998,46460204.254607037,{"$f":"Y20","v":43871463.975418381}]
[null,null,"Tax Dep",null,{"$f":"-$D20*Assumptions!J$7","v":29247642.650278922},{"$f":"-$D20*Assumptions!K$7","v":46796228.24044627},{"$f":"-$D20*Assumptions!L$7","v":28077736.944267765},{"$f":"-$D20*Assumptions!M$7","v":16846642.166560657},{"$f":"-$D20*Assumptions!N$7","v":16846642.166560657},{"$f":"-$D20*Assumptions!O$7","v":8423321.0832803287},{"$f":"-$D20*Assumptions!P$7","v":0},{"$f":"-$D20*Assumptions!Q$7","v":0},{"$f":"-$D20*Assumptions!R$7","v":0},{"$f":"-$D20*Assumptions!S$7","v":0},{"$f":"-$D20*Assumptions!T$7","v":0},{"$f":"-$D20*Assumptions!U$7","v":0},{"$f":"-$D20*Assumptions!V$7","v":0},{"$f":"-$D20*Assumptions!W$7","v":0},{"$f":"-$D20*Assumptions!X$7","v":0},{"$f":"-$D20*Assumptions!Y$7","v":0},{"$f":"-$D20*Assumptions!Z$7","v":0},{"$f":"-$D20*Assumptions!AA$7","v":0},{"$f":"-$D20*Assumptions!AB$7","v":0},{"$f":"-$D20*Assumptions!AC$7","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E32*Federal_Tax_Rate","v":6142004.9565585731},9827207.9304937162,5896324.7582962308,3537794.8549777381,3537794.8549777381,1768897.4274888691,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dep. Tax Equity",null,{"$f":"NPV(Tax_Equity_Rate,E33:X33)","v":24915835.173297733},{"$f":"E34/E38","v":0.17037841627937234}]
[null,null,"PTC Tax Equity",null,{"$f":"NPV(Tax_Equity_Rate,E17:X17)","v":57937362.838727303},{"$f":"E35/E38","v":0.39618483808420563}]
[null,{"$f":"Assumptions!F7","v":0.67100000000000004},"Debt",null,{"$f":"(E38-E34-E35)*$B36","v":42531345.225616977},{"$f":"E36/E38","v":0.29083605632203918}]
[null,{"$f":"1-B36","v":0.32899999999999996},"Equity",null,{"$f":"(E38-E34-E35)*$B37","v":20853670.013752583},{"$f":"E37/E38","v":0.14260068931438283}]
[null,null,"Total",null,{"$f":"-D20","v":146238213.2513946}]
[null,null,"Check",null,{"$f":"SUM(E34:E37)-E38","v":0}]
[]
[]
[null,null,"NW Wind Off System"]
[null,null,"MWh",null,{"$f":"INDEX('DATA (Nominal)'!$B$26:$BX$26,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$8*8760","v":282072},{"$f":"E43","v":282072},{"$f":"F43","v":282072},282072,282072,282072,282072,282072,282072,282072,282072,282072,282072,282072,282072,282072,282072,282072,282072,282072]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"INDEX('PPA Summary'!$3:$21,MATCH($C42,'PPA Summary'!$D$3:$D$21,0),MATCH(B$1,'PPA Summary'!$2:$2,0))","v":48.634348882382042},{"$f":"E44","v":48.634348882382042},{"$f":"F44","v":48.634348882382042},48.634348882382042,48.634348882382042,48.634348882382042,48.634348882382042,48.634348882382042,48.634348882382042,48.634348882382042,48.634348882382042,48.634348882382042,48.634348882382042,48.634348882382042,48.634348882382042,48.634348882382042,48.634348882382042,48.634348882382042,48.634348882382042,48.634348882382042]
[null,null,"Revenue",null,{"$f":"E43*E44","v":13718388.057951268},{"$f":"F43*F44","v":13718388.057951268},{"$f":"G43*G44","v":13718388.057951268},{"$f":"H43*H44","v":13718388.057951268},{"$f":"I43*I44","v":13718388.057951268},{"$f":"J43*J44","v":13718388.057951268},{"$f":"K43*K44","v":13718388.057951268},{"$f":"L43*L44","v":13718388.057951268},{"$f":"M43*M44","v":13718388.057951268},{"$f":"N43*N44","v":13718388.057951268},{"$f":"O43*O44","v":13718388.057951268},{"$f":"P43*P44","v":13718388.057951268},{"$f":"Q43*Q44","v":13718388.057951268},{"$f":"R43*R44","v":13718388.057951268},{"$f":"S43*S44","v":13718388.057951268},{"$f":"T43*T44","v":13718388.057951268},{"$f":"U43*U44","v":13718388.057951268},{"$f":"V43*V44","v":13718388.057951268},{"$f":"W43*W44","v":13718388.057951268},{"$f":"X43*X44","v":13718388.057951268}]
[]
[null,null,"Fixed O&M",null,{"$f":"INDEX('DATA (Nominal)'!$B$205:$BX$205,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$8*1000","v":4741652.3988548797},{"$f":"INDEX('DATA (Nominal)'!$B$205:$BX$205,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$8*1000","v":4799635.758378448},{"$f":"INDEX('DATA (Nominal)'!$B$205:$BX$205,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$8*1000","v":4857844.0104475738},{"$f":"INDEX('DATA (Nominal)'!$B$205:$BX$205,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$8*1000","v":4914655.3259856645},{"$f":"INDEX('DATA (Nominal)'!$B$205:$BX$205,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$8*1000","v":4971615.1429063752},{"$f":"INDEX('DATA (Nominal)'!$B$205:$BX$205,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$8*1000","v":5028702.4985938203},{"$f":"INDEX('DATA (Nominal)'!$B$205:$BX$205,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$8*1000","v":5100788.948911163},{"$f":"INDEX('DATA (Nominal)'!$B$205:$BX$205,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$8*1000","v":5173613.3110331492},{"$f":"INDEX('DATA (Nominal)'!$B$205:$BX$205,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$8*1000","v":5247173.1632372299},{"$f":"INDEX('DATA (Nominal)'!$B$205:$BX$205,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$8*1000","v":5321465.6200957503},{"$f":"INDEX('DATA (Nominal)'!$B$205:$BX$205,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$8*1000","v":5396487.3132450366},{"$f":"INDEX('DATA (Nominal)'!$B$205:$BX$205,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$8*1000","v":5472234.371532768},{"$f":"INDEX('DATA (Nominal)'!$B$205:$BX$205,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$8*1000","v":5548702.4005255466},{"$f":"INDEX('DATA (Nominal)'!$B$205:$BX$205,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$8*1000","v":5625886.4613581877},{"$f":"INDEX('DATA (Nominal)'!$B$205:$BX$205,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$8*1000","v":5703781.0489056101},{"$f":"INDEX('DATA (Nominal)'!$B$205:$BX$205,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$8*1000","v":5782380.0692578219},{"$f":"INDEX('DATA (Nominal)'!$B$205:$BX$205,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$8*1000","v":5861676.8164778603},{"$f":"INDEX('DATA (Nominal)'!$B$205:$BX$205,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$8*1000","v":5941663.9486220591},{"$f":"INDEX('DATA (Nominal)'!$B$205:$BX$205,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$8*1000","v":6022333.4630014291},{"$f":"INDEX('DATA (Nominal)'!$B$205:$BX$205,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$8*1000","v":6103676.6706623556}]
[null,null,"Variable O&M",null,{"$f":"INDEX('DATA (Nominal)'!$B$124:$BX$124,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*E43","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$124:$BX$124,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*F43","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$124:$BX$124,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*G43","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$124:$BX$124,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*H43","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$124:$BX$124,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*I43","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$124:$BX$124,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*J43","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$124:$BX$124,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*K43","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$124:$BX$124,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*L43","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$124:$BX$124,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*M43","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$124:$BX$124,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*N43","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$124:$BX$124,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*O43","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$124:$BX$124,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*P43","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$124:$BX$124,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Q43","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$124:$BX$124,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*R43","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$124:$BX$124,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*S43","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$124:$BX$124,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*T43","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$124:$BX$124,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*U43","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$124:$BX$124,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*V43","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$124:$BX$124,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*W43","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$124:$BX$124,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*X43","v":0}]
[null,null,"Property Tax",null,{"$f":"D68*Property_Tax_Rate","v":1615959.365497421},1525918.8853464839,1440895.4175282272,1360609.4165237462,1284796.9129562611,1213208.6456959553,1145609.2423235157,1081776.4452578488,1021500.381003592,964582.87011580018,910836.77561307047,860085.38769677386,812161.84275343653,766908.57473002968,724176.79707836395,683826.01356529444,645723.556340346,609744.14974198851,575769.49840841745,543687.89833860379]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E47:E49)","v":6357611.7643523011},{"$f":"SUM(F47:F49)","v":6325554.6437249314},{"$f":"SUM(G47:G49)","v":6298739.4279758008},{"$f":"SUM(H47:H49)","v":6275264.7425094107},{"$f":"SUM(I47:I49)","v":6256412.0558626363},{"$f":"SUM(J47:J49)","v":6241911.1442897758},{"$f":"SUM(K47:K49)","v":6246398.191234679},{"$f":"SUM(L47:L49)","v":6255389.7562909983},{"$f":"SUM(M47:M49)","v":6268673.5442408221},{"$f":"SUM(N47:N49)","v":6286048.4902115501},{"$f":"SUM(O47:O49)","v":6307324.0888581071},{"$f":"SUM(P47:P49)","v":6332319.7592295418},{"$f":"SUM(Q47:Q49)","v":6360864.243278983},{"$f":"SUM(R47:R49)","v":6392795.036088217},{"$f":"SUM(S47:S49)","v":6427957.8459839737},{"$f":"SUM(T47:T49)","v":6466206.0828231163},{"$f":"SUM(U47:U49)","v":6507400.3728182064},{"$f":"SUM(V47:V49)","v":6551408.0983640477},{"$f":"SUM(W47:W49)","v":6598102.9614098463},{"$f":"SUM(X47:X49)","v":6647364.5690009594}]
[]
[null,null,"EBITDA",null,{"$f":"E45-E50","v":7360776.2935989667},{"$f":"F45-F50","v":7392833.4142263364},7419648.629975467,7443123.3154418571,7461976.0020886315,7476476.9136614921,7471989.8667165888,7462998.3016602695,7449714.5137104457,7432339.5677397177,7411063.9690931607,7386068.2987217261,7357523.8146722848,7325593.0218630508,7290430.2119672941,7252181.9751281515,7210987.6851330614,7166979.9595872201,7120285.0965414215,7071023.4889503084]
[null,null,"Before Tax Earnings",null,{"$f":"E52-E69-E60","v":-27767845.252208881},{"$f":"F52-F69-F60","v":-47046727.825888902},{"$f":"G52-G69-G60","v":-26250628.542069741},{"$f":"H52-H69-H60","v":-13726906.509446446},{"$f":"I52-I69-I60","v":-13613442.034555441},{"$f":"J52-J69-J60","v":-4191199.7411197741},{"$f":"K52-K69-K60","v":5217544.4428110011},{"$f":"L52-L69-L60","v":5319649.9540737951},{"$f":"M52-M69-M60","v":5423573.5816406365},{"$f":"N52-N69-N60","v":5529852.4590399899},{"$f":"O52-O69-O60","v":5639031.6440488687},{"$f":"P52-P69-P60","v":5751665.7704339186},{"$f":"Q52-Q69-Q60","v":5868320.7219625693},{"$f":"R52-R69-R60","v":5989575.3336882219},{"$f":"S52-S69-S60","v":6116023.1255767699},{"$f":"T52-T69-T60","v":6248274.0736200698},{"$f":"U52-U69-U60","v":6386956.4236759562},{"$f":"V52-V69-V60","v":6532718.5533838952},{"$f":"W52-W69-W60","v":6686230.8876308342},{"$f":"X52-X69-X60","v":6848187.8731835606}]
[null,null,"PTC",null,{"$f":"INDEX('DATA (Nominal)'!$B$261:$BX$261,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$290:$BX$290,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*E43","v":7917448.87169444},{"$f":"INDEX('DATA (Nominal)'!$B$261:$BX$261,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$290:$BX$290,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*F43","v":8094271.896495617},{"$f":"INDEX('DATA (Nominal)'!$B$261:$BX$261,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$290:$BX$290,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*G43","v":8275043.9688506853},{"$f":"INDEX('DATA (Nominal)'!$B$261:$BX$261,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$290:$BX$290,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*H43","v":8457094.9361654017},{"$f":"INDEX('DATA (Nominal)'!$B$261:$BX$261,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$290:$BX$290,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*I43","v":8643151.0247610398},{"$f":"INDEX('DATA (Nominal)'!$B$261:$BX$261,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$290:$BX$290,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*J43","v":8833300.347305784},{"$f":"INDEX('DATA (Nominal)'!$B$261:$BX$261,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$290:$BX$290,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*K43","v":9027632.9549465086},{"$f":"INDEX('DATA (Nominal)'!$B$261:$BX$261,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$290:$BX$290,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*L43","v":9226240.8799553327},{"$f":"INDEX('DATA (Nominal)'!$B$261:$BX$261,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$290:$BX$290,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*M43","v":9429218.1793143507},{"$f":"INDEX('DATA (Nominal)'!$B$261:$BX$261,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$290:$BX$290,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*N43","v":9636660.9792592674}]
[null,null,"Federal Tax",null,{"$f":"E53*Federal_Tax_Rate-E54","v":-13748696.374658305},{"$f":"F53*Federal_Tax_Rate-F54","v":-17974084.739932287},-13787675.962685332,-11339745.303149156,-11501973.852017682,-9713452.292940937,-7931948.6219561985,-8109114.3895998355,-8290267.7271698173,-8475391.9628608692,1184196.6452502625,1207849.8117911229,1232347.3516121395,1257810.8200745266,1284364.8563711217,1312137.5554602146,1341260.8489719508,1371870.8962106179,1404108.486402475,1438119.4533685476]
[]
[null,{"$f":"IRR(D57:Y57,0.1)","v":7.5000000893908014E-2},"Free Cash Flow",{"$f":"-INDEX('DATA (Nominal)'!$B$82:$BX$82,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$8/1000*1000000*(1+AFUDC!$C$8)","v":-161595936.5497421},{"$f":"E52-E55","v":21109472.668257274},{"$f":"F52-F55","v":25366918.154158622},21207324.5926608,18782868.618591014,18963949.854106314,17189929.206602428,15403938.488672787,15572112.691260105,15739982.240880262,15907731.530600587,6226867.323842898,6178218.4869306032,6125176.4630601453,6067782.2017885242,6006065.3555961726,5940044.4196679369,5869726.8361611106,5795109.0633766018,5716176.6101389462,5632904.035581761,{"$f":"D57*-0.3","v":48478780.964922629}]
[null,{"$f":"IRR(D58:Y58,0.1)","v":9.4253893478482897E-2},"ROE",{"$f":"-E74","v":-25045491.494316481},{"$f":"E57-E54-E60-E62-E70","v":2130602.1954023754},{"$f":"F57-F54-F60-F62-F70","v":2139007.0554490462},{"$f":"G57-G54-G60-G62-G70","v":2142340.1960532228},{"$f":"H57-H54-H60-H62-H70","v":2142052.5193429627},{"$f":"I57-I54-I60-I62-I70","v":2137077.6662626248},{"$f":"J57-J54-J60-J62-J70","v":2127572.1447196743},{"$f":"K57-K54-K60-K62-K70","v":2101913.2676549889},{"$f":"L57-L54-L60-L62-L70","v":2071479.5452334825},{"$f":"M57-M54-M60-M62-M70","v":2036371.7954946216},{"$f":"N57-N54-N60-N62-N70","v":1996678.2852700297},{"$f":"O57-O54-O60-O62-O70","v":1952475.0577716082},{"$f":"P57-P54-P60-P62-P70","v":1903826.2208593134},{"$f":"Q57-Q54-Q60-Q62-Q70","v":1850784.1969888555},{"$f":"R57-R54-R60-R62-R70","v":1793389.9357172344},{"$f":"S57-S54-S60-S62-S70","v":1731673.0895248824},{"$f":"T57-T54-T60-T62-T70","v":1665652.1535966471},{"$f":"U57-U54-U60-U62-U70","v":1595334.5700898208},{"$f":"V57-V54-V60-V62-V70","v":1520716.797305312},{"$f":"W57-W54-W60-W62-W70","v":1441784.344067656},{"$f":"X57-X54-X60-X62-X70","v":1358511.7695104717},{"$f":"Y57","v":48478780.964922629}]
[]
[null,null,"Interest",null,{"$f":"D63*Debt_Rate","v":2809434.235859422},2728861.5441977694,2643857.3544947258,2554177.9343580147,2459566.146113785,2359750.709516122,2254445.4239055878,2143348.3475864744,2026140.9320698094,1902487.1086997278,1772032.325044292,1634402.5282878072,1489203.0927097155,1336017.6881748289,1174407.0863905237,1003907.9015080816,824031.26145710517,634261.40620332491,434054.20891058684,222835.6157667482]
[null,null,"Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$E73)","v":4274392.2660712898},4274392.2660712898,4274392.2660712898,4274392.2660712898,4274392.2660712898,4274392.2660712898,4274392.2660712898,4274392.2660712898,4274392.2660712898,4274392.2660712898,4274392.2660712898,4274392.2660712898,4274392.2660712898,4274392.2660712898,4274392.2660712898,4274392.2660712898,4274392.2660712898,4274392.2660712898,4274392.2660712898,4274392.2660712898]
[null,null,"Sinking Fund",null,{"$f":"E61-E60","v":1464958.0302118678},{"$f":"F61-F60","v":1545530.7218735204},{"$f":"G61-G60","v":1630534.911576564},{"$f":"H61-H60","v":1720214.3317132751},{"$f":"I61-I60","v":1814826.1199575048},{"$f":"J61-J60","v":1914641.5565551678},{"$f":"K61-K60","v":2019946.842165702},{"$f":"L61-L60","v":2131043.9184848154},{"$f":"M61-M60","v":2248251.3340014806},{"$f":"N61-N60","v":2371905.157371562},{"$f":"O61-O60","v":2502359.9410269978},{"$f":"P61-P60","v":2639989.7377834823},{"$f":"Q61-Q60","v":2785189.1733615743},{"$f":"R61-R60","v":2938374.5778964609},{"$f":"S61-S60","v":3099985.1796807661},{"$f":"T61-T60","v":3270484.3645632081},{"$f":"U61-U60","v":3450361.0046141846},{"$f":"V61-V60","v":3640130.8598679649},{"$f":"W61-W60","v":3840338.057160703},{"$f":"X61-X60","v":4051556.6503045415}]
[null,null,"Mortgage Balance",{"$f":"E73","v":51080622.47017131},{"$f":"D63-E62","v":49615664.439959444},{"$f":"E63-F62","v":48070133.718085922},{"$f":"F63-G62","v":46439598.806509361},{"$f":"G63-H62","v":44719384.474796087},{"$f":"H63-I62","v":42904558.35483858},{"$f":"I63-J62","v":40989916.798283413},{"$f":"J63-K62","v":38969969.956117712},{"$f":"K63-L62","v":36838926.037632897},{"$f":"L63-M62","v":34590674.703631416},{"$f":"M63-N62","v":32218769.546259854},{"$f":"N63-O62","v":29716409.605232857},{"$f":"O63-P62","v":27076419.867449373},{"$f":"P63-Q62","v":24291230.6940878},{"$f":"Q63-R62","v":21352856.116191339},{"$f":"R63-S62","v":18252870.936510574},{"$f":"S63-T62","v":14982386.571947366},{"$f":"T63-U62","v":11532025.56733318},{"$f":"U63-V62","v":7891894.7074652156},{"$f":"V63-W62","v":4051556.6503045126},{"$f":"W63-X62","v":-2.8870999813079834E-8}]
[]
[null,null,"Book Depr",null,{"$f":"IF(E$2-1<20,-$D57/20,0)","v":8079796.8274871055},8079796.8274871055,8079796.8274871055,8079796.8274871055,8079796.8274871055,8079796.8274871055,8079796.8274871055,8079796.8274871055,8079796.8274871055,8079796.8274871055,8079796.8274871055,8079796.8274871055,8079796.8274871055,8079796.8274871055,8079796.8274871055,8079796.8274871055,8079796.8274871055,8079796.8274871055,8079796.8274871055,8079796.8274871055]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E65:E65)","v":8079796.8274871055},{"$f":"SUM($E65:F65)","v":16159593.654974211},{"$f":"SUM($E65:G65)","v":24239390.482461318},{"$f":"SUM($E65:H65)","v":32319187.309948422},{"$f":"SUM($E65:I65)","v":40398984.137435526},{"$f":"SUM($E65:J65)","v":48478780.964922629},{"$f":"SUM($E65:K65)","v":56558577.792409733},{"$f":"SUM($E65:L65)","v":64638374.619896837},{"$f":"SUM($E65:M65)","v":72718171.44738394},{"$f":"SUM($E65:N65)","v":80797968.274871051},{"$f":"SUM($E65:O65)","v":88877765.102358162},{"$f":"SUM($E65:P65)","v":96957561.929845273},{"$f":"SUM($E65:Q65)","v":105037358.75733238},{"$f":"SUM($E65:R65)","v":113117155.5848195},{"$f":"SUM($E65:S65)","v":121196952.41230661},{"$f":"SUM($E65:T65)","v":129276749.23979372},{"$f":"SUM($E65:U65)","v":137356546.06728083},{"$f":"SUM($E65:V65)","v":145436342.89476794},{"$f":"SUM($E65:W65)","v":153516139.72225505},{"$f":"SUM($E65:X65)","v":161595936.54974216}]
[null,null,"End Year Book Value",null,{"$f":"-$D57-E66","v":153516139.72225499},145436342.89476788,137356546.06728077,129276749.23979369,121196952.41230658,113117155.58481947,105037358.75733237,96957561.929845273,88877765.102358162,80797968.274871051,72718171.44738394,64638374.619896829,56558577.792409718,48478780.964922607,40398984.137435496,32319187.309948385,24239390.482461274,16159593.654974163,8079796.8274870515,0]
[null,null,"Prop. Tax Value",{"$f":"-D57","v":161595936.5497421},{"$f":"D68/(($D68/$Y68)^(1/21))","v":152591888.53464839},144089541.75282273,136060941.65237463,128479691.2956261,121320864.56959553,114560924.23235156,108177644.52578488,102150038.1003592,96458287.01158002,91083677.561307043,86008538.769677386,81216184.275343657,76690857.47300297,72417679.70783639,68382601.356529444,64572355.634034596,60974414.974198848,57576949.840841748,54368789.833860382,51339386.962483548,{"$f":"Y57","v":48478780.964922629}]
[null,null,"Tax Dep",null,{"$f":"-$D57*Assumptions!J$8","v":32319187.309948422},{"$f":"-$D57*Assumptions!K$8","v":51710699.695917472},{"$f":"-$D57*Assumptions!L$8","v":31026419.817550484},{"$f":"-$D57*Assumptions!M$8","v":18615851.890530288},{"$f":"-$D57*Assumptions!N$8","v":18615851.890530288},{"$f":"-$D57*Assumptions!O$8","v":9307925.9452651441},{"$f":"-$D57*Assumptions!P$8","v":0},{"$f":"-$D57*Assumptions!Q$8","v":0},{"$f":"-$D57*Assumptions!R$8","v":0},{"$f":"-$D57*Assumptions!S$8","v":0},{"$f":"-$D57*Assumptions!T$8","v":0},{"$f":"-$D57*Assumptions!U$8","v":0},{"$f":"-$D57*Assumptions!V$8","v":0},{"$f":"-$D57*Assumptions!W$8","v":0},{"$f":"-$D57*Assumptions!X$8","v":0},{"$f":"-$D57*Assumptions!Y$8","v":0},{"$f":"-$D57*Assumptions!Z$8","v":0},{"$f":"-$D57*Assumptions!AA$8","v":0},{"$f":"-$D57*Assumptions!AB$8","v":0},{"$f":"-$D57*Assumptions!AC$8","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E69*Federal_Tax_Rate","v":6787029.3350891685},10859246.936142668,6515548.1616856018,3909328.8970113602,3909328.8970113602,1954664.4485056801,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dep. Tax Equity",null,{"$f":"NPV(Tax_Equity_Rate,E70:X70)","v":27532459.746526998},{"$f":"E71/E75","v":0.17037841627937234}]
[null,null,"PTC Tax Equity",null,{"$f":"NPV(Tax_Equity_Rate,E54:X54)","v":57937362.838727303},{"$f":"E72/E75","v":0.35853230022831145}]
[null,{"$f":"Assumptions!F8","v":0.67100000000000004},"Debt",null,{"$f":"(E75-E71-E72)*$B73","v":51080622.47017131},{"$f":"E73/E75","v":0.31610090922334416}]
[null,{"$f":"1-B73","v":0.32899999999999996},"Equity",null,{"$f":"(E75-E71-E72)*$B74","v":25045491.494316481},{"$f":"E74/E75","v":0.154988374268972}]
[null,null,"Total",null,{"$f":"-D57","v":161595936.5497421}]
[null,null,"Check",null,{"$f":"SUM(E71:E74)-E75","v":0}]
[]
[]
[null,null,"Wind Montana"]
[null,null,"MWh",null,{"$f":"INDEX('DATA (Nominal)'!$B$27:$BX$27,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$9*8760","v":359160},{"$f":"E80","v":359160},{"$f":"F80","v":359160},359160,359160,359160,359160,359160,359160,359160,359160,359160,359160,359160,359160,359160,359160,359160,359160,359160]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"INDEX('PPA Summary'!$3:$21,MATCH($C79,'PPA Summary'!$D$3:$D$21,0),MATCH(B$1,'PPA Summary'!$2:$2,0))","v":34.216227518636529},{"$f":"E81","v":34.216227518636529},{"$f":"F81","v":34.216227518636529},34.216227518636529,34.216227518636529,34.216227518636529,34.216227518636529,34.216227518636529,34.216227518636529,34.216227518636529,34.216227518636529,34.216227518636529,34.216227518636529,34.216227518636529,34.216227518636529,34.216227518636529,34.216227518636529,34.216227518636529,34.216227518636529,34.216227518636529]
[null,null,"Revenue",null,{"$f":"E80*E81","v":12289100.275593495},{"$f":"F80*F81","v":12289100.275593495},12289100.275593495,12289100.275593495,12289100.275593495,12289100.275593495,12289100.275593495,12289100.275593495,12289100.275593495,12289100.275593495,12289100.275593495,12289100.275593495,12289100.275593495,12289100.275593495,12289100.275593495,12289100.275593495,12289100.275593495,12289100.275593495,12289100.275593495,12289100.275593495]
[]
[null,null,"Fixed O&M",null,{"$f":"INDEX('DATA (Nominal)'!$B$206:$BX$206,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$9*1000","v":4860193.7088262504},{"$f":"INDEX('DATA (Nominal)'!$B$206:$BX$206,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$9*1000","v":4919626.6523379087},{"$f":"INDEX('DATA (Nominal)'!$B$206:$BX$206,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$9*1000","v":4979290.1107087629},{"$f":"INDEX('DATA (Nominal)'!$B$206:$BX$206,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$9*1000","v":5037521.7091353061},{"$f":"INDEX('DATA (Nominal)'!$B$206:$BX$206,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$9*1000","v":5095905.5214790348},{"$f":"INDEX('DATA (Nominal)'!$B$206:$BX$206,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$9*1000","v":5154420.0610586656},{"$f":"INDEX('DATA (Nominal)'!$B$206:$BX$206,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$9*1000","v":5228308.6726339413},{"$f":"INDEX('DATA (Nominal)'!$B$206:$BX$206,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$9*1000","v":5302953.6438089777},{"$f":"INDEX('DATA (Nominal)'!$B$206:$BX$206,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$9*1000","v":5378352.4923181599},{"$f":"INDEX('DATA (Nominal)'!$B$206:$BX$206,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$9*1000","v":5454502.2605981436},{"$f":"INDEX('DATA (Nominal)'!$B$206:$BX$206,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$9*1000","v":5531399.4960761629},{"$f":"INDEX('DATA (Nominal)'!$B$206:$BX$206,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$9*1000","v":5609040.230821087},{"$f":"INDEX('DATA (Nominal)'!$B$206:$BX$206,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$9*1000","v":5687419.9605386844},{"$f":"INDEX('DATA (Nominal)'!$B$206:$BX$206,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$9*1000","v":5766533.6228921413},{"$f":"INDEX('DATA (Nominal)'!$B$206:$BX$206,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$9*1000","v":5846375.5751282498},{"$f":"INDEX('DATA (Nominal)'!$B$206:$BX$206,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$9*1000","v":5926939.570989267},{"$f":"INDEX('DATA (Nominal)'!$B$206:$BX$206,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$9*1000","v":6008218.7368898056},{"$f":"INDEX('DATA (Nominal)'!$B$206:$BX$206,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$9*1000","v":6090205.5473376103},{"$f":"INDEX('DATA (Nominal)'!$B$206:$BX$206,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$9*1000","v":6172891.7995764641},{"$f":"INDEX('DATA (Nominal)'!$B$206:$BX$206,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$9*1000","v":6256268.5874289135}]
[null,null,"Variable O&M",null,{"$f":"INDEX('DATA (Nominal)'!$B$125:$BX$125,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*E80","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$125:$BX$125,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*F80","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$125:$BX$125,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*G80","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$125:$BX$125,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*H80","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$125:$BX$125,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*I80","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$125:$BX$125,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*J80","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$125:$BX$125,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*K80","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$125:$BX$125,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*L80","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$125:$BX$125,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*M80","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$125:$BX$125,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*N80","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$125:$BX$125,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*O80","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$125:$BX$125,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*P80","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$125:$BX$125,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Q80","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$125:$BX$125,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*R80","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$125:$BX$125,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*S80","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$125:$BX$125,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*T80","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$125:$BX$125,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*U80","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$125:$BX$125,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*V80","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$125:$BX$125,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*W80","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$125:$BX$125,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*X80","v":0}]
[null,null,"Property Tax",null,{"$f":"D105*Property_Tax_Rate","v":1651627.2223880047},1559599.3463724479,1472699.2194331565,1390641.1258530286,1313155.2698575696,1239986.8885633324,1170895.4143524438,1105653.6839192209,1044047.1913883308,985873.3830488458,930940.99138538202,879069.40621669975,830088.08087416156,783835.97146764025,740161.00739526225,698919.5913560933,659976.12722187722,623202.57421553542,588478.02593062609,555688.31280763622]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E84:E86)","v":6511820.9312142553},{"$f":"SUM(F84:F86)","v":6479225.9987103567},6451989.3301419197,6428162.8349883351,6409060.7913366044,6394406.9496219978,6399204.0869863853,6408607.3277281988,6422399.6837064903,6440375.643646989,6462340.4874615446,6488109.6370377867,6517508.0414128462,6550369.5943597816,6586536.5825235117,6625859.16234536,6668194.8641116824,6713408.1215531453,6761369.8255070904,6811956.9002365498]
[]
[null,null,"EBITDA",null,{"$f":"E82-E87","v":5777279.3443792397},{"$f":"F82-F87","v":5809874.2768831383},5837110.9454515753,5860937.4406051598,5880039.4842568906,5894693.3259714972,5889896.1886071097,5880492.9478652962,5866700.5918870047,5848724.631946506,5826759.7881319504,5800990.6385557083,5771592.2341806488,5738730.6812337134,5702563.6930699833,5663241.113248135,5620905.4114818126,5575692.1540403496,5527730.4500864046,5477143.3753569452]
[null,null,"Before Tax Earnings",null,{"$f":"E89-E106-E97","v":-29589557.389675431},{"$f":"F89-F106-F97","v":-49309543.186950944},-28070850.106301192,-15288014.039589558,-15190301.304620655,-5579340.3826115243,4016730.9456822909,4099635.6312024547,4183228.1374305496,4267993.2071177885,4354420.1495604953,4443004.3344856659,4534248.6980095971,4628665.2651960962,4726776.6937731393,4829117.8436128069,4936237.3766393848,5048699.3919044305,5167085.1006558528,5291994.5463305553]
[null,null,"PTC",null,{"$f":"INDEX('DATA (Nominal)'!$B$262:$BX$262,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$291:$BX$291,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*E80","v":10081223.718617145},{"$f":"INDEX('DATA (Nominal)'!$B$262:$BX$262,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$291:$BX$291,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*F80","v":10306371.048332928},{"$f":"INDEX('DATA (Nominal)'!$B$262:$BX$262,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$291:$BX$291,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*G80","v":10536546.668412363},{"$f":"INDEX('DATA (Nominal)'!$B$262:$BX$262,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$291:$BX$291,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*H80","v":10768350.695117436},{"$f":"INDEX('DATA (Nominal)'!$B$262:$BX$262,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$291:$BX$291,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*I80","v":11005254.410410019},{"$f":"INDEX('DATA (Nominal)'!$B$262:$BX$262,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$291:$BX$291,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*J80","v":11247370.007439042},{"$f":"INDEX('DATA (Nominal)'!$B$262:$BX$262,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$291:$BX$291,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*K80","v":11494812.147602698},{"$f":"INDEX('DATA (Nominal)'!$B$262:$BX$262,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$291:$BX$291,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*L80","v":11747698.014849959},{"$f":"INDEX('DATA (Nominal)'!$B$262:$BX$262,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$291:$BX$291,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*M80","v":12006147.371176658},{"$f":"INDEX('DATA (Nominal)'!$B$262:$BX$262,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$291:$BX$291,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*N80","v":12270282.613342544}]
[null,null,"Federal Tax",null,{"$f":"E90*Federal_Tax_Rate-E91","v":-16295030.770448986},-20661375.117592625,-16431425.190735612,-13978833.643431243,-14195217.684380356,-12419031.487787461,-10651298.649009418,-10886774.532297444,-11127669.462316243,-11374004.039847808,914428.23140770395,933030.91024198977,952192.2265820154,972019.70569118019,992623.10569235915,1014114.7471586894,1036609.8490942707,1060226.8722999303,1085087.8711377291,1111318.8547294165]
[]
[null,{"$f":"IRR(D94:Y94,0.1)","v":7.5000001340070455E-2},"Free Cash Flow",{"$f":"-INDEX('DATA (Nominal)'!$B$83:$BX$83,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$9/1000*1000000*(1+AFUDC!$C$9)","v":-165162722.23880047},{"$f":"E89-E92","v":22072310.114828225},{"$f":"F89-F92","v":26471249.394475766},22268536.136187188,19839771.084036402,20075257.168637246,18313724.813758958,16541194.837616527,16767267.48016274,16994370.05420325,17222728.671794314,4912331.5567242466,4867959.7283137189,4819400.0075986329,4766710.9755425332,4709940.5873776246,4649126.3660894455,4584295.5623875419,4515465.2817404196,4442642.5789486757,4365824.5206275284,{"$f":"D94*-0.3","v":49548816.671640135}]
[null,{"$f":"IRR(D95:Y95,0.1)","v":9.0167728361781663E-2},"ROE",{"$f":"-E111","v":-20809704.977399141},{"$f":"E94-E91-E97-E99-E107","v":1502760.8872206872},{"$f":"F94-F91-F97-F99-F107","v":1514452.2367346752},1521137.3321456173,1524312.6375571322,1522895.0068653934,1517055.343158613,1494891.5150530564,1468078.2903520076,1436731.5080658181,1400954.8834909964,1360840.3817634729,1316468.5533529455,1267908.8326378595,1215219.8005817598,1158449.4124168511,1097635.1911286721,1032804.3874267684,963974.10677964613,891151.40398790222,814333.34566675499,{"$f":"Y94","v":49548816.671640135}]
[]
[null,null,"Interest",null,{"$f":"D100*Debt_Rate","v":2334292.2862945758},2267346.3474179348,2196718.3819030784,2122205.8782849051,2043595.1869677324,1960660.9076281153,1873165.242924819,1780857.3166628417,1683472.4544564553,1580731.424828718,1472339.6385714549,1357986.3040700424,1237343.5361710521,1110065.4160376175,975786.99929684377,834123.26963532774,684668.03484242817,526992.76213591918,360645.34943055216,185148.82902638998]
[null,null,"Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$E110)","v":3551491.1749607734},3551491.1749607734,3551491.1749607734,3551491.1749607734,3551491.1749607734,3551491.1749607734,3551491.1749607734,3551491.1749607734,3551491.1749607734,3551491.1749607734,3551491.1749607734,3551491.1749607734,3551491.1749607734,3551491.1749607734,3551491.1749607734,3551491.1749607734,3551491.1749607734,3551491.1749607734,3551491.1749607734,3551491.1749607734]
[null,null,"Sinking Fund",null,{"$f":"E98-E97","v":1217198.8886661977},{"$f":"F98-F97","v":1284144.8275428386},{"$f":"G98-G97","v":1354772.793057695},1429285.2966758683,1507895.9879930411,1590830.2673326582,1678325.9320359544,1770633.8582979317,1868018.7205043181,1970759.7501320555,2079151.5363893185,2193504.870890731,2314147.6387897213,2441425.7589231562,2575704.1756639294,2717367.9053254458,2866823.1401183452,3024498.4128248543,3190845.8255302212,3366342.3459343836]
[null,null,"Mortgage Balance",{"$f":"E110","v":42441677.932628646},{"$f":"D100-E99","v":41224479.043962449},{"$f":"E100-F99","v":39940334.216419607},{"$f":"F100-G99","v":38585561.423361912},37156276.126686044,35648380.138693005,34057549.871360347,32379223.939324394,30608590.081026461,28740571.360522144,26769811.610390089,24690660.074000772,22497155.203110039,20183007.564320318,17741581.80539716,15165877.629733231,12448509.724407785,9581686.584289439,6557188.1714645848,3366342.3459343635,-2.0023435354232788E-8]
[]
[null,null,"Book Depr",null,{"$f":"IF(E$2-1<20,-$D94/20,0)","v":8258136.1119400235},8258136.1119400235,8258136.1119400235,8258136.1119400235,8258136.1119400235,8258136.1119400235,8258136.1119400235,8258136.1119400235,8258136.1119400235,8258136.1119400235,8258136.1119400235,8258136.1119400235,8258136.1119400235,8258136.1119400235,8258136.1119400235,8258136.1119400235,8258136.1119400235,8258136.1119400235,8258136.1119400235,8258136.1119400235]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E102:E102)","v":8258136.1119400235},{"$f":"SUM($E102:F102)","v":16516272.223880047},{"$f":"SUM($E102:G102)","v":24774408.335820071},{"$f":"SUM($E102:H102)","v":33032544.447760094},{"$f":"SUM($E102:I102)","v":41290680.559700117},{"$f":"SUM($E102:J102)","v":49548816.671640143},{"$f":"SUM($E102:K102)","v":57806952.783580169},{"$f":"SUM($E102:L102)","v":66065088.895520195},{"$f":"SUM($E102:M102)","v":74323225.007460222},{"$f":"SUM($E102:N102)","v":82581361.119400248},{"$f":"SUM($E102:O102)","v":90839497.231340274},{"$f":"SUM($E102:P102)","v":99097633.3432803},{"$f":"SUM($E102:Q102)","v":107355769.45522033},{"$f":"SUM($E102:R102)","v":115613905.56716035},{"$f":"SUM($E102:S102)","v":123872041.67910038},{"$f":"SUM($E102:T102)","v":132130177.79104041},{"$f":"SUM($E102:U102)","v":140388313.90298042},{"$f":"SUM($E102:V102)","v":148646450.01492044},{"$f":"SUM($E102:W102)","v":156904586.12686047},{"$f":"SUM($E102:X102)","v":165162722.2388005}]
[null,null,"End Year Book Value",null,{"$f":"-$D94-E103","v":156904586.12686044},148646450.01492041,140388313.90298039,132130177.79104038,123872041.67910035,115613905.56716032,107355769.4552203,99097633.343280271,90839497.231340244,82581361.119400218,74323225.007460192,66065088.895520166,57806952.783580139,49548816.671640113,41290680.559700087,33032544.44776006,24774408.335820049,16516272.223880023,8258136.1119399965,0]
[null,null,"Prop. Tax Value",{"$f":"-D94","v":165162722.23880047},{"$f":"D105/(($D105/$Y105)^(1/21))","v":155959934.63724479},147269921.94331565,139064112.58530286,131315526.98575696,123998688.85633324,117089541.43524438,110565368.3919221,104404719.13883308,98587338.304884583,93094099.138538197,87906940.621669978,83008808.087416157,78383597.146764025,74016100.739526227,69891959.135609329,65997612.72218772,62320257.421553545,58847802.593062602,55568831.280763619,52472562.676010542,{"$f":"Y94","v":49548816.671640135}]
[null,null,"Tax Dep",null,{"$f":"-$D94*Assumptions!J$9","v":33032544.447760094},{"$f":"-$D94*Assumptions!K$9","v":52852071.116416149},{"$f":"-$D94*Assumptions!L$9","v":31711242.66984969},{"$f":"-$D94*Assumptions!M$9","v":19026745.601909813},{"$f":"-$D94*Assumptions!N$9","v":19026745.601909813},{"$f":"-$D94*Assumptions!O$9","v":9513372.8009549063},{"$f":"-$D94*Assumptions!P$9","v":0},{"$f":"-$D94*Assumptions!Q$9","v":0},{"$f":"-$D94*Assumptions!R$9","v":0},{"$f":"-$D94*Assumptions!S$9","v":0},{"$f":"-$D94*Assumptions!T$9","v":0},{"$f":"-$D94*Assumptions!U$9","v":0},{"$f":"-$D94*Assumptions!V$9","v":0},{"$f":"-$D94*Assumptions!W$9","v":0},{"$f":"-$D94*Assumptions!X$9","v":0},{"$f":"-$D94*Assumptions!Y$9","v":0},{"$f":"-$D94*Assumptions!Z$9","v":0},{"$f":"-$D94*Assumptions!AA$9","v":0},{"$f":"-$D94*Assumptions!AB$9","v":0},{"$f":"-$D94*Assumptions!AC$9","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E106*Federal_Tax_Rate","v":6936834.3340296196},11098934.934447391,6659360.9606684344,3995616.5764010604,3995616.5764010604,1997808.2882005302,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dep. Tax Equity",null,{"$f":"NPV(Tax_Equity_Rate,E107:X107)","v":28140163.043436687},{"$f":"E108/E112","v":0.17037841627937231}]
[null,null,"PTC Tax Equity",null,{"$f":"NPV(Tax_Equity_Rate,E91:X91)","v":73771176.285336003},{"$f":"E109/E112","v":0.44665754648118461}]
[null,{"$f":"Assumptions!F9","v":0.67100000000000004},"Debt",null,{"$f":"(E112-E108-E109)*$B110","v":42441677.932628646},{"$f":"E110/E112","v":0.25696886898766635}]
[null,{"$f":"1-B110","v":0.32899999999999996},"Equity",null,{"$f":"(E112-E108-E109)*$B111","v":20809704.977399141},{"$f":"E111/E112","v":0.12599516825177678}]
[null,null,"Total",null,{"$f":"-D94","v":165162722.23880047}]
[null,null,"Check",null,{"$f":"SUM(E108:E111)-E112","v":0}]
[]
[]
[null,null,"Off Shore Wind (Share)"]
[null,null,"MWh",null,{"$f":"INDEX('DATA (Nominal)'!$B$28:$BX$28,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$10*8760","v":423550.29138703796},{"$f":"E117","v":423550.29138703796},{"$f":"F117","v":423550.29138703796},423550.29138703796,423550.29138703796,423550.29138703796,423550.29138703796,423550.29138703796,423550.29138703796,423550.29138703796,423550.29138703796,423550.29138703796,423550.29138703796,423550.29138703796,423550.29138703796,423550.29138703796,423550.29138703796,423550.29138703796,423550.29138703796,423550.29138703796]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"INDEX('PPA Summary'!$3:$21,MATCH($C116,'PPA Summary'!$D$3:$D$21,0),MATCH(B$1,'PPA Summary'!$2:$2,0))","v":124.74408520367108},{"$f":"E118","v":124.74408520367108},{"$f":"F118","v":124.74408520367108},124.74408520367108,124.74408520367108,124.74408520367108,124.74408520367108,124.74408520367108,124.74408520367108,124.74408520367108,124.74408520367108,124.74408520367108,124.74408520367108,124.74408520367108,124.74408520367108,124.74408520367108,124.74408520367108,124.74408520367108,124.74408520367108,124.74408520367108]
[null,null,"Revenue",null,{"$f":"E117*E118","v":52835393.636824377},{"$f":"F117*F118","v":52835393.636824377},{"$f":"G117*G118","v":52835393.636824377},{"$f":"H117*H118","v":52835393.636824377},{"$f":"I117*I118","v":52835393.636824377},{"$f":"J117*J118","v":52835393.636824377},{"$f":"K117*K118","v":52835393.636824377},{"$f":"L117*L118","v":52835393.636824377},{"$f":"M117*M118","v":52835393.636824377},{"$f":"N117*N118","v":52835393.636824377},{"$f":"O117*O118","v":52835393.636824377},{"$f":"P117*P118","v":52835393.636824377},{"$f":"Q117*Q118","v":52835393.636824377},{"$f":"R117*R118","v":52835393.636824377},{"$f":"S117*S118","v":52835393.636824377},{"$f":"T117*T118","v":52835393.636824377},{"$f":"U117*U118","v":52835393.636824377},{"$f":"V117*V118","v":52835393.636824377},{"$f":"W117*W118","v":52835393.636824377},{"$f":"X117*X118","v":52835393.636824377}]
[]
[null,null,"Fixed O&M",null,{"$f":"INDEX('DATA (Nominal)'!$B$207:$BX$207,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$10*1000","v":9700998.4554000814},{"$f":"INDEX('DATA (Nominal)'!$B$207:$BX$207,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$10*1000","v":9721393.9547602348},{"$f":"INDEX('DATA (Nominal)'!$B$207:$BX$207,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$10*1000","v":9759023.5602249},{"$f":"INDEX('DATA (Nominal)'!$B$207:$BX$207,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$10*1000","v":9807789.3514039256},{"$f":"INDEX('DATA (Nominal)'!$B$207:$BX$207,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$10*1000","v":9868743.3421325777},{"$f":"INDEX('DATA (Nominal)'!$B$207:$BX$207,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$10*1000","v":9940304.3164050374},{"$f":"INDEX('DATA (Nominal)'!$B$207:$BX$207,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$10*1000","v":10021266.773050286},{"$f":"INDEX('DATA (Nominal)'!$B$207:$BX$207,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$10*1000","v":10110695.643318474},{"$f":"INDEX('DATA (Nominal)'!$B$207:$BX$207,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$10*1000","v":10207855.416915087},{"$f":"INDEX('DATA (Nominal)'!$B$207:$BX$207,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$10*1000","v":10312161.041819295},{"$f":"INDEX('DATA (Nominal)'!$B$207:$BX$207,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$10*1000","v":10423143.057437265},{"$f":"INDEX('DATA (Nominal)'!$B$207:$BX$207,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$10*1000","v":10540422.29690079},{"$f":"INDEX('DATA (Nominal)'!$B$207:$BX$207,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$10*1000","v":10663691.182501033},{"$f":"INDEX('DATA (Nominal)'!$B$207:$BX$207,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$10*1000","v":10792699.663073389},{"$f":"INDEX('DATA (Nominal)'!$B$207:$BX$207,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$10*1000","v":10927244.482969305},{"$f":"INDEX('DATA (Nominal)'!$B$207:$BX$207,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$10*1000","v":11067160.883593543},{"$f":"INDEX('DATA (Nominal)'!$B$207:$BX$207,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$10*1000","v":11212316.108771147},{"$f":"INDEX('DATA (Nominal)'!$B$207:$BX$207,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$10*1000","v":11362604.266575238},{"$f":"INDEX('DATA (Nominal)'!$B$207:$BX$207,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$10*1000","v":11517942.224275149},{"$f":"INDEX('DATA (Nominal)'!$B$207:$BX$207,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$10*1000","v":11678266.299353855}]
[null,null,"Variable O&M",null,{"$f":"INDEX('DATA (Nominal)'!$B$126:$BX$126,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*E117","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$126:$BX$126,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*F117","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$126:$BX$126,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*G117","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$126:$BX$126,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*H117","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$126:$BX$126,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*I117","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$126:$BX$126,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*J117","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$126:$BX$126,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*K117","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$126:$BX$126,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*L117","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$126:$BX$126,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*M117","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$126:$BX$126,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*N117","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$126:$BX$126,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*O117","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$126:$BX$126,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*P117","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$126:$BX$126,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Q117","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$126:$BX$126,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*R117","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$126:$BX$126,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*S117","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$126:$BX$126,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*T117","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$126:$BX$126,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*U117","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$126:$BX$126,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*V117","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$126:$BX$126,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*W117","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$126:$BX$126,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*X117","v":0}]
[null,null,"Property Tax",null,{"$f":"D142*Property_Tax_Rate","v":5549494.3842477705},5240279.221031839,4948293.3782804981,4672576.8465279005,4412223.1075748056,4166376.1539808917,3934227.6746295076,3715014.3971114159,3508015.5781896352,3312550.634094377,3127976.9028568114,2953687.5313245184,2789109.4799114307,2633701.6385221439,2486953.0474560265,2348381.2174416943,2217530.5432783593,2093970.805868322,1977295.757715492,1867121.7872392535]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E121:E123)","v":15250492.839647852},{"$f":"SUM(F121:F123)","v":14961673.175792074},{"$f":"SUM(G121:G123)","v":14707316.938505398},{"$f":"SUM(H121:H123)","v":14480366.197931826},{"$f":"SUM(I121:I123)","v":14280966.449707383},{"$f":"SUM(J121:J123)","v":14106680.47038593},{"$f":"SUM(K121:K123)","v":13955494.447679793},{"$f":"SUM(L121:L123)","v":13825710.04042989},{"$f":"SUM(M121:M123)","v":13715870.995104723},{"$f":"SUM(N121:N123)","v":13624711.675913673},{"$f":"SUM(O121:O123)","v":13551119.960294077},{"$f":"SUM(P121:P123)","v":13494109.828225309},{"$f":"SUM(Q121:Q123)","v":13452800.662412465},{"$f":"SUM(R121:R123)","v":13426401.301595533},{"$f":"SUM(S121:S123)","v":13414197.530425331},{"$f":"SUM(T121:T123)","v":13415542.101035237},{"$f":"SUM(U121:U123)","v":13429846.652049506},{"$f":"SUM(V121:V123)","v":13456575.07244356},{"$f":"SUM(W121:W123)","v":13495237.981990641},{"$f":"SUM(X121:X123)","v":13545388.086593108}]
[]
[null,null,"EBITDA",null,{"$f":"E119-E124","v":37584900.797176525},{"$f":"F119-F124","v":37873720.461032301},38128076.698318981,38355027.438892551,38554427.187116995,38728713.166438445,38879899.189144582,39009683.596394487,39119522.641719654,39210681.960910708,39284273.676530302,39341283.80859907,39382592.974411912,39408992.335228845,39421196.106399044,39419851.53578914,39405546.984774873,39378818.564380817,39340155.654833734,39290005.55023127]
[null,null,"Before Tax Earnings",null,{"$f":"E126-E143-E134","v":-87472874.891386122},{"$f":"F126-F143-F134","v":-153374530.23555365},{"$f":"G126-G143-G134","v":-81660998.108783334},{"$f":"H126-H143-H134","v":-38364872.098663539},{"$f":"I126-I143-I134","v":-37691715.739996962},{"$f":"J126-J143-J134","v":-5052528.883391913},{"$f":"K126-K143-K134","v":27591047.743918732},{"$f":"L126-L143-L134","v":28277136.764829539},{"$f":"M126-M143-M134","v":28973877.17756696},{"$f":"N126-N143-N134","v":29684217.439377941},{"$f":"O126-O143-O134","v":30411045.049461558},{"$f":"P126-P143-P134","v":31157219.050189875},{"$f":"Q126-Q143-Q134","v":31925596.097438537},{"$f":"R126-R143-R134","v":32719052.07317026},{"$f":"S126-S143-S134","v":33540500.573075563},{"$f":"T126-T143-T134","v":34392909.191281192},{"$f":"U126-U143-U134","v":35279314.254467316},{"$f":"V126-V143-V134","v":36202834.47705467},{"$f":"W126-W143-W134","v":37166683.885852978},{"$f":"X126-X143-X134","v":38174184.277104899}]
[null,null,"PTC",null,{"$f":"INDEX('DATA (Nominal)'!$B$263:$BX$263,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$292:$BX$292,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*E117","v":11888587.937293155},{"$f":"INDEX('DATA (Nominal)'!$B$263:$BX$263,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$292:$BX$292,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*F117","v":12154099.734559372},{"$f":"INDEX('DATA (Nominal)'!$B$263:$BX$263,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$292:$BX$292,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*G117","v":12425541.295297863},{"$f":"INDEX('DATA (Nominal)'!$B$263:$BX$263,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$292:$BX$292,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*H117","v":12698903.203794418},{"$f":"INDEX('DATA (Nominal)'!$B$263:$BX$263,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$292:$BX$292,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*I117","v":12978279.074277893},{"$f":"INDEX('DATA (Nominal)'!$B$263:$BX$263,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$292:$BX$292,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*J117","v":13263801.213912008},{"$f":"INDEX('DATA (Nominal)'!$B$263:$BX$263,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$292:$BX$292,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*K117","v":13555604.84061807},{"$f":"INDEX('DATA (Nominal)'!$B$263:$BX$263,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$292:$BX$292,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*L117","v":13853828.147111671},{"$f":"INDEX('DATA (Nominal)'!$B$263:$BX$263,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$292:$BX$292,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*M117","v":14158612.366348127},{"$f":"INDEX('DATA (Nominal)'!$B$263:$BX$263,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$292:$BX$292,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*N117","v":14470101.838407787}]
[null,null,"Federal Tax",null,{"$f":"E127*Federal_Tax_Rate-E128","v":-30257891.66448424},-44362751.084025636,-29574350.89814236,-20755526.344513759,-20893539.379677255,-14324832.27942431,-7761484.8143951371,-7915629.4264974678,-8074098.1590590654,-8236416.1761384187,6386319.4603869272,6543016.0005398737,6704375.1804620922,6871000.9353657542,7043505.1203458682,7222510.9301690497,7408655.9934381358,7602595.2401814805,7805003.6160291247,8016578.6981920283]
[]
[null,{"$f":"IRR(D131:Y131,0.1)","v":7.4999967192885819E-2},"Free Cash Flow",{"$f":"-INDEX('DATA (Nominal)'!$B$84:$BX$84,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$10/1000*1000000*(1+AFUDC!$C$10)","v":-554949438.42477703},{"$f":"E126-E129","v":67842792.461660773},{"$f":"F126-F129","v":82236471.545057938},67702427.596461341,59110553.78340631,59447966.566794246,53053545.445862755,46641384.003539719,46925313.022891954,47193620.800778717,47447098.137049124,32897954.216143373,32798267.808059197,32678217.79394982,32537991.39986309,32377690.986053176,32197340.60562009,31996890.991336737,31776223.324199338,31535152.038804609,31273426.85203924,{"$f":"D131*-0.3","v":166484831.5274331}]
[null,{"$f":"IRR(D132:Y132,0.1)","v":0.10152257931408348},"ROE",{"$f":"-E148","v":-117621359.5523895},{"$f":"E131-E128-E134-E136-E144","v":11242847.326011956},{"$f":"F131-F128-F134-F136-F144","v":11386288.763838522},{"$f":"G131-G128-G134-G136-G144","v":11497844.159361448},{"$f":"H131-H128-H134-H136-H144","v":11582832.980724663},{"$f":"I131-I128-I134-I136-I144","v":11640869.893629126},{"$f":"J131-J128-J134-J136-J144","v":11673595.04024962},{"$f":"K131-K128-K134-K136-K144","v":11682298.378406623},{"$f":"L131-L128-L134-L136-L144","v":11668004.091265261},{"$f":"M131-M128-M134-M136-M144","v":11631527.649915567},{"$f":"N131-N128-N134-N136-N144","v":11573515.514126314},{"$f":"O131-O128-O134-O136-O144","v":11494473.431628352},{"$f":"P131-P128-P134-P136-P144","v":11394787.023544174},{"$f":"Q131-Q128-Q134-Q136-Q144","v":11274737.009434797},{"$f":"R131-R128-R134-R136-R144","v":11134510.615348069},{"$f":"S131-S128-S134-S136-S144","v":10974210.201538151},{"$f":"T131-T128-T134-T136-T144","v":10793859.821105067},{"$f":"U131-U128-U134-U136-U144","v":10593410.206821714},{"$f":"V131-V128-V134-V136-V144","v":10372742.539684314},{"$f":"W131-W128-W134-W136-W144","v":10131671.254289586},{"$f":"X131-X128-X134-X136-X144","v":9869946.0675242171},{"$f":"Y131","v":166484831.5274331}]
[]
[null,null,"Interest",null,{"$f":"D137*Debt_Rate","v":14067888.003607225},13664430.400657296,13238782.629545121,12789724.231021775,12315967.620579647,11816154.396563202,11288851.445225852,10732546.831564948,10145645.464152692,9526464.5215327647,8873228.6270687412,8184064.7584091946,7456996.8769733747,6689940.262058584,5880695.5333234798,5026942.3445079448,4126232.7303075558,3175984.0873261453,2173471.7689807569,1115821.2731263721]
[null,null,"Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$E147)","v":21403480.784515023},21403480.784515023,21403480.784515023,21403480.784515023,21403480.784515023,21403480.784515023,21403480.784515023,21403480.784515023,21403480.784515023,21403480.784515023,21403480.784515023,21403480.784515023,21403480.784515023,21403480.784515023,21403480.784515023,21403480.784515023,21403480.784515023,21403480.784515023,21403480.784515023,21403480.784515023]
[null,null,"Sinking Fund",null,{"$f":"E135-E134","v":7335592.7809077986},{"$f":"F135-F134","v":7739050.3838577271},{"$f":"G135-G134","v":8164698.1549699027},{"$f":"H135-H134","v":8613756.5534932483},{"$f":"I135-I134","v":9087513.1639353763},{"$f":"J135-J134","v":9587326.3879518211},{"$f":"K135-K134","v":10114629.339289172},{"$f":"L135-L134","v":10670933.952950075},{"$f":"M135-M134","v":11257835.320362331},{"$f":"N135-N134","v":11877016.262982259},{"$f":"O135-O134","v":12530252.157446282},{"$f":"P135-P134","v":13219416.026105829},{"$f":"Q135-Q134","v":13946483.907541648},{"$f":"R135-R134","v":14713540.522456439},{"$f":"S135-S134","v":15522785.251191543},{"$f":"T135-T134","v":16376538.440007079},{"$f":"U135-U134","v":17277248.054207467},{"$f":"V135-V134","v":18227496.697188877},{"$f":"W135-W134","v":19230009.015534267},{"$f":"X135-X134","v":20287659.511388652}]
[null,null,"Mortgage Balance",{"$f":"E147","v":255779781.88376772},{"$f":"D137-E136","v":248444189.10285991},{"$f":"E137-F136","v":240705138.71900219},{"$f":"F137-G136","v":232540440.56403229},{"$f":"G137-H136","v":223926684.01053903},{"$f":"H137-I136","v":214839170.84660366},{"$f":"I137-J136","v":205251844.45865184},{"$f":"J137-K136","v":195137215.11936268},{"$f":"K137-L136","v":184466281.16641259},{"$f":"L137-M136","v":173208445.84605026},{"$f":"M137-N136","v":161331429.58306801},{"$f":"N137-O136","v":148801177.42562172},{"$f":"O137-P136","v":135581761.3995159},{"$f":"P137-Q136","v":121635277.49197425},{"$f":"Q137-R136","v":106921736.96951781},{"$f":"R137-S136","v":91398951.718326271},{"$f":"S137-T136","v":75022413.278319195},{"$f":"T137-U136","v":57745165.224111728},{"$f":"U137-V136","v":39517668.526922852},{"$f":"V137-W136","v":20287659.511388585},{"$f":"W137-X136","v":-6.7055225372314453E-8}]
[]
[null,null,"Book Depr",null,{"$f":"IF(E$2-1<20,-$D131/20,0)","v":27747471.921238851},27747471.921238851,27747471.921238851,27747471.921238851,27747471.921238851,27747471.921238851,27747471.921238851,27747471.921238851,27747471.921238851,27747471.921238851,27747471.921238851,27747471.921238851,27747471.921238851,27747471.921238851,27747471.921238851,27747471.921238851,27747471.921238851,27747471.921238851,27747471.921238851,27747471.921238851]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E139:E139)","v":27747471.921238851},{"$f":"SUM($E139:F139)","v":55494943.842477702},{"$f":"SUM($E139:G139)","v":83242415.763716549},{"$f":"SUM($E139:H139)","v":110989887.6849554},{"$f":"SUM($E139:I139)","v":138737359.60619426},{"$f":"SUM($E139:J139)","v":166484831.5274331},{"$f":"SUM($E139:K139)","v":194232303.44867194},{"$f":"SUM($E139:L139)","v":221979775.36991078},{"$f":"SUM($E139:M139)","v":249727247.29114962},{"$f":"SUM($E139:N139)","v":277474719.21238846},{"$f":"SUM($E139:O139)","v":305222191.1336273},{"$f":"SUM($E139:P139)","v":332969663.05486614},{"$f":"SUM($E139:Q139)","v":360717134.97610497},{"$f":"SUM($E139:R139)","v":388464606.89734381},{"$f":"SUM($E139:S139)","v":416212078.81858265},{"$f":"SUM($E139:T139)","v":443959550.73982149},{"$f":"SUM($E139:U139)","v":471707022.66106033},{"$f":"SUM($E139:V139)","v":499454494.58229917},{"$f":"SUM($E139:W139)","v":527201966.50353801},{"$f":"SUM($E139:X139)","v":554949438.42477691}]
[null,null,"End Year Book Value",null,{"$f":"-$D131-E140","v":527201966.50353819},499454494.58229935,471707022.66106045,443959550.73982161,416212078.81858277,388464606.89734393,360717134.97610509,332969663.05486625,305222191.13362741,277474719.21238858,249727247.29114974,221979775.3699109,194232303.44867206,166484831.52743322,138737359.60619438,110989887.68495554,83242415.763716698,55494943.842477858,27747471.921239018,0]
[null,null,"Prop. Tax Value",{"$f":"-D131","v":554949438.42477703},{"$f":"D142/(($D142/$Y142)^(1/21))","v":524027922.10318387},494829337.82804984,467257684.65279001,441222310.75748056,416637615.39808917,393422767.46295077,371501439.71114159,350801557.81896353,331255063.40943772,312797690.28568113,295368753.13245183,278910947.99114305,263370163.85221437,248695304.74560264,234838121.74416941,221753054.32783592,209397080.5868322,197729575.7715492,186712178.72392535,176308665.75121215,{"$f":"Y131","v":166484831.5274331}]
[null,null,"Tax Dep",null,{"$f":"-$D131*Assumptions!J$10","v":110989887.68495542},{"$f":"-$D131*Assumptions!K$10","v":177583820.29592866},{"$f":"-$D131*Assumptions!L$10","v":106550292.17755719},{"$f":"-$D131*Assumptions!M$10","v":63930175.306534313},{"$f":"-$D131*Assumptions!N$10","v":63930175.306534313},{"$f":"-$D131*Assumptions!O$10","v":31965087.653267156},{"$f":"-$D131*Assumptions!P$10","v":0},{"$f":"-$D131*Assumptions!Q$10","v":0},{"$f":"-$D131*Assumptions!R$10","v":0},{"$f":"-$D131*Assumptions!S$10","v":0},{"$f":"-$D131*Assumptions!T$10","v":0},{"$f":"-$D131*Assumptions!U$10","v":0},{"$f":"-$D131*Assumptions!V$10","v":0},{"$f":"-$D131*Assumptions!W$10","v":0},{"$f":"-$D131*Assumptions!X$10","v":0},{"$f":"-$D131*Assumptions!Y$10","v":0},{"$f":"-$D131*Assumptions!Z$10","v":0},{"$f":"-$D131*Assumptions!AA$10","v":0},{"$f":"-$D131*Assumptions!AB$10","v":0},{"$f":"-$D131*Assumptions!AC$10","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E143*Federal_Tax_Rate","v":23307876.413840637},37292602.26214502,22375561.357287008,13425336.814372204,13425336.814372204,6712668.4071861021,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dep. Tax Equity",null,{"$f":"NPV(Tax_Equity_Rate,E144:X144)","v":94551406.43394056},{"$f":"E145/E149","v":0.17037841627937234}]
[null,null,"PTC Tax Equity",null,{"$f":"NPV(Tax_Equity_Rate,E128:X128)","v":86996890.554679275},{"$f":"E146/E149","v":0.15676543578748325}]
[null,{"$f":"Assumptions!F10","v":0.68500000000000005},"Debt",null,{"$f":"(E149-E145-E146)*$B147","v":255779781.88376772},{"$f":"E147/E149","v":0.46090646133420399}]
[null,{"$f":"1-B147","v":0.31499999999999995},"Equity",null,{"$f":"(E149-E145-E146)*$B148","v":117621359.5523895},{"$f":"E148/E149","v":0.21194968659894048}]
[null,null,"Total",null,{"$f":"-D131","v":554949438.42477703}]
[null,null,"Check",null,{"$f":"SUM(E145:E148)-E149","v":0}]

{"sheet":"Other PPA","index":8,"n_rows":80,"n_cols":25,"rows_kept":80,"cut":false,"hidden":false,"merged":[[0,0,1,0],[0,1,1,1],[4,2,4,5],[43,2,43,5]]}
["Start Year:",2025,null,null,{"$f":"B1","v":2025},{"$f":"E1+1","v":2026},{"$f":"F1+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[]
[]
[null,null,"Small Modular Reactor (share)"]
[null,null,"MWh",null,{"$f":"INDEX('DATA (Nominal)'!$B$29:$BX$29,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$6*8760","v":820812},{"$f":"E6","v":820812},{"$f":"F6","v":820812},820812,820812,820812,820812,820812,820812,820812,820812,820812,820812,820812,820812,820812,820812,820812,{"$f":"V6","v":820812},820812]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"INDEX('PPA Summary'!$3:$21,MATCH($C5,'PPA Summary'!$D$3:$D$21,0),MATCH(B$1,'PPA Summary'!$2:$2,0))","v":129.03845772383573},{"$f":"E7","v":129.03845772383573},129.03845772383573,129.03845772383573,129.03845772383573,129.03845772383573,129.03845772383573,129.03845772383573,129.03845772383573,129.03845772383573,129.03845772383573,129.03845772383573,129.03845772383573,129.03845772383573,129.03845772383573,129.03845772383573,129.03845772383573,129.03845772383573,129.03845772383573,129.03845772383573]
[null,null,"Capacity Payment ($/kW-month)",null,0,{"$f":"E8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Revenue",null,{"$f":"E6*E7+E8*12*'Resource Options'!$E$6","v":105916314.56121705},{"$f":"F6*F7+F8*12*'Resource Options'!$E$6","v":105916314.56121705},{"$f":"G6*G7+G8*12*'Resource Options'!$E$6","v":105916314.56121705},{"$f":"H6*H7+H8*12*'Resource Options'!$E$6","v":105916314.56121705},{"$f":"I6*I7+I8*12*'Resource Options'!$E$6","v":105916314.56121705},{"$f":"J6*J7+J8*12*'Resource Options'!$E$6","v":105916314.56121705},{"$f":"K6*K7+K8*12*'Resource Options'!$E$6","v":105916314.56121705},{"$f":"L6*L7+L8*12*'Resource Options'!$E$6","v":105916314.56121705},{"$f":"M6*M7+M8*12*'Resource Options'!$E$6","v":105916314.56121705},{"$f":"N6*N7+N8*12*'Resource Options'!$E$6","v":105916314.56121705},{"$f":"O6*O7+O8*12*'Resource Options'!$E$6","v":105916314.56121705},{"$f":"P6*P7+P8*12*'Resource Options'!$E$6","v":105916314.56121705},{"$f":"Q6*Q7+Q8*12*'Resource Options'!$E$6","v":105916314.56121705},{"$f":"R6*R7+R8*12*'Resource Options'!$E$6","v":105916314.56121705},{"$f":"S6*S7+S8*12*'Resource Options'!$E$6","v":105916314.56121705},{"$f":"T6*T7+T8*12*'Resource Options'!$E$6","v":105916314.56121705},{"$f":"U6*U7+U8*12*'Resource Options'!$E$6","v":105916314.56121705},{"$f":"V6*V7+V8*12*'Resource Options'!$E$6","v":105916314.56121705},{"$f":"W6*W7+W8*12*'Resource Options'!$E$6","v":105916314.56121705},{"$f":"X6*X7+X8*12*'Resource Options'!$E$6","v":105916314.56121705}]
[]
[null,null,"Fuel Charge",null,{"$f":"E6*INDEX('DATA (Nominal)'!$B$33:$BX$33,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$136:$BX$136,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7020540.9782209573},{"$f":"F6*INDEX('DATA (Nominal)'!$B$33:$BX$33,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$136:$BX$136,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7187757.1639424833},{"$f":"G6*INDEX('DATA (Nominal)'!$B$33:$BX$33,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$136:$BX$136,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7369577.2594520925},{"$f":"H6*INDEX('DATA (Nominal)'!$B$33:$BX$33,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$136:$BX$136,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7542588.947291485},{"$f":"I6*INDEX('DATA (Nominal)'!$B$33:$BX$33,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$136:$BX$136,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7730777.2447971366},{"$f":"J6*INDEX('DATA (Nominal)'!$B$33:$BX$33,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$136:$BX$136,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7923595.2143425485},{"$f":"K6*INDEX('DATA (Nominal)'!$B$33:$BX$33,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$136:$BX$136,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":8109529.3574617337},{"$f":"L6*INDEX('DATA (Nominal)'!$B$33:$BX$33,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$136:$BX$136,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":8311691.4783539586},{"$f":"M6*INDEX('DATA (Nominal)'!$B$33:$BX$33,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$136:$BX$136,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":8518812.1553114187},{"$f":"N6*INDEX('DATA (Nominal)'!$B$33:$BX$33,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$136:$BX$136,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":8718624.653053876},{"$f":"O6*INDEX('DATA (Nominal)'!$B$33:$BX$33,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$136:$BX$136,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":8935789.2753110752},{"$f":"P6*INDEX('DATA (Nominal)'!$B$33:$BX$33,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$136:$BX$136,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":9158289.3266155124},{"$f":"Q6*INDEX('DATA (Nominal)'!$B$33:$BX$33,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$136:$BX$136,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":9373006.7665599994},{"$f":"R6*INDEX('DATA (Nominal)'!$B$33:$BX$33,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$136:$BX$136,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":9606265.4082316048},{"$f":"S6*INDEX('DATA (Nominal)'!$B$33:$BX$33,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$136:$BX$136,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":9845264.0729588103},{"$f":"T6*INDEX('DATA (Nominal)'!$B$33:$BX$33,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$136:$BX$136,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":10090129.24647643},{"$f":"U6*INDEX('DATA (Nominal)'!$B$33:$BX$33,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$136:$BX$136,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":10340989.615505978},{"$f":"V6*INDEX('DATA (Nominal)'!$B$33:$BX$33,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$136:$BX$136,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":10598018.285343923},{"$f":"W6*INDEX('DATA (Nominal)'!$B$33:$BX$33,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$136:$BX$136,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":10861336.801077658},{"$f":"X6*INDEX('DATA (Nominal)'!$B$33:$BX$33,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$136:$BX$136,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":11131126.583542012}]
[null,null,"Fixed O&M",null,{"$f":"INDEX('DATA (Nominal)'!$B$208:$BX$208,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$6*1000","v":13521954.430901587},{"$f":"INDEX('DATA (Nominal)'!$B$208:$BX$208,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$6*1000","v":13823944.746525055},{"$f":"INDEX('DATA (Nominal)'!$B$208:$BX$208,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$6*1000","v":14132679.512530781},{"$f":"INDEX('DATA (Nominal)'!$B$208:$BX$208,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$6*1000","v":14443598.461806459},{"$f":"INDEX('DATA (Nominal)'!$B$208:$BX$208,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$6*1000","v":14761357.627966203},{"$f":"INDEX('DATA (Nominal)'!$B$208:$BX$208,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$6*1000","v":15086107.495781461},{"$f":"INDEX('DATA (Nominal)'!$B$208:$BX$208,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$6*1000","v":15418001.860688651},{"$f":"INDEX('DATA (Nominal)'!$B$208:$BX$208,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$6*1000","v":15757197.901623804},{"$f":"INDEX('DATA (Nominal)'!$B$208:$BX$208,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$6*1000","v":16103856.255459527},{"$f":"INDEX('DATA (Nominal)'!$B$208:$BX$208,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$6*1000","v":16458141.093079634},{"$f":"INDEX('DATA (Nominal)'!$B$208:$BX$208,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$6*1000","v":16820220.197127387},{"$f":"INDEX('DATA (Nominal)'!$B$208:$BX$208,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$6*1000","v":17190265.041464191},{"$f":"INDEX('DATA (Nominal)'!$B$208:$BX$208,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$6*1000","v":17568450.872376401},{"$f":"INDEX('DATA (Nominal)'!$B$208:$BX$208,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$6*1000","v":17954956.791568682},{"$f":"INDEX('DATA (Nominal)'!$B$208:$BX$208,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$6*1000","v":18349965.840983193},{"$f":"INDEX('DATA (Nominal)'!$B$208:$BX$208,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$6*1000","v":18753665.089484826},{"$f":"INDEX('DATA (Nominal)'!$B$208:$BX$208,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$6*1000","v":19166245.721453488},{"$f":"INDEX('DATA (Nominal)'!$B$208:$BX$208,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$6*1000","v":19587903.127325468},{"$f":"INDEX('DATA (Nominal)'!$B$208:$BX$208,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$6*1000","v":20018836.996126629},{"$f":"INDEX('DATA (Nominal)'!$B$208:$BX$208,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$6*1000","v":20459251.41004141}]
[null,null,"Variable O&M",null,{"$f":"E6*INDEX('DATA (Nominal)'!$B$127:$BX$127,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3504941.8295801668},{"$f":"F6*INDEX('DATA (Nominal)'!$B$127:$BX$127,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3583218.8637741231},{"$f":"G6*INDEX('DATA (Nominal)'!$B$127:$BX$127,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3663244.0850650794},{"$f":"H6*INDEX('DATA (Nominal)'!$B$127:$BX$127,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3743835.4549365109},{"$f":"I6*INDEX('DATA (Nominal)'!$B$127:$BX$127,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3826199.8349451143},{"$f":"J6*INDEX('DATA (Nominal)'!$B$127:$BX$127,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3910376.2313139071},{"$f":"K6*INDEX('DATA (Nominal)'!$B$127:$BX$127,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3996404.5084028123},{"$f":"L6*INDEX('DATA (Nominal)'!$B$127:$BX$127,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4084325.4075876749},{"$f":"M6*INDEX('DATA (Nominal)'!$B$127:$BX$127,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4174180.5665546036},{"$f":"N6*INDEX('DATA (Nominal)'!$B$127:$BX$127,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4266012.5390188042},{"$f":"O6*INDEX('DATA (Nominal)'!$B$127:$BX$127,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4359864.8148772176},{"$f":"P6*INDEX('DATA (Nominal)'!$B$127:$BX$127,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4455781.8408045173},{"$f":"Q6*INDEX('DATA (Nominal)'!$B$127:$BX$127,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4553809.0413022162},{"$f":"R6*INDEX('DATA (Nominal)'!$B$127:$BX$127,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4653992.8402108653},{"$f":"S6*INDEX('DATA (Nominal)'!$B$127:$BX$127,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4756380.6826955043},{"$f":"T6*INDEX('DATA (Nominal)'!$B$127:$BX$127,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4861021.057714805},{"$f":"U6*INDEX('DATA (Nominal)'!$B$127:$BX$127,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4967963.5209845314},{"$f":"V6*INDEX('DATA (Nominal)'!$B$127:$BX$127,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":5077258.7184461914},{"$f":"W6*INDEX('DATA (Nominal)'!$B$127:$BX$127,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":5188958.4102520077},{"$f":"X6*INDEX('DATA (Nominal)'!$B$127:$BX$127,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":5303115.495277551}]
[null,null,"Property Tax",null,{"$f":"D33*Property_Tax_Rate","v":9082685.3115662131},8787786.6732724849,8502462.8692798801,8226403.021747713,7959306.3464858821,7700881.8252319843,7450847.8885690141,7208932.1091381609,6974870.9048124338,6748409.25150772,6529300.4053183487,6317305.6336744288,6112193.9552280204,5913741.8881847458,5721733.2068066243,5535958.7058208231,5356215.9724776428,5182309.1660093693,5014048.8042497104,4851251.5571813146]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E11:E14)","v":33130122.550268926},33382707.447514147,33667963.726327837,33956425.885782167,34277641.054194339,34620960.766669899,34974783.615122214,35362146.896703601,35771719.882137984,36191187.536660038,36645174.692634031,37121641.842558652,37607460.635466635,38128956.928195901,38673343.803444132,39240774.099496879,39831414.830421641,40445489.297124952,41083181.011706002,41744745.046042286]
[]
[null,null,"EBITDA",null,{"$f":"E9-E15","v":72786192.010948122},72533607.113702908,72248350.834889218,71959888.675434887,71638673.507022709,71295353.794547155,70941530.946094841,70554167.664513454,70144594.679079071,69725127.024557024,69271139.868583024,68794672.718658403,68308853.925750419,67787357.633021146,67242970.757772923,66675540.461720176,66084899.730795413,65470825.264092103,64833133.549511053,64171569.515174769]
[null,null,"Before Tax Earnings",null,{"$f":"E17-E34-E25","v":9848451.4057416357},-21083776.589058973,-15581557.292392805,-10406878.118935749,-5550312.3837224469,-971175.12492539734,3354159.5561067909,7442088.7080102228,8800396.2168606743,9651944.0375795737,10538878.207984772,11477083.057390206,12483743.22377543,13536812.233100489,14653591.751519589,15838692.000785867,17096970.995172672,18433506.83867307,19853709.001356933,21363223.00753513]
[null,null,"PTC",null,{"$f":"INDEX('DATA (Nominal)'!$B$264:$BX$264,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$293:$BX$293,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*E6","v":15950273.849737033},{"$f":"INDEX('DATA (Nominal)'!$B$264:$BX$264,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$293:$BX$293,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*F6","v":16306496.632381162},{"$f":"INDEX('DATA (Nominal)'!$B$264:$BX$264,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$293:$BX$293,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*G6","v":16670675.057171008},{"$f":"INDEX('DATA (Nominal)'!$B$264:$BX$264,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$293:$BX$293,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*H6","v":17037429.90842877},{"$f":"INDEX('DATA (Nominal)'!$B$264:$BX$264,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$293:$BX$293,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*I6","v":17412253.366414204},{"$f":"INDEX('DATA (Nominal)'!$B$264:$BX$264,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$293:$BX$293,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*J6","v":17795322.940475315},{"$f":"INDEX('DATA (Nominal)'!$B$264:$BX$264,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$293:$BX$293,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*K6","v":18186820.04516577},{"$f":"INDEX('DATA (Nominal)'!$B$264:$BX$264,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$293:$BX$293,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*L6","v":18586930.086159419}]
[null,null,"Federal Tax",null,{"$f":"E18*Federal_Tax_Rate-E19","v":-13882099.054531289},-20734089.716083545,-19942802.088573497,-19222874.313405275,-18577818.966995917,-17999269.716709647,-17482446.538383342,-17024091.457477272,1848083.2055407416,2026908.2478917104,2213164.4236768018,2410187.4420519429,2621586.07699284,2842730.5689511024,3077254.2678191136,3326125.3201650321,3590363.9089862611,3871036.4361213446,4169278.890284956,4486276.8315823767]
[]
[null,{"$f":"IRR(D22:Y22,0.1)","v":7.5000000049989302E-2},"Free Cash Flow",{"$f":"-INDEX('DATA (Nominal)'!$B$85:$BX$85,1,MATCH(B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*(1+AFUDC!$C$6)*'Resource Options'!$E$6/1000","v":-908268531.15662122},{"$f":"E17-E20","v":86668291.065479413},93267696.82978645,92191152.923462719,91182762.988840163,90216492.474018633,89294623.511256799,88423977.484478176,87578259.121990725,68296511.473538324,67698218.776665315,67057975.44490622,66384485.276606463,65687267.84875758,64944627.064070046,64165716.489953808,63349415.141555145,62494535.82180915,61599788.827970758,60663854.659226097,59685292.683592394,{"$f":"-D22*0.5","v":454134265.57831061}]
[null,{"$f":"IRR(D23:Y23,0.1)","v":9.7077504681360338E-2},"ROE",{"$f":"-D39","v":-258606006.15074494},{"$f":"E22-E25-E27-E35-E19","v":24057500.057842873},27780056.211839922,26732432.501010932,25720595.127593268,24715923.818726718,23722703.041796722,22748299.38099806,21769138.618264545,21119371.175116934,20521078.478243925,19880835.146484833,19207344.978185073,18510127.55033619,17767486.765648656,16988576.191532418,16172274.843133755,15317395.52338776,14422648.529549368,13486714.360804707,12508152.385171004,{"$f":"Y22","v":454134265.57831061}]
[]
[null,null,"Interest",null,{"$f":"D28*Debt_Rate","v":28877670.686833192},{"$f":"E28*Debt_Rate","v":28049478.438565388},{"$f":"F28*Debt_Rate","v":27175735.616642855},26253936.939514577,25281439.335144252,24255454.362533554,23173040.216429271,22031093.292289253,20826339.28732153,19555323.812080584,18214402.485701386,16799730.486371331,15307251.527078124,13732686.225023791,12071519.831356468,10318989.286037443,8470069.5607258733,6519459.2505221646,4461565.3732572543,2290487.332742773]
[null,null,"Initial Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$D38)","v":43935711.564429641},43935711.564429641,43935711.564429641,43935711.564429641,43935711.564429641,43935711.564429641,43935711.564429641,43935711.564429641,43935711.564429641,43935711.564429641,43935711.564429641,43935711.564429641,43935711.564429641,43935711.564429641,43935711.564429641,43935711.564429641,43935711.564429641,43935711.564429641,43935711.564429641,43935711.564429641]
[null,null,"Sinking Fund",null,{"$f":"E26-E25","v":15058040.877596449},15886233.125864252,16759975.947786786,17681774.624915063,18654272.229285389,19680257.201896086,20762671.34800037,21904618.272140387,23109372.27710811,24380387.752349056,25721309.078728255,27135981.07805831,28628460.037351519,30203025.33940585,31864191.733073175,33616722.278392196,35465642.003703766,37416252.313907474,39474146.191172384,41645224.231686868]
[null,null,"Mortgage Balance",{"$f":"D38","v":525048557.94242167},{"$f":"D28-E27","v":509990517.06482524},{"$f":"E28-F27","v":494104283.93896097},477344307.99117416,459662533.3662591,441008261.13697374,421328003.93507767,400565332.58707732,378660714.31493694,355551342.0378288,331170954.28547972,305449645.20675147,278313664.12869316,249685204.09134164,219482178.75193578,187617987.01886261,154001264.74047041,118535622.73676664,81119370.422859162,41645224.231686778,-8.9406967163085938E-8]
[]
[null,null,"Depr",null,{"$f":"IF(E$2-1<40,-$D22/40,0)","v":22706713.278915532},22706713.278915532,22706713.278915532,22706713.278915532,22706713.278915532,22706713.278915532,22706713.278915532,22706713.278915532,22706713.278915532,22706713.278915532,22706713.278915532,22706713.278915532,22706713.278915532,22706713.278915532,22706713.278915532,22706713.278915532,22706713.278915532,22706713.278915532,22706713.278915532,22706713.278915532]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E30:E30)","v":22706713.278915532},{"$f":"SUM($E30:F30)","v":45413426.557831064},{"$f":"SUM($E30:G30)","v":68120139.836746603},{"$f":"SUM($E30:H30)","v":90826853.115662128},{"$f":"SUM($E30:I30)","v":113533566.39457765},{"$f":"SUM($E30:J30)","v":136240279.67349318},{"$f":"SUM($E30:K30)","v":158946992.9524087},{"$f":"SUM($E30:L30)","v":181653706.23132423},{"$f":"SUM($E30:M30)","v":204360419.51023975},{"$f":"SUM($E30:N30)","v":227067132.78915527},{"$f":"SUM($E30:O30)","v":249773846.0680708},{"$f":"SUM($E30:P30)","v":272480559.34698635},{"$f":"SUM($E30:Q30)","v":295187272.62590188},{"$f":"SUM($E30:R30)","v":317893985.9048174},{"$f":"SUM($E30:S30)","v":340600699.18373293},{"$f":"SUM($E30:T30)","v":363307412.46264845},{"$f":"SUM($E30:U30)","v":386014125.74156398},{"$f":"SUM($E30:V30)","v":408720839.0204795},{"$f":"SUM($E30:W30)","v":431427552.29939502},{"$f":"SUM($E30:X30)","v":454134265.57831055}]
[null,null,"End Year Book Value",null,{"$f":"-$D22-E31","v":885561817.87770569},862855104.59879017,840148391.31987464,817441678.04095912,794734964.7620436,772028251.48312807,749321538.20421255,726614824.92529702,703908111.6463815,681201398.36746597,658494685.08855045,635787971.80963492,613081258.53071928,590374545.25180387,567667831.97288823,544961118.69397283,522254405.41505724,499547692.13614172,476840978.85722619,454134265.57831067]
[null,null,"Prop. Tax Value",{"$f":"-D22","v":908268531.15662122},{"$f":"D33/(($D33/$Y33)^(1/21))","v":878778667.32724845},{"$f":"E33/(($D33/$Y33)^(1/21))","v":850246286.92798805},{"$f":"F33/(($D33/$Y33)^(1/21))","v":822640302.17477131},{"$f":"G33/(($D33/$Y33)^(1/21))","v":795930634.64858818},770088182.52319837,745084788.85690141,720893210.91381609,{"$f":"K33/(($D33/$Y33)^(1/21))","v":697487090.48124337},{"$f":"L33/(($D33/$Y33)^(1/21))","v":674840925.15077198},{"$f":"M33/(($D33/$Y33)^(1/21))","v":652930040.53183484},631730563.36744285,611219395.522802,591374188.81847453,572173320.68066239,553595870.58208227,535621597.24776423,518230916.60093689,501404880.42497104,485125155.71813148,469374004.71864361,{"$f":"Y22","v":454134265.57831061}]
[null,null,"Tax Dep",null,{"$f":"-$D22*Assumptions!J$6","v":34060069.918373294},{"$f":"-$D22*Assumptions!K$6","v":65567905.264196493},{"$f":"-$D22*Assumptions!L$6","v":60654172.510639168},{"$f":"-$D22*Assumptions!M$6","v":56112829.854856059},{"$f":"-$D22*Assumptions!N$6","v":51907546.555600904},{"$f":"-$D22*Assumptions!O$6","v":48011074.556938998},{"$f":"-$D22*Assumptions!P$6","v":44414331.173558779},{"$f":"-$D22*Assumptions!Q$6","v":41080985.664213978},{"$f":"-$D22*Assumptions!R$6","v":40517859.174896866},{"$f":"-$D22*Assumptions!S$6","v":40517859.174896866},{"$f":"-$D22*Assumptions!T$6","v":40517859.174896866},{"$f":"-$D22*Assumptions!U$6","v":40517859.174896866},{"$f":"-$D22*Assumptions!V$6","v":40517859.174896866},{"$f":"-$D22*Assumptions!W$6","v":40517859.174896866},{"$f":"-$D22*Assumptions!X$6","v":40517859.174896866},{"$f":"-$D22*Assumptions!Y$6","v":40517859.174896866},{"$f":"-$D22*Assumptions!Z$6","v":40517859.174896866},{"$f":"-$D22*Assumptions!AA$6","v":40517859.174896866},{"$f":"-$D22*Assumptions!AB$6","v":40517859.174896866},{"$f":"-$D22*Assumptions!AC$6","v":40517859.174896866}]
[null,null,"After Tax Dep. Value",null,{"$f":"E34*Tax_Equity_Rate","v":2724805.5934698638},{"$f":"F34*Tax_Equity_Rate","v":5245432.4211357199},4852333.8008511337,4489026.3883884847,4152603.7244480723,3840885.9645551201,3553146.4938847022,3286478.8531371183,3241428.7339917496,3241428.7339917496,3241428.7339917496,3241428.7339917496,3241428.7339917496,3241428.7339917496,3241428.7339917496,3241428.7339917496,3241428.7339917496,3241428.7339917496,3241428.7339917496,3241428.7339917496]
[null,null,"Dep. Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E35:N35)","v":26389929.574708436},{"$f":"D36/D40","v":2.9055206328796362E-2}]
[null,null,"PTC Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E19:X19)","v":98224037.488746122},{"$f":"D37/D40","v":0.10814427024534712}]
[null,{"$f":"Assumptions!F6","v":0.67},"Debt",{"$f":"(D40-D36-D37)*$B38","v":525048557.94242167},{"$f":"D38/D40","v":0.57807635069532393}]
[null,{"$f":"1-B38","v":0.32999999999999996},"Equity",{"$f":"(D40-D36-D37)*$B39","v":258606006.15074494},{"$f":"D39/D40","v":0.28472417273053258}]
[null,null,"Total",{"$f":"-D22","v":908268531.15662122}]
[null,null,"Check",{"$f":"SUM(D36:D39)-D40","v":0}]
[]
[]
[null,null,"Geothermal (Off System)"]
[null,null,"MWh",null,{"$f":"INDEX('DATA (Nominal)'!$B$30:$BX$30,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$32*8760","v":157680},{"$f":"E45","v":157680},{"$f":"F45","v":157680},157680,157680,157680,157680,157680,157680,157680,157680,157680,157680,157680,157680,157680,157680,157680,157680,157680]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"INDEX('PPA Summary'!$3:$21,MATCH($C44,'PPA Summary'!$D$3:$D$21,0),MATCH(B$1,'PPA Summary'!$2:$2,0))","v":56.229177085043098},{"$f":"E46","v":56.229177085043098},56.229177085043098,56.229177085043098,56.229177085043098,56.229177085043098,56.229177085043098,56.229177085043098,56.229177085043098,56.229177085043098,56.229177085043098,56.229177085043098,56.229177085043098,56.229177085043098,56.229177085043098,56.229177085043098,56.229177085043098,56.229177085043098,56.229177085043098,56.229177085043098]
[null,null,"Capacity Payment ($/kW-month)",null,{"$f":"INDEX('PPA Summary'!$C$67:$AA$67,1,MATCH($B$1,'PPA Summary'!$C$48:$AA$48))","v":0},{"$f":"E47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Revenue",null,{"$f":"E45*E46+E47*12*'Resource Options'!$E$32","v":8866216.6427695956},{"$f":"F45*F46+F47*12*'Resource Options'!$E$32","v":8866216.6427695956},{"$f":"G45*G46+G47*12*'Resource Options'!$E$32","v":8866216.6427695956},{"$f":"H45*H46+H47*12*'Resource Options'!$E$32","v":8866216.6427695956},{"$f":"I45*I46+I47*12*'Resource Options'!$E$32","v":8866216.6427695956},{"$f":"J45*J46+J47*12*'Resource Options'!$E$32","v":8866216.6427695956},{"$f":"K45*K46+K47*12*'Resource Options'!$E$32","v":8866216.6427695956},{"$f":"L45*L46+L47*12*'Resource Options'!$E$32","v":8866216.6427695956},{"$f":"M45*M46+M47*12*'Resource Options'!$E$32","v":8866216.6427695956},{"$f":"N45*N46+N47*12*'Resource Options'!$E$32","v":8866216.6427695956},{"$f":"O45*O46+O47*12*'Resource Options'!$E$32","v":8866216.6427695956},{"$f":"P45*P46+P47*12*'Resource Options'!$E$32","v":8866216.6427695956},{"$f":"Q45*Q46+Q47*12*'Resource Options'!$E$32","v":8866216.6427695956},{"$f":"R45*R46+R47*12*'Resource Options'!$E$32","v":8866216.6427695956},{"$f":"S45*S46+S47*12*'Resource Options'!$E$32","v":8866216.6427695956},{"$f":"T45*T46+T47*12*'Resource Options'!$E$32","v":8866216.6427695956},{"$f":"U45*U46+U47*12*'Resource Options'!$E$32","v":8866216.6427695956},{"$f":"V45*V46+V47*12*'Resource Options'!$E$32","v":8866216.6427695956},{"$f":"W45*W46+W47*12*'Resource Options'!$E$32","v":8866216.6427695956},{"$f":"X45*X46+X47*12*'Resource Options'!$E$32","v":8866216.6427695956}]
[]
[null,null,"Fuel Charge"]
[null,null,"Fixed O&M",null,{"$f":"INDEX('DATA (Nominal)'!$B$209:$BX$209,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$32*1000","v":2451905.0904953512},{"$f":"INDEX('DATA (Nominal)'!$B$209:$BX$209,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$32*1000","v":2487104.288674505},{"$f":"INDEX('DATA (Nominal)'!$B$209:$BX$209,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$32*1000","v":2522652.7619333011},{"$f":"INDEX('DATA (Nominal)'!$B$209:$BX$209,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$32*1000","v":2557714.3360120915},{"$f":"INDEX('DATA (Nominal)'!$B$209:$BX$209,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$32*1000","v":2593097.6554135722},{"$f":"INDEX('DATA (Nominal)'!$B$209:$BX$209,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$32*1000","v":2628799.907130091},{"$f":"INDEX('DATA (Nominal)'!$B$209:$BX$209,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$32*1000","v":2686633.5050869519},{"$f":"INDEX('DATA (Nominal)'!$B$209:$BX$209,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$32*1000","v":2745739.4421988651},{"$f":"INDEX('DATA (Nominal)'!$B$209:$BX$209,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$32*1000","v":2806145.7099272409},{"$f":"INDEX('DATA (Nominal)'!$B$209:$BX$209,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$32*1000","v":2867880.91554564},{"$f":"INDEX('DATA (Nominal)'!$B$209:$BX$209,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$32*1000","v":2930974.2956876433},{"$f":"INDEX('DATA (Nominal)'!$B$209:$BX$209,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$32*1000","v":2995455.7301927726},{"$f":"INDEX('DATA (Nominal)'!$B$209:$BX$209,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$32*1000","v":3061355.7562570125},{"$f":"INDEX('DATA (Nominal)'!$B$209:$BX$209,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$32*1000","v":3128705.5828946675},{"$f":"INDEX('DATA (Nominal)'!$B$209:$BX$209,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$32*1000","v":3197537.1057183496},{"$f":"INDEX('DATA (Nominal)'!$B$209:$BX$209,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$32*1000","v":3267882.9220441543},{"$f":"INDEX('DATA (Nominal)'!$B$209:$BX$209,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$32*1000","v":3339776.3463291246},{"$f":"INDEX('DATA (Nominal)'!$B$209:$BX$209,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$32*1000","v":3413251.4259483656},{"$f":"INDEX('DATA (Nominal)'!$B$209:$BX$209,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$32*1000","v":3488342.9573192298},{"$f":"INDEX('DATA (Nominal)'!$B$209:$BX$209,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$32*1000","v":3565086.5023802524}]
[null,null,"Variable O&M",null,{"$f":"E45*INDEX('DATA (Nominal)'!$B$128:$BX$128,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F45*INDEX('DATA (Nominal)'!$B$128:$BX$128,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G45*INDEX('DATA (Nominal)'!$B$128:$BX$128,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H45*INDEX('DATA (Nominal)'!$B$128:$BX$128,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I45*INDEX('DATA (Nominal)'!$B$128:$BX$128,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J45*INDEX('DATA (Nominal)'!$B$128:$BX$128,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K45*INDEX('DATA (Nominal)'!$B$128:$BX$128,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L45*INDEX('DATA (Nominal)'!$B$128:$BX$128,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M45*INDEX('DATA (Nominal)'!$B$128:$BX$128,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N45*INDEX('DATA (Nominal)'!$B$128:$BX$128,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O45*INDEX('DATA (Nominal)'!$B$128:$BX$128,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P45*INDEX('DATA (Nominal)'!$B$128:$BX$128,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q45*INDEX('DATA (Nominal)'!$B$128:$BX$128,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R45*INDEX('DATA (Nominal)'!$B$128:$BX$128,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S45*INDEX('DATA (Nominal)'!$B$128:$BX$128,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T45*INDEX('DATA (Nominal)'!$B$128:$BX$128,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U45*INDEX('DATA (Nominal)'!$B$128:$BX$128,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V45*INDEX('DATA (Nominal)'!$B$128:$BX$128,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W45*INDEX('DATA (Nominal)'!$B$128:$BX$128,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X45*INDEX('DATA (Nominal)'!$B$128:$BX$128,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"Property Tax",null,{"$f":"D72*Property_Tax_Rate","v":1104557.1768259981},1068694.1697757868,1033995.5707812808,1000423.573583839,967941.5994267991,936514.25720067136,906107.30488234689,876687.61222630716,848223.12466718268,820682.82839433197,794036.71656038566,768255.75658694119,743311.85853178112,719177.84448315355,695827.41894776432,673235.14020021947,651376.39256269985,630227.35958466562,609764.99809336767,589967.01308689348]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E50:E53)","v":3556462.2673213491},3555798.4584502918,3556648.3327145819,3558137.9095959305,3561039.2548403712,3565314.1643307623,3592740.8099692985,3622427.0544251725,3654368.8345944234,3688563.743939972,3725011.012248029,3763711.486779714,3804667.6147887935,3847883.4273778209,3893364.5246661138,3941118.0622443738,3991152.7388918246,4043478.7855330314,4098107.9554125974,4155053.5154671459]
[]
[null,null,"EBITDA",null,{"$f":"E48-E54","v":5309754.3754482465},5310418.1843193043,5309568.3100550137,5308078.7331736647,5305177.3879292244,5300902.4784388337,5273475.8328002971,5243789.5883444231,5211847.8081751727,5177652.8988296241,5141205.6305215666,5102505.1559898816,5061549.0279808026,5018333.2153917747,4972852.1181034818,4925098.5805252213,4875063.9038777705,4822737.8572365642,4768108.6873569982,4711163.1273024492]
[null,null,"Before Tax Earnings",null,{"$f":"E56-E73-E64","v":-19655285.241089456},-32826886.139965445,-18602449.558912959,-10029202.923269721,-9935321.633815689,-3475241.5251814439,2967302.6596830343,3051262.5892716157,3139217.5227192659,3231513.646239548,3328514.4176049409,3430601.6249287468,3538176.5012772102,3651660.8982853899,3771498.5221221512,3898156.2353308224,4032125.4282635846,4173923.4640295031,4324095.2010894539,4483214.5978560951]
[null,null,"PTC",null,{"$f":"INDEX('DATA (Nominal)'!$B$265:$BX$265,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$294:$BX$294,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*E45","v":4425903.0959782582},{"$f":"INDEX('DATA (Nominal)'!$B$265:$BX$265,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$294:$BX$294,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*F45","v":4524748.2651217738},{"$f":"INDEX('DATA (Nominal)'!$B$265:$BX$265,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$294:$BX$294,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*G45","v":4625800.9763761591},{"$f":"INDEX('DATA (Nominal)'!$B$265:$BX$265,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$294:$BX$294,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*H45","v":4727568.597856435},{"$f":"INDEX('DATA (Nominal)'!$B$265:$BX$265,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$294:$BX$294,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*I45","v":4831575.1070092767},{"$f":"INDEX('DATA (Nominal)'!$B$265:$BX$265,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$294:$BX$294,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*J45","v":4937869.7593634808},{"$f":"INDEX('DATA (Nominal)'!$B$265:$BX$265,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$294:$BX$294,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*K45","v":5046502.894069477},{"$f":"INDEX('DATA (Nominal)'!$B$265:$BX$265,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$294:$BX$294,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*L45","v":5157525.9577390067},{"$f":"INDEX('DATA (Nominal)'!$B$265:$BX$265,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$294:$BX$294,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*M45","v":5270991.5288092652},{"$f":"INDEX('DATA (Nominal)'!$B$265:$BX$265,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$294:$BX$294,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*N45","v":5386953.3424430685}]
[null,null,"Federal Tax",null,{"$f":"E57*Federal_Tax_Rate-E58","v":-8553512.9966070428},-11418394.354514517,-8532315.3837478794,-6833701.2117430763,-6917992.6501105716,-5667670.4796515843,-4423369.3355360394,-4516760.8139919676,-4611755.8490382191,-4708335.4767327635,698988.02769703756,720426.34123503685,743017.06526821409,766848.78863993182,792014.68964565173,818612.8094194727,846746.33993535279,876523.92744619562,908059.9922287853,941475.06554977992]
[]
[null,{"$f":"IRR(D61:Y61,0.1)","v":7.5000001338344502E-2},"Free Cash Flow",{"$f":"-INDEX('DATA (Nominal)'!$B$86:$BX$86,1,MATCH(B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$32/1000*1000000*(1+AFUDC!$C$32)","v":-110455717.68259981},{"$f":"E56-E59","v":13863267.372055288},16728812.538833821,13841883.693802893,12141779.94491674,12223170.038039796,10968572.958090417,9696845.1683363356,9760550.4023363907,9823603.6572133917,9885988.3755623884,4442217.6028245287,4382078.8147548446,4318531.9627125887,4251484.4267518427,4180837.4284578301,4106485.7711057486,4028317.5639424175,3946213.9297903683,3860048.6951282127,3769688.0617526695,{"$f":"-D61*0.5","v":55227858.841299906}]
[null,{"$f":"IRR(D62:Y62,0.1)","v":0.10976265620770942},"ROE",{"$f":"-D78","v":-18646470.187360682},{"$f":"E61-E64-E66-E74-E58","v":3297605.5465026144},5003930.6543846736,3147015.6471691821,2023784.2062446456,2001167.7902148608,1149256.0049926974,277875.02761403937,230557.19794456474,180144.88175130729,126567.78646650072,69750.356171709485,9611.5681020254269,-53935.283940230496,-120982.81990097649,-191629.81819498911,-265981.47554707061,-344149.68271040171,-426253.31686245091,-512418.55152460653,-602779.1849001497,{"$f":"Y61","v":55227858.841299906}]
[]
[null,null,"Interest",null,{"$f":"D67*Debt_Rate","v":2873896.080017738},2791474.6658528089,2704520.0739088082,2612782.9794078874,2516000.3447094159,2413894.6651025289,2306173.1731172628,2192526.9990728074,2072630.2854559065,1946139.2525900763,1812691.2129166254,1671903.5310611348,1523372.5267035922,1366672.3171063848,1201353.5959813308,1026942.3451943989,842938.47561418579,648814.39320706099,444013.48626754433,227948.52944635419]
[null,null,"Initial Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$D77)","v":4372467.2466528192},4372467.2466528192,4372467.2466528192,4372467.2466528192,4372467.2466528192,4372467.2466528192,4372467.2466528192,4372467.2466528192,4372467.2466528192,4372467.2466528192,4372467.2466528192,4372467.2466528192,4372467.2466528192,4372467.2466528192,4372467.2466528192,4372467.2466528192,4372467.2466528192,4372467.2466528192,4372467.2466528192,4372467.2466528192]
[null,null,"Sinking Fund",null,{"$f":"E65-E64","v":1498571.1666350812},1580992.5808000104,1667947.172744011,1759684.2672449318,1856466.9019434033,1958572.5815502903,2066294.0735355564,2179940.2475800118,2299836.9611969125,2426327.9940627431,2559776.0337361936,2700563.7155916844,2849094.7199492268,3005794.9295464344,3171113.6506714886,3345524.9014584203,3529528.7710386333,3723652.8534457581,3928453.7603852749,4144518.7172064651]
[null,null,"Mortgage Balance",{"$f":"D77","v":52252656.000322513},{"$f":"D67-E66","v":50754084.833687432},{"$f":"E67-F66","v":49173092.25288742},{"$f":"F67-G66","v":47505145.080143407},45745460.812898472,43888993.910955071,41930421.329404779,39864127.255869225,37684187.00828921,35384350.047092296,32958022.053029552,30398246.01929336,27697682.303701676,24848587.58375245,21842792.654206015,18671679.003534526,15326154.102076106,11796625.331037473,8072972.4775917148,4144518.7172064399,-2.514570951461792E-8]
[]
[null,null,"Depr",null,{"$f":"IF(E$2-1<25,-$D61/25,0)","v":4418228.7073039925},4418228.7073039925,4418228.7073039925,4418228.7073039925,4418228.7073039925,4418228.7073039925,4418228.7073039925,4418228.7073039925,4418228.7073039925,4418228.7073039925,4418228.7073039925,4418228.7073039925,4418228.7073039925,4418228.7073039925,4418228.7073039925,4418228.7073039925,4418228.7073039925,4418228.7073039925,4418228.7073039925,4418228.7073039925]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E69:E69)","v":4418228.7073039925},{"$f":"SUM($E69:F69)","v":8836457.4146079849},{"$f":"SUM($E69:G69)","v":13254686.121911976},{"$f":"SUM($E69:H69)","v":17672914.82921597},{"$f":"SUM($E69:I69)","v":22091143.536519963},{"$f":"SUM($E69:J69)","v":26509372.243823957},{"$f":"SUM($E69:K69)","v":30927600.95112795},{"$f":"SUM($E69:L69)","v":35345829.65843194},{"$f":"SUM($E69:M69)","v":39764058.365735933},{"$f":"SUM($E69:N69)","v":44182287.073039927},{"$f":"SUM($E69:O69)","v":48600515.78034392},{"$f":"SUM($E69:P69)","v":53018744.487647913},{"$f":"SUM($E69:Q69)","v":57436973.194951907},{"$f":"SUM($E69:R69)","v":61855201.9022559},{"$f":"SUM($E69:S69)","v":66273430.609559894},{"$f":"SUM($E69:T69)","v":70691659.31686388},{"$f":"SUM($E69:U69)","v":75109888.024167866},{"$f":"SUM($E69:V69)","v":79528116.731471851},{"$f":"SUM($E69:W69)","v":83946345.438775837},{"$f":"SUM($E69:X69)","v":88364574.146079823}]
[null,null,"End Year Book Value",null,{"$f":"-$D61-E70","v":106037488.97529583},101619260.26799183,97201031.56068784,92782802.853383839,88364574.146079853,83946345.438775852,79528116.731471866,75109888.024167866,70691659.31686388,66273430.609559886,61855201.902255893,57436973.194951899,53018744.487647906,48600515.780343913,44182287.073039919,39764058.365735933,35345829.658431947,30927600.951127961,26509372.243823975,22091143.536519989]
[null,null,"Prop. Tax Value",{"$f":"-D61","v":110455717.68259981},{"$f":"D72/(($D72/$Y72)^(1/21))","v":106869416.97757867},{"$f":"E72/(($D72/$Y72)^(1/21))","v":103399557.07812807},{"$f":"F72/(($D72/$Y72)^(1/21))","v":100042357.35838389},{"$f":"G72/(($D72/$Y72)^(1/21))","v":96794159.942679912},93651425.720067129,90610730.488234684,87668761.222630709,84822312.466718271,82068282.839433193,79403671.656038567,76825575.658694118,74331185.853178114,71917784.448315352,69582741.894776434,67323514.020021945,65137639.256269984,63022735.95846656,60976499.809336767,58996701.308689341,57081183.344239004,{"$f":"Y61","v":55227858.841299906}]
[null,null,"Tax Dep",null,{"$f":"-$D61*Assumptions!J$32","v":22091143.536519963},{"$f":"-$D61*Assumptions!K$32","v":35345829.65843194},{"$f":"-$D61*Assumptions!L$32","v":21207497.795059163},{"$f":"-$D61*Assumptions!M$32","v":12724498.677035498},{"$f":"-$D61*Assumptions!N$32","v":12724498.677035498},{"$f":"-$D61*Assumptions!O$32","v":6362249.3385177488},{"$f":"-$D61*Assumptions!P$32","v":0},{"$f":"-$D61*Assumptions!Q$32","v":0},{"$f":"-$D61*Assumptions!R$32","v":0},{"$f":"-$D61*Assumptions!S$32","v":0},{"$f":"-$D61*Assumptions!T$32","v":0},{"$f":"-$D61*Assumptions!U$32","v":0},{"$f":"-$D61*Assumptions!V$32","v":0},{"$f":"-$D61*Assumptions!W$32","v":0},{"$f":"-$D61*Assumptions!X$32","v":0},{"$f":"-$D61*Assumptions!Y$32","v":0},{"$f":"-$D61*Assumptions!Z$32","v":0},{"$f":"-$D61*Assumptions!AA$32","v":0},{"$f":"-$D61*Assumptions!AB$32","v":0},{"$f":"-$D61*Assumptions!AC$32","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E73*Tax_Equity_Rate","v":1767291.4829215971},2827666.3726745551,1696599.823604733,1017959.8941628399,1017959.8941628399,508979.94708141993,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dep. Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E74:X74)","v":7169245.808671549},{"$f":"D75/D79","v":6.4906063344522785E-2}]
[null,null,"PTC Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E58:X58)","v":32387345.686245073},{"$f":"D76/D79","v":0.29321565570115415}]
[null,{"$f":"Assumptions!F32","v":0.73699999999999999},"Debt",{"$f":"(D79-D75-D76)*$B77","v":52252656.000322513},{"$f":"D77/D79","v":0.47306429306333608}]
[null,{"$f":"1-B77","v":0.26300000000000001},"Equity",{"$f":"(D79-D75-D76)*$B78","v":18646470.187360682},{"$f":"D78/D79","v":0.16881398789098698}]
[null,null,"Total",{"$f":"-D61","v":110455717.68259981}]
[null,null,"Check",{"$f":"SUM(D75:D78)-D79","v":0}]

{"sheet":"Upgrades","index":9,"n_rows":123,"n_cols":24,"rows_kept":123,"cut":false,"hidden":false,"merged":[[94,2,94,5],[0,0,1,0],[0,1,1,1],[4,2,4,5],[33,2,33,5],[65,2,65,5]]}
["Start Year:",2025,null,null,{"$f":"B1","v":2025},{"$f":"E1+1","v":2026},{"$f":"F1+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
[null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[]
[null,null,"Wood Biomass"]
[null,null,"MWh",null,{"$f":"INDEX('DATA (Nominal)'!$B$8:$BX$8,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$39*8760","v":252288},{"$f":"INDEX('DATA (Nominal)'!$B$8:$BX$8,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$39*8760","v":252288},{"$f":"INDEX('DATA (Nominal)'!$B$8:$BX$8,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$39*8760","v":252288},{"$f":"INDEX('DATA (Nominal)'!$B$8:$BX$8,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$39*8760","v":252288},{"$f":"INDEX('DATA (Nominal)'!$B$8:$BX$8,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$39*8760","v":252288},{"$f":"INDEX('DATA (Nominal)'!$B$8:$BX$8,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$39*8760","v":252288},{"$f":"INDEX('DATA (Nominal)'!$B$8:$BX$8,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$39*8760","v":252288},{"$f":"INDEX('DATA (Nominal)'!$B$8:$BX$8,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$39*8760","v":252288},{"$f":"INDEX('DATA (Nominal)'!$B$8:$BX$8,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$39*8760","v":252288},{"$f":"INDEX('DATA (Nominal)'!$B$8:$BX$8,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$39*8760","v":252288},{"$f":"INDEX('DATA (Nominal)'!$B$8:$BX$8,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$39*8760","v":252288},{"$f":"INDEX('DATA (Nominal)'!$B$8:$BX$8,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$39*8760","v":252288},{"$f":"INDEX('DATA (Nominal)'!$B$8:$BX$8,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$39*8760","v":252288},{"$f":"INDEX('DATA (Nominal)'!$B$8:$BX$8,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$39*8760","v":252288},{"$f":"INDEX('DATA (Nominal)'!$B$8:$BX$8,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$39*8760","v":252288},{"$f":"INDEX('DATA (Nominal)'!$B$8:$BX$8,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$39*8760","v":252288},{"$f":"INDEX('DATA (Nominal)'!$B$8:$BX$8,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$39*8760","v":252288},{"$f":"INDEX('DATA (Nominal)'!$B$8:$BX$8,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$39*8760","v":252288},{"$f":"INDEX('DATA (Nominal)'!$B$8:$BX$8,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$39*8760","v":252288},{"$f":"INDEX('DATA (Nominal)'!$B$8:$BX$8,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$39*8760","v":252288}]
[null,null,"Fuel (Dth)",null,{"$f":"E6*$E10/1000","v":3411942.912},3411942.912,3411942.912,3411942.912,3411942.912,3411942.912,3411942.912,3411942.912,3411942.912,3411942.912,3411942.912,3411942.912,3411942.912,3411942.912,3411942.912,3411942.912,3411942.912,3411942.912,3411942.912,3411942.912]
[]
[null,null,null,null,"Gen"]
[null,null,"Heat Rate",null,{"$f":"INDEX('DATA (Nominal)'!$B$34:$BX$34,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":13524}]
[null,null,"Capacity",null,{"$f":"'Resource Options'!$E$39","v":57.6}]
[null,null,"Capital Cost",null,{"$f":"INDEX('DATA (Nominal)'!$B$57:$BX$57,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$39/1000","v":295.74789428446803}]
[null,null,"AFUDC",null,{"$f":"E12*AFUDC!$C$39","v":19.815108917059359}]
[null,null,"Total Capital",null,{"$f":"SUM(E12:E13)","v":315.56300320152741}]
[]
[null,null,"Fixed Costs"]
[null,null,"Fixed O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E17:X17))","v":2117006.6563613568},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$180:$BX$180,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1787772.5888215655},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$180:$BX$180,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1827699.5099719136},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$180:$BX$180,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1868518.1323612866},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$180:$BX$180,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1909625.5312732351},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$180:$BX$180,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1951637.2929612461},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$180:$BX$180,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1994573.3134063936},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$180:$BX$180,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2038453.9263013341},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$180:$BX$180,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2083299.9126799635},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$180:$BX$180,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2129132.5107589229},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$180:$BX$180,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2175973.425995619},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$180:$BX$180,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2223844.8413675223},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$180:$BX$180,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2272769.4278776078},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$180:$BX$180,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2322770.3552909154},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$180:$BX$180,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2373871.3031073157},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$180:$BX$180,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2426096.4717756766},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$180:$BX$180,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2479470.5941547416},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$180:$BX$180,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2534018.9472261458},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$180:$BX$180,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2589767.3640651214},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$180:$BX$180,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2646742.2460745536},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$180:$BX$180,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2704970.5754881939}]
[null,null,"Capital Recovery & Taxes",37026397.112062111,{"$f":"$E14*1000000*Assumptions!AG$39","v":49714207.034492455},{"$f":"$E14*1000000*Assumptions!AH$39","v":47992437.789503761},{"$f":"$E14*1000000*Assumptions!AI$39","v":46181872.356055371},{"$f":"$E14*1000000*Assumptions!AJ$39","v":44402876.87895485},{"$f":"$E14*1000000*Assumptions!AK$39","v":42653085.885968618},{"$f":"$E14*1000000*Assumptions!AL$39","v":40930346.190832824},{"$f":"$E14*1000000*Assumptions!AM$39","v":39232625.913551956},{"$f":"$E14*1000000*Assumptions!AN$39","v":37558044.806965992},{"$f":"$E14*1000000*Assumptions!AO$39","v":35896473.797664605},{"$f":"$E14*1000000*Assumptions!AP$39","v":34236783.035523236},{"$f":"$E14*1000000*Assumptions!AQ$39","v":32577092.273381852},{"$f":"$E14*1000000*Assumptions!AR$39","v":30917401.511240464},{"$f":"$E14*1000000*Assumptions!AS$39","v":29257710.749099083},{"$f":"$E14*1000000*Assumptions!AT$39","v":27598019.986957703},{"$f":"$E14*1000000*Assumptions!AU$39","v":25938329.224816326},{"$f":"$E14*1000000*Assumptions!AV$39","v":24278638.462674942},{"$f":"$E14*1000000*Assumptions!AW$39","v":22618947.700533558},{"$f":"$E14*1000000*Assumptions!AX$39","v":20959256.938392177},{"$f":"$E14*1000000*Assumptions!AY$39","v":19299566.176250789},{"$f":"$E14*1000000*Assumptions!AZ$39","v":17639875.414109413}]
[null,null,"Misc Charges",61719.21205955898,{"$f":"E17*Misc_Fees","v":52120.722054503916},53284.751513721167,54474.777630860946,55673.222738739896,56898.033638992165,58149.790379049999,59429.085767389093,60736.525654271652,62072.729218665634,63438.329261476276,64833.972505228739,66260.319900343777,67718.046938151339,69207.84397079068,70730.416538148071,72286.485701987331,73876.78838743105,75502.077731954545,77163.123442057535,78860.712157782807]
[null,null,"Total Fixed Cost",39205122.980483025,{"$f":"SUM(E17:E19)","v":51554100.345368527},49873422.050989397,48104865.266047515,46368175.632966831,44661621.212568857,42983069.294618264,41330508.925620675,39702081.245300226,38087679.037642196,36476194.790780328,34865771.087254599,33256431.259018417,31648199.15132815,30041099.134035811,28435156.113130152,26830395.542531669,25226843.436147135,23624526.380189255,22023471.5457674,20423706.70175539]
[]
[null,null,"Variable Costs"]
[null,null,"Variable O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E23:X23))","v":1131243.6768932545},{"$f":"E6*INDEX('DATA (Nominal)'!$B$106:$BX$106,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":955314.16056269174},{"$f":"F6*INDEX('DATA (Nominal)'!$B$106:$BX$106,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":976649.51014859183},{"$f":"G6*INDEX('DATA (Nominal)'!$B$106:$BX$106,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":998461.34920857707},{"$f":"H6*INDEX('DATA (Nominal)'!$B$106:$BX$106,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1020427.4988911657},{"$f":"I6*INDEX('DATA (Nominal)'!$B$106:$BX$106,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1042876.9038667714},{"$f":"J6*INDEX('DATA (Nominal)'!$B$106:$BX$106,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1065820.1957518402},{"$f":"K6*INDEX('DATA (Nominal)'!$B$106:$BX$106,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1089268.2400583809},{"$f":"L6*INDEX('DATA (Nominal)'!$B$106:$BX$106,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1113232.1413396653},{"$f":"M6*INDEX('DATA (Nominal)'!$B$106:$BX$106,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1137723.2484491379},{"$f":"N6*INDEX('DATA (Nominal)'!$B$106:$BX$106,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1162753.1599150188},{"$f":"O6*INDEX('DATA (Nominal)'!$B$106:$BX$106,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1188333.7294331496},{"$f":"P6*INDEX('DATA (Nominal)'!$B$106:$BX$106,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1214477.0714806786},{"$f":"Q6*INDEX('DATA (Nominal)'!$B$106:$BX$106,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1241195.5670532535},{"$f":"R6*INDEX('DATA (Nominal)'!$B$106:$BX$106,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1268501.8695284249},{"$f":"S6*INDEX('DATA (Nominal)'!$B$106:$BX$106,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1296408.9106580506},{"$f":"T6*INDEX('DATA (Nominal)'!$B$106:$BX$106,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1324929.9066925277},{"$f":"U6*INDEX('DATA (Nominal)'!$B$106:$BX$106,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1354078.3646397633},{"$f":"V6*INDEX('DATA (Nominal)'!$B$106:$BX$106,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1383868.0886618381},{"$f":"W6*INDEX('DATA (Nominal)'!$B$106:$BX$106,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1414313.1866123984},{"$f":"X6*INDEX('DATA (Nominal)'!$B$106:$BX$106,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1445428.0767178712}]
[null,null,"Fuel Cost",8698059.1875588652,{"$f":"E7*INDEX('DATA (Nominal)'!$B$145:$BX$145,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7176514.3888838375},{"$f":"F7*INDEX('DATA (Nominal)'!$B$145:$BX$145,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7355927.2486059321},{"$f":"G7*INDEX('DATA (Nominal)'!$B$145:$BX$145,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7539825.4298210805},{"$f":"H7*INDEX('DATA (Nominal)'!$B$145:$BX$145,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7728321.0655666078},{"$f":"I7*INDEX('DATA (Nominal)'!$B$145:$BX$145,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7921529.0922057712},{"$f":"J7*INDEX('DATA (Nominal)'!$B$145:$BX$145,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":8119567.3195109144},{"$f":"K7*INDEX('DATA (Nominal)'!$B$145:$BX$145,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":8322556.5024986863},{"$f":"L7*INDEX('DATA (Nominal)'!$B$145:$BX$145,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":8530620.4150611535},{"$f":"M7*INDEX('DATA (Nominal)'!$B$145:$BX$145,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":8743885.9254376814},{"$f":"N7*INDEX('DATA (Nominal)'!$B$145:$BX$145,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":8962483.0735736229},{"$f":"O7*INDEX('DATA (Nominal)'!$B$145:$BX$145,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":9186545.1504129637},{"$f":"P7*INDEX('DATA (Nominal)'!$B$145:$BX$145,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":9416208.7791732866},{"$f":"Q7*INDEX('DATA (Nominal)'!$B$145:$BX$145,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":9651613.9986526184},{"$f":"R7*INDEX('DATA (Nominal)'!$B$145:$BX$145,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":9892904.3486189339},{"$f":"S7*INDEX('DATA (Nominal)'!$B$145:$BX$145,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":10140226.957334405},{"$f":"T7*INDEX('DATA (Nominal)'!$B$145:$BX$145,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":10393732.631267766},{"$f":"U7*INDEX('DATA (Nominal)'!$B$145:$BX$145,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":10653575.947049458},{"$f":"V7*INDEX('DATA (Nominal)'!$B$145:$BX$145,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":10919915.345725693},{"$f":"W7*INDEX('DATA (Nominal)'!$B$145:$BX$145,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":11192913.229368834},{"$f":"X7*INDEX('DATA (Nominal)'!$B$145:$BX$145,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":11472736.060103053}]
[null,null,"Misc Charges",286563.49571023707,{"$f":"SUM(E23:E24)*Misc_Fees","v":237075.32953056411},242927.94282472937,248925.21275583064,255061.01564820195,261348.29240949888,267790.78761997033,274392.33854450873,281156.87742930948,288088.43385549629,295191.13715112786,302469.21886303357,309927.01528996567,317568.97007858899,325399.63688386814,333423.68209545204,341645.88763169438,350071.15380298754,358704.5022461341,367551.07893151685,376616.15724487719]
[null,null,"Total Variable Cost",10115866.360162357,{"$f":"SUM(E23:E25)","v":8368903.8789770929},8575504.7015792523,8787211.991785489,9003809.5801059753,9225754.2884820402,9453178.3028827254,9686217.0811015759,9925009.433830129,10169697.607742315,10420427.370639769,10677348.098709146,10940612.865943931,11210378.535784461,11486805.855031228,11770059.550087906,12060308.425591987,12357725.465492208,12662487.936633665,12974777.494912749,13294780.294065801]
[]
[null,null,"Total Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E28:X28))","v":49320989.340645388},{"$f":"E20+E26","v":59923004.224345617},58448926.752568647,56892077.257833004,55371985.213072807,53887375.501050897,52436247.597500987,51016726.006722249,49627090.679130353,48257376.645384513,46896622.161420099,45543119.185963742,44197044.124962345,42858577.687112615,41527904.98906704,40205215.663218059,38890703.968123659,37584568.901639342,36287014.316822916,34998249.040680148,33718486.995821193]
[null,null,"$/MWh",{"$f":"D28/AVERAGE(E6:X6)","v":195.49478905316695}]
[null,null,"Fixed Cost $/kW-yr",{"$f":"D20/E11/1000","v":680.64449618894139}]
[null,null,"Variable Cost $/MWh",{"$f":"D26/AVERAGE(E6:X6)","v":40.096502252038768}]
[]
[]
[null,null,"Rathdrum CT 2055 Uprates two unit operation"]
[null,null,"MWh",null,{"$f":"INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$40*8760","v":39999.999999999993},{"$f":"INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$40*8760","v":39999.999999999993},{"$f":"INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$40*8760","v":39999.999999999993},{"$f":"INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$40*8760","v":39999.999999999993},{"$f":"INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$40*8760","v":39999.999999999993},{"$f":"INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$40*8760","v":39999.999999999993},{"$f":"INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$40*8760","v":39999.999999999993},{"$f":"INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$40*8760","v":39999.999999999993},{"$f":"INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$40*8760","v":39999.999999999993},{"$f":"INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$40*8760","v":39999.999999999993},{"$f":"INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$40*8760","v":39999.999999999993},{"$f":"INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$40*8760","v":39999.999999999993},{"$f":"INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$40*8760","v":39999.999999999993},{"$f":"INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$40*8760","v":39999.999999999993},{"$f":"INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$40*8760","v":39999.999999999993},{"$f":"INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$40*8760","v":39999.999999999993},{"$f":"INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$40*8760","v":39999.999999999993},{"$f":"INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$40*8760","v":39999.999999999993},{"$f":"INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$40*8760","v":39999.999999999993},{"$f":"INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$40*8760","v":39999.999999999993}]
[null,null,"Fuel (Dth)",null,{"$f":"E35*$E40/1000","v":447999.99999999994},447999.99999999994,447999.99999999994,447999.99999999994,447999.99999999994,447999.99999999994,447999.99999999994,447999.99999999994,447999.99999999994,447999.99999999994,447999.99999999994,447999.99999999994,447999.99999999994,447999.99999999994,447999.99999999994,447999.99999999994,447999.99999999994,447999.99999999994,447999.99999999994,447999.99999999994]
[null,null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-(INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*154*8760)*((11950-$E40)/1000)","v":-924000},{"$f":"-(INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*154*8760)*((11950-$E40)/1000)","v":-924000},{"$f":"-(INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*154*8760)*((11950-$E40)/1000)","v":-924000},{"$f":"-(INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*154*8760)*((11950-$E40)/1000)","v":-924000},{"$f":"-(INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*154*8760)*((11950-$E40)/1000)","v":-924000},{"$f":"-(INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*154*8760)*((11950-$E40)/1000)","v":-924000},{"$f":"-(INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*154*8760)*((11950-$E40)/1000)","v":-924000},{"$f":"-(INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*154*8760)*((11950-$E40)/1000)","v":-924000},{"$f":"-(INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*154*8760)*((11950-$E40)/1000)","v":-924000},{"$f":"-(INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*154*8760)*((11950-$E40)/1000)","v":-924000},{"$f":"-(INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*154*8760)*((11950-$E40)/1000)","v":-924000},{"$f":"-(INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*154*8760)*((11950-$E40)/1000)","v":-924000},{"$f":"-(INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*154*8760)*((11950-$E40)/1000)","v":-924000},{"$f":"-(INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*154*8760)*((11950-$E40)/1000)","v":-924000},{"$f":"-(INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*154*8760)*((11950-$E40)/1000)","v":-924000},{"$f":"-(INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*154*8760)*((11950-$E40)/1000)","v":-924000},{"$f":"-(INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*154*8760)*((11950-$E40)/1000)","v":-924000},{"$f":"-(INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*154*8760)*((11950-$E40)/1000)","v":-924000},{"$f":"-(INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*154*8760)*((11950-$E40)/1000)","v":-924000},{"$f":"-(INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*154*8760)*((11950-$E40)/1000)","v":-924000}]
[]
[null,null,null,null,"Gen"]
[null,null,"Heat Rate",null,{"$f":"INDEX('DATA (Nominal)'!$B$35:$BX$35,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":11200}]
[null,null,"Capacity",null,{"$f":"'Resource Options'!$E$40","v":5}]
[null,null,"Capital Cost",null,{"$f":"INDEX('DATA (Nominal)'!$B$58:$BX$58,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$40/1000","v":4.4756390157650996}]
[null,null,"AFUDC",null,{"$f":"E42*AFUDC!$C$40","v":0.19491407913657011}]
[null,null,"Total Capital",null,{"$f":"SUM(E42:E43)","v":4.6705530949016696}]
[]
[null,null,"Fixed Costs"]
[null,null,"Fixed O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E47:X47))","v":35062.922745984964},{"$f":"$E41*1000*INDEX('DATA (Nominal)'!$B$181:$BX$181,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":29609.98350235718},{"$f":"$E41*1000*INDEX('DATA (Nominal)'!$B$181:$BX$181,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":30271.273133909821},{"$f":"$E41*1000*INDEX('DATA (Nominal)'!$B$181:$BX$181,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":30947.331567233807},{"$f":"$E41*1000*INDEX('DATA (Nominal)'!$B$181:$BX$181,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":31628.172861712952},{"$f":"$E41*1000*INDEX('DATA (Nominal)'!$B$181:$BX$181,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":32323.992664670637},{"$f":"$E41*1000*INDEX('DATA (Nominal)'!$B$181:$BX$181,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":33035.120503293394},{"$f":"$E41*1000*INDEX('DATA (Nominal)'!$B$181:$BX$181,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":33761.893154365847},{"$f":"$E41*1000*INDEX('DATA (Nominal)'!$B$181:$BX$181,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":34504.6548037619},{"$f":"$E41*1000*INDEX('DATA (Nominal)'!$B$181:$BX$181,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":35263.757209444659},{"$f":"$E41*1000*INDEX('DATA (Nominal)'!$B$181:$BX$181,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":36039.559868052442},{"$f":"$E41*1000*INDEX('DATA (Nominal)'!$B$181:$BX$181,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":36832.430185149591},{"$f":"$E41*1000*INDEX('DATA (Nominal)'!$B$181:$BX$181,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":37642.743649222888},{"$f":"$E41*1000*INDEX('DATA (Nominal)'!$B$181:$BX$181,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":38470.884009505782},{"$f":"$E41*1000*INDEX('DATA (Nominal)'!$B$181:$BX$181,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":39317.243457714918},{"$f":"$E41*1000*INDEX('DATA (Nominal)'!$B$181:$BX$181,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":40182.222813784654},{"$f":"$E41*1000*INDEX('DATA (Nominal)'!$B$181:$BX$181,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":41066.231715687914},{"$f":"$E41*1000*INDEX('DATA (Nominal)'!$B$181:$BX$181,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":41969.688813433044},{"$f":"$E41*1000*INDEX('DATA (Nominal)'!$B$181:$BX$181,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":42893.021967328568},{"$f":"$E41*1000*INDEX('DATA (Nominal)'!$B$181:$BX$181,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":43836.668450609795},{"$f":"$E41*1000*INDEX('DATA (Nominal)'!$B$181:$BX$181,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":44801.075156523213}]
[null,null,"Capital Recovery & Taxes",548016.56680380739,{"$f":"$E44*1000000*Assumptions!AG$40","v":735805.02520837716},{"$f":"$E44*1000000*Assumptions!AH$40","v":710321.63648947573},{"$f":"$E44*1000000*Assumptions!AI$40","v":683524.00209342502},{"$f":"$E44*1000000*Assumptions!AJ$40","v":657193.62512562296},{"$f":"$E44*1000000*Assumptions!AK$40","v":631295.49494303088},{"$f":"$E44*1000000*Assumptions!AL$40","v":605797.74288339552},{"$f":"$E44*1000000*Assumptions!AM$40","v":580670.29570205533},{"$f":"$E44*1000000*Assumptions!AN$40","v":555885.32442633796},{"$f":"$E44*1000000*Assumptions!AO$40","v":531292.9116873343},{"$f":"$E44*1000000*Assumptions!AP$40","v":506728.3279210027},{"$f":"$E44*1000000*Assumptions!AQ$40","v":482163.74415467097},{"$f":"$E44*1000000*Assumptions!AR$40","v":457599.16038833914},{"$f":"$E44*1000000*Assumptions!AS$40","v":433034.57662200736},{"$f":"$E44*1000000*Assumptions!AT$40","v":408469.99285567558},{"$f":"$E44*1000000*Assumptions!AU$40","v":383905.40908934391},{"$f":"$E44*1000000*Assumptions!AV$40","v":359340.82532301208},{"$f":"$E44*1000000*Assumptions!AW$40","v":334776.2415566803},{"$f":"$E44*1000000*Assumptions!AX$40","v":310211.65779034852},{"$f":"$E44*1000000*Assumptions!AY$40","v":285647.07402401668},{"$f":"$E44*1000000*Assumptions!AZ$40","v":261082.49025768496}]
[null,null,"Misc Charges",1022.2244497364458,{"$f":"E47*Misc_Fees","v":863.24945902772117},882.5286969460069,902.23850451113435,922.08775161037943,942.37368214580772,963.10590315301556,984.29423302238195,1005.9487061488744,1028.0795776841496,1050.6973283932009,1073.812669617851,1097.4365483494441,1121.5801524131316,1146.2549157662206,1171.4725239130778,1197.2449194391654,1223.584307666827,1250.503162435497,1278.0142320090779,1306.1305451132778]
[null,null,"Total Fixed Cost",584101.71399952902,{"$f":"SUM(E47:E49)","v":766278.25816976209},741475.43832033151,715373.57216516999,689743.88573894638,664561.86128984741,639795.96928984183,615416.48308944353,591395.92793624871,567584.74847446312,543818.58511744835,520069.9870094384,496339.34058591147,472627.04078392626,448933.49122915673,425259.10442704166,401604.30195813911,377969.51467778016,354355.18292011257,330761.75670663553,307189.69595932146]
[]
[null,null,"Variable Costs"]
[null,null,"Variable O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E53:X53))","v":235222.96181792847},{"$f":"E35*INDEX('DATA (Nominal)'!$B$107:$BX$107,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":198641.39875795168},{"$f":"F35*INDEX('DATA (Nominal)'!$B$107:$BX$107,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":203077.72333021258},{"$f":"G35*INDEX('DATA (Nominal)'!$B$107:$BX$107,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":207613.12581792072},{"$f":"H35*INDEX('DATA (Nominal)'!$B$107:$BX$107,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":212180.61458591497},{"$f":"I35*INDEX('DATA (Nominal)'!$B$107:$BX$107,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":216848.58810680508},{"$f":"J35*INDEX('DATA (Nominal)'!$B$107:$BX$107,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":221619.25704515481},{"$f":"K35*INDEX('DATA (Nominal)'!$B$107:$BX$107,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":226494.88070014821},{"$f":"L35*INDEX('DATA (Nominal)'!$B$107:$BX$107,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":231477.76807555149},{"$f":"M35*INDEX('DATA (Nominal)'!$B$107:$BX$107,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":236570.27897321363},{"$f":"N35*INDEX('DATA (Nominal)'!$B$107:$BX$107,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":241774.82511062431},{"$f":"O35*INDEX('DATA (Nominal)'!$B$107:$BX$107,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":247093.87126305804},{"$f":"P35*INDEX('DATA (Nominal)'!$B$107:$BX$107,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":252529.93643084532},{"$f":"Q35*INDEX('DATA (Nominal)'!$B$107:$BX$107,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":258085.59503232388},{"$f":"R35*INDEX('DATA (Nominal)'!$B$107:$BX$107,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":263763.47812303505},{"$f":"S35*INDEX('DATA (Nominal)'!$B$107:$BX$107,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":269566.27464174182},{"$f":"T35*INDEX('DATA (Nominal)'!$B$107:$BX$107,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":275496.73268386017},{"$f":"U35*INDEX('DATA (Nominal)'!$B$107:$BX$107,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":281557.66080290504},{"$f":"V35*INDEX('DATA (Nominal)'!$B$107:$BX$107,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":287751.92934056901},{"$f":"W35*INDEX('DATA (Nominal)'!$B$107:$BX$107,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":294082.47178606153},{"$f":"X35*INDEX('DATA (Nominal)'!$B$107:$BX$107,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":300552.28616535483}]
[null,null,"Fuel Cost",1877952.2622670208,{"$f":"E36*INDEX('DATA (Nominal)'!$B$146:$BX$146,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1816111.4830325516},{"$f":"F36*INDEX('DATA (Nominal)'!$B$146:$BX$146,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1667098.8837474186},{"$f":"G36*INDEX('DATA (Nominal)'!$B$146:$BX$146,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1593851.0405212811},{"$f":"H36*INDEX('DATA (Nominal)'!$B$146:$BX$146,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1590633.5392529366},{"$f":"I36*INDEX('DATA (Nominal)'!$B$146:$BX$146,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1626863.3053801483},{"$f":"J36*INDEX('DATA (Nominal)'!$B$146:$BX$146,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1699584.1094981523},{"$f":"K36*INDEX('DATA (Nominal)'!$B$146:$BX$146,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1775046.3963243915},{"$f":"L36*INDEX('DATA (Nominal)'!$B$146:$BX$146,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1820470.7171546735},{"$f":"M36*INDEX('DATA (Nominal)'!$B$146:$BX$146,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1888375.4718680601},{"$f":"N36*INDEX('DATA (Nominal)'!$B$146:$BX$146,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1910502.067699156},{"$f":"O36*INDEX('DATA (Nominal)'!$B$146:$BX$146,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1962243.0331613163},{"$f":"P36*INDEX('DATA (Nominal)'!$B$146:$BX$146,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1999429.0960851924},{"$f":"Q36*INDEX('DATA (Nominal)'!$B$146:$BX$146,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2043238.6898444016},{"$f":"R36*INDEX('DATA (Nominal)'!$B$146:$BX$146,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2072467.7025118046},{"$f":"S36*INDEX('DATA (Nominal)'!$B$146:$BX$146,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2138243.4979672064},{"$f":"T36*INDEX('DATA (Nominal)'!$B$146:$BX$146,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2241797.8406267962},{"$f":"U36*INDEX('DATA (Nominal)'!$B$146:$BX$146,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2294644.9436794808},{"$f":"V36*INDEX('DATA (Nominal)'!$B$146:$BX$146,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2337564.605771027},{"$f":"W36*INDEX('DATA (Nominal)'!$B$146:$BX$146,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2424169.7795800259},{"$f":"X36*INDEX('DATA (Nominal)'!$B$146:$BX$146,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2474893.7036321638}]
[null,null,"Fuel Savings on remaining plant",-3873276.5409257305,{"$f":"E37*INDEX('DATA (Nominal)'!$B$147:$BX$147,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-3745729.9337546383},{"$f":"F37*INDEX('DATA (Nominal)'!$B$147:$BX$147,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-3438391.4477290511},{"$f":"G37*INDEX('DATA (Nominal)'!$B$147:$BX$147,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-3287317.7710751425},{"$f":"H37*INDEX('DATA (Nominal)'!$B$147:$BX$147,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-3280681.6747091822},{"$f":"I37*INDEX('DATA (Nominal)'!$B$147:$BX$147,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-3355405.5673465566},{"$f":"J37*INDEX('DATA (Nominal)'!$B$147:$BX$147,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-3505392.2258399394},{"$f":"K37*INDEX('DATA (Nominal)'!$B$147:$BX$147,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-3661033.1924190577},{"$f":"L37*INDEX('DATA (Nominal)'!$B$147:$BX$147,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-3754720.8541315147},{"$f":"M37*INDEX('DATA (Nominal)'!$B$147:$BX$147,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-3894774.4107278744},{"$f":"N37*INDEX('DATA (Nominal)'!$B$147:$BX$147,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-3940410.5146295098},{"$f":"O37*INDEX('DATA (Nominal)'!$B$147:$BX$147,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-4047126.2558952156},{"$f":"P37*INDEX('DATA (Nominal)'!$B$147:$BX$147,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-4123822.5106757102},{"$f":"Q37*INDEX('DATA (Nominal)'!$B$147:$BX$147,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-4214179.797804079},{"$f":"R37*INDEX('DATA (Nominal)'!$B$147:$BX$147,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-4274464.6364305979},{"$f":"S37*INDEX('DATA (Nominal)'!$B$147:$BX$147,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-4410127.2145573637},{"$f":"T37*INDEX('DATA (Nominal)'!$B$147:$BX$147,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-4623708.0462927679},{"$f":"U37*INDEX('DATA (Nominal)'!$B$147:$BX$147,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-4732705.1963389302},{"$f":"V37*INDEX('DATA (Nominal)'!$B$147:$BX$147,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-4821226.9994027438},{"$f":"W37*INDEX('DATA (Nominal)'!$B$147:$BX$147,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-4999850.1703838045},{"$f":"X37*INDEX('DATA (Nominal)'!$B$147:$BX$147,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-5104468.2637413386}]
[null,null,"Variable Fuel Transport",-99.766213932935514,{"$f":"(E54+E55)*INDEX('DATA (Nominal)'!$B$148:$BX$148,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-96.480922536104345},{"$f":"(F54+F55)*INDEX('DATA (Nominal)'!$B$148:$BX$148,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-88.564628199081625},{"$f":"(G54+G55)*INDEX('DATA (Nominal)'!$B$148:$BX$148,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-84.673336527693081},{"$f":"(H54+H55)*INDEX('DATA (Nominal)'!$B$148:$BX$148,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-84.502406772812279},{"$f":"(I54+I55)*INDEX('DATA (Nominal)'!$B$148:$BX$148,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-86.427113098320419},{"$f":"(J54+J55)*INDEX('DATA (Nominal)'!$B$148:$BX$148,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-90.290405817089365},{"$f":"(K54+K55)*INDEX('DATA (Nominal)'!$B$148:$BX$148,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-94.299339804733322},{"$f":"(L54+L55)*INDEX('DATA (Nominal)'!$B$148:$BX$148,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-96.712506848842068},{"$f":"(M54+M55)*INDEX('DATA (Nominal)'!$B$148:$BX$148,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-100.31994694299073},{"$f":"(N54+N55)*INDEX('DATA (Nominal)'!$B$148:$BX$148,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-101.4954223465177},{"$f":"(O54+O55)*INDEX('DATA (Nominal)'!$B$148:$BX$148,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-104.24416113669497},{"$f":"(P54+P55)*INDEX('DATA (Nominal)'!$B$148:$BX$148,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-106.2196707295259},{"$f":"(Q54+Q55)*INDEX('DATA (Nominal)'!$B$148:$BX$148,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-108.54705539798388},{"$f":"(R54+R55)*INDEX('DATA (Nominal)'!$B$148:$BX$148,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-110.09984669593966},{"$f":"(S54+S55)*INDEX('DATA (Nominal)'!$B$148:$BX$148,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-113.59418582950786},{"$f":"(T54+T55)*INDEX('DATA (Nominal)'!$B$148:$BX$148,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-119.09551028329858},{"$f":"(U54+U55)*INDEX('DATA (Nominal)'!$B$148:$BX$148,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-121.90301263297248},{"$f":"(V54+V55)*INDEX('DATA (Nominal)'!$B$148:$BX$148,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-124.18311968158584},{"$f":"(W54+W55)*INDEX('DATA (Nominal)'!$B$148:$BX$148,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-128.78401954018892},{"$f":"(X54+X55)*INDEX('DATA (Nominal)'!$B$148:$BX$148,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-131.47872800545875}]
[null,null,"Misc Charges",-51316.90237537714,{"$f":"SUM(E53:E56)*Misc_Fees","v":-50467.717777778002},-45722.31747752201,-43321.044558924747,-43088.213286620681,-44074.437063758138,-46188.07433042521,-48383.57650436445,-49645.445199372865,-51600.509478067128,-52134.206608075481,-53581.949887054681,-54575.404570547544,-55770.554204737127,-56510.468021200119,-58378.874427457769,-61413.850501827277,-62874.230523415994,-64023.194110615324,-66521.460300348204,-67904.148505394405]
[null,null,"Total Variable Cost",-1811517.9854300919,{"$f":"SUM(E53:E57)","v":-1781541.2506644488},-1614025.7227571409,-1529259.3226313933,-1521040.2365637245,-1555854.5380364596,-1630467.2240328747,-1707969.7912386872,-1752514.5266075113,-1821529.4893116106,-1840369.3238501514,-1891475.5455190325,-1926545.1024009497,-1968734.6141874883,-1994854.0236636545,-2060809.9105617024,-2167946.4189942223,-2219498.7253925931,-2260057.8415214447,-2348248.1633376055,-2397057.90117722]
[]
[null,null,"Total Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E60:X60))","v":-1227416.2714305625},{"$f":"E50+E58","v":-1015262.9924946867},-872550.28443680936,-813885.75046622334,-831296.35082477808,-891292.67674661218,-990671.25474303286,-1092553.3081492437,-1161118.5986712626,-1253944.7408371475,-1296550.738732703,-1371405.5585095941,-1430205.7618150383,-1496107.573403562,-1545920.5324344977,-1635550.8061346607,-1766342.1170360832,-1841529.2107148129,-1905702.6586013322,-2017486.4066309701,-2089868.2052178986]
[null,null,"$/MWh",{"$f":"D60/AVERAGE(E35:X35)","v":-30.685406785764069}]
[null,null,"Fixed Cost $/kW-yr",{"$f":"D50/E41/1000","v":116.8203427999058}]
[null,null,"Variable Cost $/MWh",{"$f":"D58/AVERAGE(E35:X35)","v":-45.287949635752305}]
[]
[]
[null,null,"Rathdrum CT: Inlet Evaporation 2 unit operation"]
[null,null,"MWh",null,{"$f":"INDEX('DATA (Nominal)'!$B$10:$BX$10,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$41*8760","v":79999.999999999985},{"$f":"INDEX('DATA (Nominal)'!$B$10:$BX$10,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$41*8760","v":79999.999999999985},{"$f":"INDEX('DATA (Nominal)'!$B$10:$BX$10,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$41*8760","v":79999.999999999985},{"$f":"INDEX('DATA (Nominal)'!$B$10:$BX$10,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$41*8760","v":79999.999999999985},{"$f":"INDEX('DATA (Nominal)'!$B$10:$BX$10,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$41*8760","v":79999.999999999985},{"$f":"INDEX('DATA (Nominal)'!$B$10:$BX$10,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$41*8760","v":79999.999999999985},{"$f":"INDEX('DATA (Nominal)'!$B$10:$BX$10,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$41*8760","v":79999.999999999985},{"$f":"INDEX('DATA (Nominal)'!$B$10:$BX$10,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$41*8760","v":79999.999999999985},{"$f":"INDEX('DATA (Nominal)'!$B$10:$BX$10,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$41*8760","v":79999.999999999985},{"$f":"INDEX('DATA (Nominal)'!$B$10:$BX$10,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$41*8760","v":79999.999999999985},{"$f":"INDEX('DATA (Nominal)'!$B$10:$BX$10,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$41*8760","v":79999.999999999985},{"$f":"INDEX('DATA (Nominal)'!$B$10:$BX$10,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$41*8760","v":79999.999999999985},{"$f":"INDEX('DATA (Nominal)'!$B$10:$BX$10,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$41*8760","v":79999.999999999985},{"$f":"INDEX('DATA (Nominal)'!$B$10:$BX$10,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$41*8760","v":79999.999999999985},{"$f":"INDEX('DATA (Nominal)'!$B$10:$BX$10,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$41*8760","v":79999.999999999985},{"$f":"INDEX('DATA (Nominal)'!$B$10:$BX$10,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$41*8760","v":79999.999999999985},{"$f":"INDEX('DATA (Nominal)'!$B$10:$BX$10,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$41*8760","v":79999.999999999985},{"$f":"INDEX('DATA (Nominal)'!$B$10:$BX$10,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$41*8760","v":79999.999999999985},{"$f":"INDEX('DATA (Nominal)'!$B$10:$BX$10,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$41*8760","v":79999.999999999985},{"$f":"INDEX('DATA (Nominal)'!$B$10:$BX$10,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$41*8760","v":79999.999999999985}]
[null,null,"Fuel (Dth)",null,{"$f":"E67*$E71/1000","v":905599.99999999988},905599.99999999988,905599.99999999988,905599.99999999988,905599.99999999988,905599.99999999988,905599.99999999988,905599.99999999988,905599.99999999988,905599.99999999988,905599.99999999988,905599.99999999988,905599.99999999988,905599.99999999988,905599.99999999988,905599.99999999988,905599.99999999988,905599.99999999988,905599.99999999988,905599.99999999988]
[]
[null,null,null,null,"Gen"]
[null,null,"Heat Rate",null,{"$f":"INDEX('DATA (Nominal)'!$B$36:$BX$36,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":11320}]
[null,null,"Capacity",null,{"$f":"'Resource Options'!$E$41","v":10}]
[null,null,"Capital Cost",null,{"$f":"INDEX('DATA (Nominal)'!$B$59:$BX$59,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$41/1000","v":1.6193592290050414}]
[null,null,"AFUDC",null,{"$f":"E73*AFUDC!$C$41","v":7.0523094423169563E-2}]
[null,null,"Total Capital",null,{"$f":"SUM(E73:E74)","v":1.689882323428211}]
[]
[null,null,"Fixed Costs"]
[null,null,"Fixed O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E78:X78))","v":70125.845491969929},{"$f":"$E72*1000*INDEX('DATA (Nominal)'!$B$182:$BX$182,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":59219.967004714359},{"$f":"$E72*1000*INDEX('DATA (Nominal)'!$B$182:$BX$182,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":60542.546267819642},{"$f":"$E72*1000*INDEX('DATA (Nominal)'!$B$182:$BX$182,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":61894.663134467613},{"$f":"$E72*1000*INDEX('DATA (Nominal)'!$B$182:$BX$182,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":63256.345723425904},{"$f":"$E72*1000*INDEX('DATA (Nominal)'!$B$182:$BX$182,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":64647.985329341274},{"$f":"$E72*1000*INDEX('DATA (Nominal)'!$B$182:$BX$182,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":66070.241006586788},{"$f":"$E72*1000*INDEX('DATA (Nominal)'!$B$182:$BX$182,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":67523.786308731695},{"$f":"$E72*1000*INDEX('DATA (Nominal)'!$B$182:$BX$182,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":69009.309607523799},{"$f":"$E72*1000*INDEX('DATA (Nominal)'!$B$182:$BX$182,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":70527.514418889317},{"$f":"$E72*1000*INDEX('DATA (Nominal)'!$B$182:$BX$182,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":72079.119736104883},{"$f":"$E72*1000*INDEX('DATA (Nominal)'!$B$182:$BX$182,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":73664.860370299182},{"$f":"$E72*1000*INDEX('DATA (Nominal)'!$B$182:$BX$182,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":75285.487298445776},{"$f":"$E72*1000*INDEX('DATA (Nominal)'!$B$182:$BX$182,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":76941.768019011564},{"$f":"$E72*1000*INDEX('DATA (Nominal)'!$B$182:$BX$182,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":78634.486915429836},{"$f":"$E72*1000*INDEX('DATA (Nominal)'!$B$182:$BX$182,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":80364.445627569308},{"$f":"$E72*1000*INDEX('DATA (Nominal)'!$B$182:$BX$182,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":82132.463431375829},{"$f":"$E72*1000*INDEX('DATA (Nominal)'!$B$182:$BX$182,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":83939.377626866088},{"$f":"$E72*1000*INDEX('DATA (Nominal)'!$B$182:$BX$182,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":85786.043934657137},{"$f":"$E72*1000*INDEX('DATA (Nominal)'!$B$182:$BX$182,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":87673.336901219591},{"$f":"$E72*1000*INDEX('DATA (Nominal)'!$B$182:$BX$182,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":89602.150313046426}]
[null,null,"Capital Recovery & Taxes",198281.3363578874,{"$f":"$E75*1000000*Assumptions!AG$41","v":266226.26492493902},{"$f":"$E75*1000000*Assumptions!AH$41","v":257005.95905064556},{"$f":"$E75*1000000*Assumptions!AI$41","v":247310.13764460897},{"$f":"$E75*1000000*Assumptions!AJ$41","v":237783.37760078022},{"$f":"$E75*1000000*Assumptions!AK$41","v":228413.01149720713},{"$f":"$E75*1000000*Assumptions!AL$41","v":219187.50873185633},{"$f":"$E75*1000000*Assumptions!AM$41","v":210095.98831407659},{"$f":"$E75*1000000*Assumptions!AN$41","v":201128.38126744429},{"$f":"$E75*1000000*Assumptions!AO$41","v":192230.44504154898},{"$f":"$E75*1000000*Assumptions!AP$41","v":183342.57779207724},{"$f":"$E75*1000000*Assumptions!AQ$41","v":174454.71054260546},{"$f":"$E75*1000000*Assumptions!AR$41","v":165566.84329313366},{"$f":"$E75*1000000*Assumptions!AS$41","v":156678.97604366185},{"$f":"$E75*1000000*Assumptions!AT$41","v":147791.10879419008},{"$f":"$E75*1000000*Assumptions!AU$41","v":138903.2415447183},{"$f":"$E75*1000000*Assumptions!AV$41","v":130015.37429524651},{"$f":"$E75*1000000*Assumptions!AW$41","v":121127.50704577472},{"$f":"$E75*1000000*Assumptions!AX$41","v":112239.63979630293},{"$f":"$E75*1000000*Assumptions!AY$41","v":103351.77254683111},{"$f":"$E75*1000000*Assumptions!AZ$41","v":94463.905297359335}]
[null,null,"Misc Charges",2044.4488994728915,{"$f":"E78*Misc_Fees","v":1726.4989180554423},1765.0573938920138,1804.4770090222687,1844.1755032207589,1884.7473642916154,1926.2118063060311,1968.5884660447639,2011.8974122977488,2056.1591553682993,2101.3946567864018,2147.6253392357021,2194.8730966988883,2243.1603048262632,2292.5098315324412,2342.9450478261556,2394.4898388783308,2447.1686153336541,2501.0063248709939,2556.0284640181558,2612.2610902265556]
[null,null,"Total Fixed Cost",270451.63074933016,{"$f":"SUM(E78:E80)","v":327172.73084770882},319313.5627123572,311009.27778809884,302883.89882742689,294945.74419084005,287183.96154474915,279588.36308885302,272149.5882872658,264814.11861580657,257523.09218496853,250267.19625214033,243047.20368827833,235863.90436749969,228718.10554115236,221610.63222011377,214542.32756550069,207514.05328797447,200526.69005583107,193581.13791206887,186678.31670063231]
[]
[null,null,"Variable Costs"]
[null,null,"Variable O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E84:X84))","v":588057.40454482136},{"$f":"E67*INDEX('DATA (Nominal)'!$B$108:$BX$108,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":496603.49689487927},{"$f":"F67*INDEX('DATA (Nominal)'!$B$108:$BX$108,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":507694.3083255316},{"$f":"G67*INDEX('DATA (Nominal)'!$B$108:$BX$108,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":519032.81454480183},{"$f":"H67*INDEX('DATA (Nominal)'!$B$108:$BX$108,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":530451.53646478744},{"$f":"I67*INDEX('DATA (Nominal)'!$B$108:$BX$108,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":542121.47026701283},{"$f":"J67*INDEX('DATA (Nominal)'!$B$108:$BX$108,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":554048.14261288708},{"$f":"K67*INDEX('DATA (Nominal)'!$B$108:$BX$108,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":566237.20175037056},{"$f":"L67*INDEX('DATA (Nominal)'!$B$108:$BX$108,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":578694.42018887878},{"$f":"M67*INDEX('DATA (Nominal)'!$B$108:$BX$108,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":591425.69743303419},{"$f":"N67*INDEX('DATA (Nominal)'!$B$108:$BX$108,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":604437.0627765609},{"$f":"O67*INDEX('DATA (Nominal)'!$B$108:$BX$108,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":617734.67815764516},{"$f":"P67*INDEX('DATA (Nominal)'!$B$108:$BX$108,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":631324.84107711341},{"$f":"Q67*INDEX('DATA (Nominal)'!$B$108:$BX$108,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":645213.98758080974},{"$f":"R67*INDEX('DATA (Nominal)'!$B$108:$BX$108,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":659408.69530758762},{"$f":"S67*INDEX('DATA (Nominal)'!$B$108:$BX$108,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":673915.68660435465},{"$f":"T67*INDEX('DATA (Nominal)'!$B$108:$BX$108,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":688741.83170965046},{"$f":"U67*INDEX('DATA (Nominal)'!$B$108:$BX$108,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":703894.15200726269},{"$f":"V67*INDEX('DATA (Nominal)'!$B$108:$BX$108,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":719379.82335142256},{"$f":"W67*INDEX('DATA (Nominal)'!$B$108:$BX$108,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":735206.17946515384},{"$f":"X67*INDEX('DATA (Nominal)'!$B$108:$BX$108,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":751380.71541338717}]
[null,null,"Fuel Cost",3796146.3587254779,{"$f":"E68*INDEX('DATA (Nominal)'!$B$149:$BX$149,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3671139.6407015151},{"$f":"F68*INDEX('DATA (Nominal)'!$B$149:$BX$149,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3369921.3150037103},{"$f":"G68*INDEX('DATA (Nominal)'!$B$149:$BX$149,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3221856.0319108753},{"$f":"H68*INDEX('DATA (Nominal)'!$B$149:$BX$149,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3215352.0829184363},{"$f":"I68*INDEX('DATA (Nominal)'!$B$149:$BX$149,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3288587.9673041571},{"$f":"J68*INDEX('DATA (Nominal)'!$B$149:$BX$149,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3435587.8784855506},{"$f":"K68*INDEX('DATA (Nominal)'!$B$149:$BX$149,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3588129.5011414485},{"$f":"L68*INDEX('DATA (Nominal)'!$B$149:$BX$149,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3679951.5211055186},{"$f":"M68*INDEX('DATA (Nominal)'!$B$149:$BX$149,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3817216.1324190069},{"$f":"N68*INDEX('DATA (Nominal)'!$B$149:$BX$149,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3861943.465420437},{"$f":"O68*INDEX('DATA (Nominal)'!$B$149:$BX$149,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3966534.1313189464},{"$f":"P68*INDEX('DATA (Nominal)'!$B$149:$BX$149,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4041703.1013722103},{"$f":"Q68*INDEX('DATA (Nominal)'!$B$149:$BX$149,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4130261.0658997544},{"$f":"R68*INDEX('DATA (Nominal)'!$B$149:$BX$149,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4189345.427220291},{"$f":"S68*INDEX('DATA (Nominal)'!$B$149:$BX$149,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4322306.4994622814},{"$f":"T68*INDEX('DATA (Nominal)'!$B$149:$BX$149,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4531634.2064098809},{"$f":"U68*INDEX('DATA (Nominal)'!$B$149:$BX$149,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4638460.8504378079},{"$f":"V68*INDEX('DATA (Nominal)'!$B$149:$BX$149,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4725219.8816657187},{"$f":"W68*INDEX('DATA (Nominal)'!$B$149:$BX$149,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4900286.0544367665},{"$f":"X68*INDEX('DATA (Nominal)'!$B$149:$BX$149,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":5002820.8437707312}]
[null,null,"Misc Charges",127817.07651438225,{"$f":"SUM(E84:E85)*Misc_Fees","v":121506.38343348527},113048.00588254072,109061.87342956882,109205.1587194985,111680.50294294988,116313.84855910385,121116.40685610809,124156.56377249685,128529.54390750639,130212.85791905527,133649.77287148056,136237.45663416758,139224.19970917236,141360.57768817779,145659.86161258671,152194.84301533681,155751.01774128358,158731.85980006974,164297.1405871766,167757.99225645378]
[null,null,"Total Variable Cost",4512020.8397846818,{"$f":"SUM(E84:E86)","v":4289249.5210298793},3990663.6292117825,3849950.7198852464,3855008.7781027225,3942389.9405141198,4105949.8696575416,4275483.1097479276,4382802.505066894,4537171.3737595472,4596593.386116053,4717918.582348072,4809265.3990834914,4914699.253189736,4990114.7002160568,5141882.0476792222,5372570.8811348677,5498106.0201863535,5603331.5648172107,5799789.3744890969,5921959.5514405724]
[]
[null,null,"Total Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E89:X89))","v":4782472.4705340108},{"$f":"E81+E87","v":4616422.2518775882},4309977.1919241399,4160959.9976733453,4157892.6769301496,4237335.6847049594,4393133.831202291,4555071.4728367804,4654952.09335416,4801985.4923753534,4854116.4783010213,4968185.7786002122,5052312.6027717702,5150563.157557236,5218832.8057572087,5363492.6798993358,5587113.2087003682,5705620.073474328,5803858.254873042,5993370.5124011654,6108637.8681412051]
[null,null,"$/MWh",{"$f":"D89/AVERAGE(E67:X67)","v":59.780905881675146}]
[null,null,"Fixed Cost $/kW-yr",{"$f":"D81/E72/1000","v":27.045163074933015}]
[null,null,"Variable Cost $/MWh",{"$f":"D87/AVERAGE(E67:X67)","v":56.40026049730853}]
[]
[]
[null,null,"Kettle Falls Turbine Generator Upgrade"]
[null,null,"MWh",null,{"$f":"INDEX('DATA (Nominal)'!$B$11:$BX$11,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$42*8760","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$11:$BX$11,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$42*8760","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$11:$BX$11,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$42*8760","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$11:$BX$11,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$42*8760","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$11:$BX$11,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$42*8760","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$11:$BX$11,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$42*8760","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$11:$BX$11,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$42*8760","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$11:$BX$11,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$42*8760","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$11:$BX$11,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$42*8760","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$11:$BX$11,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$42*8760","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$11:$BX$11,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$42*8760","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$11:$BX$11,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$42*8760","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$11:$BX$11,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$42*8760","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$11:$BX$11,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$42*8760","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$11:$BX$11,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$42*8760","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$11:$BX$11,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$42*8760","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$11:$BX$11,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$42*8760","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$11:$BX$11,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$42*8760","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$11:$BX$11,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$42*8760","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$11:$BX$11,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$42*8760","v":0}]
[null,null,"Fuel (Dth)",null,{"$f":"E96*$E101/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-(INDEX('DATA (Nominal)'!$B$11:$BX$11,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*46*8760)*((13350-$E101)/1000)","v":0},{"$f":"-(INDEX('DATA (Nominal)'!$B$11:$BX$11,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*46*8760)*((13350-$E101)/1000)","v":0},{"$f":"-(INDEX('DATA (Nominal)'!$B$11:$BX$11,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*46*8760)*((13350-$E101)/1000)","v":0},{"$f":"-(INDEX('DATA (Nominal)'!$B$11:$BX$11,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*46*8760)*((13350-$E101)/1000)","v":0},{"$f":"-(INDEX('DATA (Nominal)'!$B$11:$BX$11,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*46*8760)*((13350-$E101)/1000)","v":0},{"$f":"-(INDEX('DATA (Nominal)'!$B$11:$BX$11,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*46*8760)*((13350-$E101)/1000)","v":0},{"$f":"-(INDEX('DATA (Nominal)'!$B$11:$BX$11,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*46*8760)*((13350-$E101)/1000)","v":0},{"$f":"-(INDEX('DATA (Nominal)'!$B$11:$BX$11,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*46*8760)*((13350-$E101)/1000)","v":0},{"$f":"-(INDEX('DATA (Nominal)'!$B$11:$BX$11,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*46*8760)*((13350-$E101)/1000)","v":0},{"$f":"-(INDEX('DATA (Nominal)'!$B$11:$BX$11,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*46*8760)*((13350-$E101)/1000)","v":0},{"$f":"-(INDEX('DATA (Nominal)'!$B$11:$BX$11,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*46*8760)*((13350-$E101)/1000)","v":0},{"$f":"-(INDEX('DATA (Nominal)'!$B$11:$BX$11,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*46*8760)*((13350-$E101)/1000)","v":0},{"$f":"-(INDEX('DATA (Nominal)'!$B$11:$BX$11,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*46*8760)*((13350-$E101)/1000)","v":0},{"$f":"-(INDEX('DATA (Nominal)'!$B$11:$BX$11,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*46*8760)*((13350-$E101)/1000)","v":0},{"$f":"-(INDEX('DATA (Nominal)'!$B$11:$BX$11,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*46*8760)*((13350-$E101)/1000)","v":0},{"$f":"-(INDEX('DATA (Nominal)'!$B$11:$BX$11,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*46*8760)*((13350-$E101)/1000)","v":0},{"$f":"-(INDEX('DATA (Nominal)'!$B$11:$BX$11,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*46*8760)*((13350-$E101)/1000)","v":0},{"$f":"-(INDEX('DATA (Nominal)'!$B$11:$BX$11,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*46*8760)*((13350-$E101)/1000)","v":0},{"$f":"-(INDEX('DATA (Nominal)'!$B$11:$BX$11,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*46*8760)*((13350-$E101)/1000)","v":0},{"$f":"-(INDEX('DATA (Nominal)'!$B$11:$BX$11,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*46*8760)*((13350-$E101)/1000)","v":0}]
[]
[null,null,null,null,"Gen"]
[null,null,"Heat Rate",null,{"$f":"INDEX('DATA (Nominal)'!$B$37:$BX$37,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":0}]
[null,null,"Capacity",null,{"$f":"'Resource Options'!$E$42","v":0}]
[null,null,"Capital Cost",null,{"$f":"INDEX('DATA (Nominal)'!$B$60:$BX$60,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$42/1000","v":0}]
[null,null,"AFUDC",null,{"$f":"E103*AFUDC!$C$42","v":0}]
[null,null,"Total Capital",null,{"$f":"SUM(E103:E104)","v":0}]
[]
[null,null,"Fixed Costs"]
[null,null,"Fixed O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E108:X108))","v":0},{"$f":"$E102*1000*INDEX('DATA (Nominal)'!$B$183:$BX$183,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"$E102*1000*INDEX('DATA (Nominal)'!$B$183:$BX$183,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"$E102*1000*INDEX('DATA (Nominal)'!$B$183:$BX$183,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"$E102*1000*INDEX('DATA (Nominal)'!$B$183:$BX$183,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"$E102*1000*INDEX('DATA (Nominal)'!$B$183:$BX$183,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"$E102*1000*INDEX('DATA (Nominal)'!$B$183:$BX$183,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"$E102*1000*INDEX('DATA (Nominal)'!$B$183:$BX$183,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"$E102*1000*INDEX('DATA (Nominal)'!$B$183:$BX$183,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"$E102*1000*INDEX('DATA (Nominal)'!$B$183:$BX$183,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"$E102*1000*INDEX('DATA (Nominal)'!$B$183:$BX$183,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"$E102*1000*INDEX('DATA (Nominal)'!$B$183:$BX$183,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"$E102*1000*INDEX('DATA (Nominal)'!$B$183:$BX$183,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"$E102*1000*INDEX('DATA (Nominal)'!$B$183:$BX$183,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"$E102*1000*INDEX('DATA (Nominal)'!$B$183:$BX$183,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"$E102*1000*INDEX('DATA (Nominal)'!$B$183:$BX$183,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"$E102*1000*INDEX('DATA (Nominal)'!$B$183:$BX$183,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"$E102*1000*INDEX('DATA (Nominal)'!$B$183:$BX$183,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"$E102*1000*INDEX('DATA (Nominal)'!$B$183:$BX$183,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"$E102*1000*INDEX('DATA (Nominal)'!$B$183:$BX$183,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"$E102*1000*INDEX('DATA (Nominal)'!$B$183:$BX$183,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"Capital Recovery & Taxes",0,{"$f":"$E105*1000000*Assumptions!AG$42","v":0},{"$f":"$E105*1000000*Assumptions!AH$42","v":0},{"$f":"$E105*1000000*Assumptions!AI$42","v":0},{"$f":"$E105*1000000*Assumptions!AJ$42","v":0},{"$f":"$E105*1000000*Assumptions!AK$42","v":0},{"$f":"$E105*1000000*Assumptions!AL$42","v":0},{"$f":"$E105*1000000*Assumptions!AM$42","v":0},{"$f":"$E105*1000000*Assumptions!AN$42","v":0},{"$f":"$E105*1000000*Assumptions!AO$42","v":0},{"$f":"$E105*1000000*Assumptions!AP$42","v":0},{"$f":"$E105*1000000*Assumptions!AQ$42","v":0},{"$f":"$E105*1000000*Assumptions!AR$42","v":0},{"$f":"$E105*1000000*Assumptions!AS$42","v":0},{"$f":"$E105*1000000*Assumptions!AT$42","v":0},{"$f":"$E105*1000000*Assumptions!AU$42","v":0},{"$f":"$E105*1000000*Assumptions!AV$42","v":0},{"$f":"$E105*1000000*Assumptions!AW$42","v":0},{"$f":"$E105*1000000*Assumptions!AX$42","v":0},{"$f":"$E105*1000000*Assumptions!AY$42","v":0},{"$f":"$E105*1000000*Assumptions!AZ$42","v":0}]
[null,null,"Misc Charges",0,{"$f":"E108*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",0,{"$f":"SUM(E108:E110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Variable Costs"]
[null,null,"Variable O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E114:X114))","v":0},{"$f":"E96*INDEX('DATA (Nominal)'!$B$109:$BX$109,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F96*INDEX('DATA (Nominal)'!$B$109:$BX$109,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G96*INDEX('DATA (Nominal)'!$B$109:$BX$109,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H96*INDEX('DATA (Nominal)'!$B$109:$BX$109,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I96*INDEX('DATA (Nominal)'!$B$109:$BX$109,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J96*INDEX('DATA (Nominal)'!$B$109:$BX$109,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K96*INDEX('DATA (Nominal)'!$B$109:$BX$109,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L96*INDEX('DATA (Nominal)'!$B$109:$BX$109,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M96*INDEX('DATA (Nominal)'!$B$109:$BX$109,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N96*INDEX('DATA (Nominal)'!$B$109:$BX$109,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O96*INDEX('DATA (Nominal)'!$B$109:$BX$109,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P96*INDEX('DATA (Nominal)'!$B$109:$BX$109,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q96*INDEX('DATA (Nominal)'!$B$109:$BX$109,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R96*INDEX('DATA (Nominal)'!$B$109:$BX$109,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S96*INDEX('DATA (Nominal)'!$B$109:$BX$109,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T96*INDEX('DATA (Nominal)'!$B$109:$BX$109,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U96*INDEX('DATA (Nominal)'!$B$109:$BX$109,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V96*INDEX('DATA (Nominal)'!$B$109:$BX$109,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W96*INDEX('DATA (Nominal)'!$B$109:$BX$109,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X96*INDEX('DATA (Nominal)'!$B$109:$BX$109,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"Fuel Cost",0,{"$f":"E97*INDEX('DATA (Nominal)'!$B$150:$BX$150,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F97*INDEX('DATA (Nominal)'!$B$150:$BX$150,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G97*INDEX('DATA (Nominal)'!$B$150:$BX$150,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H97*INDEX('DATA (Nominal)'!$B$150:$BX$150,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I97*INDEX('DATA (Nominal)'!$B$150:$BX$150,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J97*INDEX('DATA (Nominal)'!$B$150:$BX$150,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K97*INDEX('DATA (Nominal)'!$B$150:$BX$150,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L97*INDEX('DATA (Nominal)'!$B$150:$BX$150,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M97*INDEX('DATA (Nominal)'!$B$150:$BX$150,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N97*INDEX('DATA (Nominal)'!$B$150:$BX$150,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O97*INDEX('DATA (Nominal)'!$B$150:$BX$150,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P97*INDEX('DATA (Nominal)'!$B$150:$BX$150,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q97*INDEX('DATA (Nominal)'!$B$150:$BX$150,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R97*INDEX('DATA (Nominal)'!$B$150:$BX$150,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S97*INDEX('DATA (Nominal)'!$B$150:$BX$150,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T97*INDEX('DATA (Nominal)'!$B$150:$BX$150,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U97*INDEX('DATA (Nominal)'!$B$150:$BX$150,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V97*INDEX('DATA (Nominal)'!$B$150:$BX$150,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W97*INDEX('DATA (Nominal)'!$B$150:$BX$150,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X97*INDEX('DATA (Nominal)'!$B$150:$BX$150,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"Fuel Savings on remaining plant",0,{"$f":"E98*INDEX('DATA (Nominal)'!$B$151:$BX$151,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F98*INDEX('DATA (Nominal)'!$B$151:$BX$151,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G98*INDEX('DATA (Nominal)'!$B$151:$BX$151,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H98*INDEX('DATA (Nominal)'!$B$151:$BX$151,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I98*INDEX('DATA (Nominal)'!$B$151:$BX$151,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J98*INDEX('DATA (Nominal)'!$B$151:$BX$151,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K98*INDEX('DATA (Nominal)'!$B$151:$BX$151,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L98*INDEX('DATA (Nominal)'!$B$151:$BX$151,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M98*INDEX('DATA (Nominal)'!$B$151:$BX$151,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N98*INDEX('DATA (Nominal)'!$B$151:$BX$151,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O98*INDEX('DATA (Nominal)'!$B$151:$BX$151,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P98*INDEX('DATA (Nominal)'!$B$151:$BX$151,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q98*INDEX('DATA (Nominal)'!$B$151:$BX$151,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R98*INDEX('DATA (Nominal)'!$B$151:$BX$151,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S98*INDEX('DATA (Nominal)'!$B$151:$BX$151,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T98*INDEX('DATA (Nominal)'!$B$151:$BX$151,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U98*INDEX('DATA (Nominal)'!$B$151:$BX$151,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V98*INDEX('DATA (Nominal)'!$B$151:$BX$151,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W98*INDEX('DATA (Nominal)'!$B$151:$BX$151,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X98*INDEX('DATA (Nominal)'!$B$151:$BX$151,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"Misc Charges",0,{"$f":"SUM(E114:E116)*Misc_Fees","v":0},{"$f":"SUM(F114:F116)*Misc_Fees","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Variable Cost",0,{"$f":"SUM(E114:E117)","v":0},{"$f":"SUM(F114:F117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E120:X120))","v":0},{"$f":"E111+E118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"$/MWh",{"$f":"D120/AVERAGE(E96:X96)","v":{"$error":"#DIV/0!"}}]
[null,null,"Fixed Cost $/kW-yr",{"$f":"D111/E102/1000","v":{"$error":"#DIV/0!"}}]
[null,null,"Variable Cost $/MWh",{"$f":"D118/AVERAGE(E96:X96)","v":{"$error":"#DIV/0!"}}]

{"sheet":"Ownership Storage","index":10,"n_rows":254,"n_cols":24,"rows_kept":254,"cut":false,"hidden":false,"merged":[[214,2,214,5],[235,2,235,5],[88,2,88,5],[109,2,109,5],[130,2,130,5],[151,2,151,5],[172,2,172,5],[193,2,193,5],[67,2,67,5],[4,2,4,5],[0,0,1,0],[0,1,1,1],[25,2,25,5],[46,2,46,5]]}
["Start Year:",2025,null,null,{"$f":"B1","v":2025},{"$f":"E1+1","v":2026},{"$f":"F1+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
[null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[]
[null,null,"Distribution Scale 4hr Lithium-Ion"]
[null,null,"MWh",null,{"$f":"'Resource Options'!$D$24*365","v":7300},{"$f":"E6","v":7300},{"$f":"F6","v":7300},7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300]
[null,null,"Storage Losses (MWh)",null,{"$f":"E6*(1-INDEX('DATA (Nominal)'!$B$217:$BX$217,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":1022.0000000000001},{"$f":"E7","v":1022.0000000000001},{"$f":"F7","v":1022.0000000000001},1022.0000000000001,1022.0000000000001,1022.0000000000001,1022.0000000000001,1022.0000000000001,1022.0000000000001,1022.0000000000001,1022.0000000000001,1022.0000000000001,1022.0000000000001,1022.0000000000001,1022.0000000000001,1022.0000000000001,1022.0000000000001,1022.0000000000001,1022.0000000000001,1022.0000000000001]
[]
[null,null,"Fixed O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E9:X9))","v":206432.65106270867},{"$f":"INDEX('DATA (Nominal)'!$B$168:$BX$168,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$24*1000","v":216118.74886748698},{"$f":"INDEX('DATA (Nominal)'!$B$168:$BX$168,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$24*1000","v":211521.18951164241},{"$f":"INDEX('DATA (Nominal)'!$B$168:$BX$168,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$24*1000","v":207680.99788291776},{"$f":"INDEX('DATA (Nominal)'!$B$168:$BX$168,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$24*1000","v":202403.33128723342},{"$f":"INDEX('DATA (Nominal)'!$B$168:$BX$168,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$24*1000","v":199029.21305107215},{"$f":"INDEX('DATA (Nominal)'!$B$168:$BX$168,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$24*1000","v":195408.67040017678},{"$f":"INDEX('DATA (Nominal)'!$B$168:$BX$168,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$24*1000","v":197310.58527466338},{"$f":"INDEX('DATA (Nominal)'!$B$168:$BX$168,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$24*1000","v":199100.15277952742},{"$f":"INDEX('DATA (Nominal)'!$B$168:$BX$168,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$24*1000","v":200872.96293133317},{"$f":"INDEX('DATA (Nominal)'!$B$168:$BX$168,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$24*1000","v":202627.41225587309},{"$f":"INDEX('DATA (Nominal)'!$B$168:$BX$168,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$24*1000","v":204361.83483663326},{"$f":"INDEX('DATA (Nominal)'!$B$168:$BX$168,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$24*1000","v":206074.5003434156},{"$f":"INDEX('DATA (Nominal)'!$B$168:$BX$168,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$24*1000","v":207763.61200443489},{"$f":"INDEX('DATA (Nominal)'!$B$168:$BX$168,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$24*1000","v":209427.30452037358},{"$f":"INDEX('DATA (Nominal)'!$B$168:$BX$168,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$24*1000","v":211063.64191880348},{"$f":"INDEX('DATA (Nominal)'!$B$168:$BX$168,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$24*1000","v":212670.6153473756},{"$f":"INDEX('DATA (Nominal)'!$B$168:$BX$168,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$24*1000","v":214246.14080411673},{"$f":"INDEX('DATA (Nominal)'!$B$168:$BX$168,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$24*1000","v":215788.05680312574},{"$f":"INDEX('DATA (Nominal)'!$B$168:$BX$168,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$24*1000","v":217294.12197394285},{"$f":"INDEX('DATA (Nominal)'!$B$168:$BX$168,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$24*1000","v":218762.01259278317}]
[null,null,"Capital Recovery & Taxes",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E10:X10))","v":699705.08151126269},{"$f":"INDEX('DATA (Nominal)'!$B$45:$BX$45,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AG$24*(1+AFUDC!$C$24)*1000000*'Resource Options'!$E$24/1000*(1-INDEX('DATA (Nominal)'!$B$231:$BX$231,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":1110407.5009369419},{"$f":"INDEX('DATA (Nominal)'!$B$45:$BX$45,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AH$24*(1+AFUDC!$C$24)*1000000*'Resource Options'!$E$24/1000*(1-INDEX('DATA (Nominal)'!$B$231:$BX$231,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":1045305.5147670804},{"$f":"INDEX('DATA (Nominal)'!$B$45:$BX$45,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AI$24*(1+AFUDC!$C$24)*1000000*'Resource Options'!$E$24/1000*(1-INDEX('DATA (Nominal)'!$B$231:$BX$231,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":980616.20517697046},{"$f":"INDEX('DATA (Nominal)'!$B$45:$BX$45,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AJ$24*(1+AFUDC!$C$24)*1000000*'Resource Options'!$E$24/1000*(1-INDEX('DATA (Nominal)'!$B$231:$BX$231,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":926491.41602852079},{"$f":"INDEX('DATA (Nominal)'!$B$45:$BX$45,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AK$24*(1+AFUDC!$C$24)*1000000*'Resource Options'!$E$24/1000*(1-INDEX('DATA (Nominal)'!$B$231:$BX$231,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":876328.32204569329},{"$f":"INDEX('DATA (Nominal)'!$B$45:$BX$45,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AL$24*(1+AFUDC!$C$24)*1000000*'Resource Options'!$E$24/1000*(1-INDEX('DATA (Nominal)'!$B$231:$BX$231,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":829136.49943708279},{"$f":"INDEX('DATA (Nominal)'!$B$45:$BX$45,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AM$24*(1+AFUDC!$C$24)*1000000*'Resource Options'!$E$24/1000*(1-INDEX('DATA (Nominal)'!$B$231:$BX$231,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":787887.21957690583},{"$f":"INDEX('DATA (Nominal)'!$B$45:$BX$45,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AN$24*(1+AFUDC!$C$24)*1000000*'Resource Options'!$E$24/1000*(1-INDEX('DATA (Nominal)'!$B$231:$BX$231,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":749609.21109094587},{"$f":"INDEX('DATA (Nominal)'!$B$45:$BX$45,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AO$24*(1+AFUDC!$C$24)*1000000*'Resource Options'!$E$24/1000*(1-INDEX('DATA (Nominal)'!$B$231:$BX$231,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":711331.2026049858},{"$f":"INDEX('DATA (Nominal)'!$B$45:$BX$45,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AP$24*(1+AFUDC!$C$24)*1000000*'Resource Options'!$E$24/1000*(1-INDEX('DATA (Nominal)'!$B$231:$BX$231,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":673053.19411902572},{"$f":"INDEX('DATA (Nominal)'!$B$45:$BX$45,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AQ$24*(1+AFUDC!$C$24)*1000000*'Resource Options'!$E$24/1000*(1-INDEX('DATA (Nominal)'!$B$231:$BX$231,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":634775.18563306553},{"$f":"INDEX('DATA (Nominal)'!$B$45:$BX$45,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AR$24*(1+AFUDC!$C$24)*1000000*'Resource Options'!$E$24/1000*(1-INDEX('DATA (Nominal)'!$B$231:$BX$231,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":596497.17714710569},{"$f":"INDEX('DATA (Nominal)'!$B$45:$BX$45,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AS$24*(1+AFUDC!$C$24)*1000000*'Resource Options'!$E$24/1000*(1-INDEX('DATA (Nominal)'!$B$231:$BX$231,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":558219.16866114561},{"$f":"INDEX('DATA (Nominal)'!$B$45:$BX$45,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AT$24*(1+AFUDC!$C$24)*1000000*'Resource Options'!$E$24/1000*(1-INDEX('DATA (Nominal)'!$B$231:$BX$231,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":519941.16017518553},{"$f":"INDEX('DATA (Nominal)'!$B$45:$BX$45,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AU$24*(1+AFUDC!$C$24)*1000000*'Resource Options'!$E$24/1000*(1-INDEX('DATA (Nominal)'!$B$231:$BX$231,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":481663.15168922546},{"$f":"INDEX('DATA (Nominal)'!$B$45:$BX$45,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AV$24*(1+AFUDC!$C$24)*1000000*'Resource Options'!$E$24/1000*(1-INDEX('DATA (Nominal)'!$B$231:$BX$231,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$45:$BX$45,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AW$24*(1+AFUDC!$C$24)*1000000*'Resource Options'!$E$24/1000*(1-INDEX('DATA (Nominal)'!$B$231:$BX$231,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$45:$BX$45,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AX$24*(1+AFUDC!$C$24)*1000000*'Resource Options'!$E$24/1000*(1-INDEX('DATA (Nominal)'!$B$231:$BX$231,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$45:$BX$45,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AY$24*(1+AFUDC!$C$24)*1000000*'Resource Options'!$E$24/1000*(1-INDEX('DATA (Nominal)'!$B$231:$BX$231,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$45:$BX$45,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AZ$24*(1+AFUDC!$C$24)*1000000*'Resource Options'!$E$24/1000*(1-INDEX('DATA (Nominal)'!$B$231:$BX$231,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":0}]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E11:X11))","v":6018.3375090822074},{"$f":"E9*Misc_Fees","v":6300.7260044827153},6166.6887590224223,6054.7318122785846,5900.8667203480027,5802.4976772909577,5696.9443768467536,5752.3928030975358,5804.5658541343419,5856.2503613000872,5907.3995769077237,5957.9649328272062,6007.8959830119384,6057.1403443772952,6105.6436359869713,6153.3494165007969,6200.199119837388,6246.1319890032191,6291.0850080383279,6334.9928320283298,6377.7877151299999]
[null,null,"Total Fixed Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E12:X12))","v":912156.07008305367},{"$f":"SUM(E9:E11)","v":1332826.9758089117},1262993.3930377453,1194351.9348721667,1134795.6140361021,1081160.0327740565,1030242.1142141063,990950.19765466673,954513.92972460773,918060.41589761898,881588.00595180655,845094.98540252598,808579.57347353315,772039.92100995779,735474.10833154607,698880.14302452968,218870.814467213,220492.27279311995,222079.14181116407,223629.11480597118,225139.80030791316]
[]
[null,null,"Variable Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E14:X14))","v":0},{"$f":"E6*INDEX('DATA (Nominal)'!$B$94:$BX$94,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F6*INDEX('DATA (Nominal)'!$B$94:$BX$94,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G6*INDEX('DATA (Nominal)'!$B$94:$BX$94,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H6*INDEX('DATA (Nominal)'!$B$94:$BX$94,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I6*INDEX('DATA (Nominal)'!$B$94:$BX$94,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J6*INDEX('DATA (Nominal)'!$B$94:$BX$94,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K6*INDEX('DATA (Nominal)'!$B$94:$BX$94,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L6*INDEX('DATA (Nominal)'!$B$94:$BX$94,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M6*INDEX('DATA (Nominal)'!$B$94:$BX$94,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N6*INDEX('DATA (Nominal)'!$B$94:$BX$94,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O6*INDEX('DATA (Nominal)'!$B$94:$BX$94,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P6*INDEX('DATA (Nominal)'!$B$94:$BX$94,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q6*INDEX('DATA (Nominal)'!$B$94:$BX$94,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R6*INDEX('DATA (Nominal)'!$B$94:$BX$94,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S6*INDEX('DATA (Nominal)'!$B$94:$BX$94,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T6*INDEX('DATA (Nominal)'!$B$94:$BX$94,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U6*INDEX('DATA (Nominal)'!$B$94:$BX$94,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V6*INDEX('DATA (Nominal)'!$B$94:$BX$94,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W6*INDEX('DATA (Nominal)'!$B$94:$BX$94,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X6*INDEX('DATA (Nominal)'!$B$94:$BX$94,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"Energy Purchase",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E15:X15))","v":317085.8086778943},{"$f":"(E6+E7)*INDEX('DATA (Nominal)'!$B$154:$BX$154,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":325297.49291999999},{"$f":"(F6+F7)*INDEX('DATA (Nominal)'!$B$154:$BX$154,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":307654.7697},{"$f":"(G6+G7)*INDEX('DATA (Nominal)'!$B$154:$BX$154,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":299640.60047999996},{"$f":"(H6+H7)*INDEX('DATA (Nominal)'!$B$154:$BX$154,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":305345.74757999997},{"$f":"(I6+I7)*INDEX('DATA (Nominal)'!$B$154:$BX$154,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":318128.08992},{"$f":"(J6+J7)*INDEX('DATA (Nominal)'!$B$154:$BX$154,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":321839.53548000002},{"$f":"(K6+K7)*INDEX('DATA (Nominal)'!$B$154:$BX$154,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":316790.41164000001},{"$f":"(L6+L7)*INDEX('DATA (Nominal)'!$B$154:$BX$154,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":309043.96115999995},{"$f":"(M6+M7)*INDEX('DATA (Nominal)'!$B$154:$BX$154,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":316237.24829999998},{"$f":"(N6+N7)*INDEX('DATA (Nominal)'!$B$154:$BX$154,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":307276.70124000002},{"$f":"(O6+O7)*INDEX('DATA (Nominal)'!$B$154:$BX$154,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":303783.95783999999},{"$f":"(P6+P7)*INDEX('DATA (Nominal)'!$B$154:$BX$154,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":320337.91379999998},{"$f":"(Q6+Q7)*INDEX('DATA (Nominal)'!$B$154:$BX$154,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":317936.68391999998},{"$f":"(R6+R7)*INDEX('DATA (Nominal)'!$B$154:$BX$154,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":317598.06174000003},{"$f":"(S6+S7)*INDEX('DATA (Nominal)'!$B$154:$BX$154,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":321154.38522},{"$f":"(T6+T7)*INDEX('DATA (Nominal)'!$B$154:$BX$154,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":323143.34322000004},{"$f":"(U6+U7)*INDEX('DATA (Nominal)'!$B$154:$BX$154,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":327401.79384},{"$f":"(V6+V7)*INDEX('DATA (Nominal)'!$B$154:$BX$154,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":334132.87710000004},{"$f":"(W6+W7)*INDEX('DATA (Nominal)'!$B$154:$BX$154,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":339637.38078000001},{"$f":"(X6+X7)*INDEX('DATA (Nominal)'!$B$154:$BX$154,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":375864.37829999998}]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E16:X16))","v":9244.3196661953334},{"$f":"SUM(E14:E15)*Misc_Fees","v":9483.7231085896801},8969.3671558337992,8735.7220663939188,8902.0499249473196,9274.7063335276798,9382.9098173839211,9235.7076609525593,9009.8676436586375,9219.5807369381982,8958.34494795096,8856.5175068673598,9339.1315389251995,9269.126083003679,9259.253891967961,9362.9349467038792,9420.9210282358817,9545.0718976113603,9741.3098989734008,9901.7881992601197,10957.9500849582]
[null,null,"Total Variable Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E17:X17))","v":326330.12834408967},{"$f":"SUM(E14:E16)","v":334781.2160285897},{"$f":"SUM(F14:F16)","v":316624.13685583381},308376.3225463939,314247.79750494729,327402.79625352769,331222.44529738394,326026.11930095259,318053.8288036586,325456.8290369382,316235.046187951,312640.47534686734,329677.04533892521,327205.81000300369,326857.31563196797,330517.3201667039,332564.26424823591,336946.86573761137,343874.18699897343,349539.16897926014,386822.32838495821]
[]
[null,null,"Total Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E19:X19))","v":1238486.1984271435},{"$f":"E12+E17","v":1667608.1918375015},{"$f":"F12+F17","v":1579617.529893579},1502728.2574185606,1449043.4115410494,{"$f":"I12+I17","v":1408562.8290275843},1361464.5595114902,1316976.3169556193,1272567.7585282663,1243517.2449345572,1197823.0521397577,1157735.4607493933,1138256.6188124584,1099245.7310129614,1062331.4239635142,1029397.4631912336,551435.07871544897,557439.13853073132,565953.32881013746,573168.2837852313,611962.12869287143]
[null,null,"Fixed $/kW",{"$f":"D12/'Resource Options'!$E$24/1000","v":182.43121401661074}]
[null,null,"Fixed $/kWh",{"$f":"D12/'Resource Options'!$D$24/1000","v":45.607803504152685}]
[null,null,"Variable $/MWh",{"$f":"D17/E6","v":44.702757307409541}]
[null,null,"All per $/MWh",{"$f":"D19/(E6-E7)","v":197.27400420948447}]
[]
[]
[null,null,"Distribution Scale 8hr Lithium-Ion"]
[null,null,"MWh",null,{"$f":"'Resource Options'!$D$25*365","v":14600},{"$f":"E27","v":14600},{"$f":"F27","v":14600},14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600]
[null,null,"Storage Losses (MWh)",null,{"$f":"E27*(1-INDEX('DATA (Nominal)'!$B$218:$BX$218,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":2044.0000000000002},{"$f":"E28","v":2044.0000000000002},2044.0000000000002,2044.0000000000002,2044.0000000000002,2044.0000000000002,2044.0000000000002,2044.0000000000002,2044.0000000000002,2044.0000000000002,2044.0000000000002,2044.0000000000002,2044.0000000000002,2044.0000000000002,2044.0000000000002,2044.0000000000002,2044.0000000000002,2044.0000000000002,2044.0000000000002,2044.0000000000002]
[]
[null,null,"Fixed O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E30:X30))","v":355774.73883856967},{"$f":"INDEX('DATA (Nominal)'!$B$169:$BX$169,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$25*1000","v":385203.55083207169},{"$f":"INDEX('DATA (Nominal)'!$B$169:$BX$169,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$25*1000","v":373481.07273398386},{"$f":"INDEX('DATA (Nominal)'!$B$169:$BX$169,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$25*1000","v":363705.46666691237},{"$f":"INDEX('DATA (Nominal)'!$B$169:$BX$169,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$25*1000","v":352097.66448056285},{"$f":"INDEX('DATA (Nominal)'!$B$169:$BX$169,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$25*1000","v":342039.3688448561},{"$f":"INDEX('DATA (Nominal)'!$B$169:$BX$169,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$25*1000","v":333067.58571321191},{"$f":"INDEX('DATA (Nominal)'!$B$169:$BX$169,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$25*1000","v":336282.82612203271},{"$f":"INDEX('DATA (Nominal)'!$B$169:$BX$169,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$25*1000","v":339332.50124426559},{"$f":"INDEX('DATA (Nominal)'!$B$169:$BX$169,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$25*1000","v":342353.60118403519},{"$f":"INDEX('DATA (Nominal)'!$B$169:$BX$169,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$25*1000","v":345343.39259055239},{"$f":"INDEX('DATA (Nominal)'!$B$169:$BX$169,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$25*1000","v":348299.03567598172},{"$f":"INDEX('DATA (Nominal)'!$B$169:$BX$169,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$25*1000","v":351217.58085515752},{"$f":"INDEX('DATA (Nominal)'!$B$169:$BX$169,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$25*1000","v":354095.96528894844},{"$f":"INDEX('DATA (Nominal)'!$B$169:$BX$169,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$25*1000","v":356931.00932869391},{"$f":"INDEX('DATA (Nominal)'!$B$169:$BX$169,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$25*1000","v":359719.41285898851},{"$f":"INDEX('DATA (Nominal)'!$B$169:$BX$169,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$25*1000","v":362457.75153609907},{"$f":"INDEX('DATA (Nominal)'!$B$169:$BX$169,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$25*1000","v":365142.47291918012},{"$f":"INDEX('DATA (Nominal)'!$B$169:$BX$169,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$25*1000","v":367769.89249137207},{"$f":"INDEX('DATA (Nominal)'!$B$169:$BX$169,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$25*1000","v":370336.18956784921},{"$f":"INDEX('DATA (Nominal)'!$B$169:$BX$169,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$25*1000","v":372837.40308772551}]
[null,null,"Capital Recovery & Taxes",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E31:X31))","v":1247133.2697684828},{"$f":"INDEX('DATA (Nominal)'!$B$46:$BX$46,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AG$25*(1+AFUDC!$C$25)*1000000*'Resource Options'!$E$25/1000*(1-INDEX('DATA (Nominal)'!$B$232:$BX$232,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":1979156.8962567947},{"$f":"INDEX('DATA (Nominal)'!$B$46:$BX$46,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AH$25*(1+AFUDC!$C$25)*1000000*'Resource Options'!$E$25/1000*(1-INDEX('DATA (Nominal)'!$B$232:$BX$232,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":1863121.0762723498},{"$f":"INDEX('DATA (Nominal)'!$B$46:$BX$46,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AI$25*(1+AFUDC!$C$25)*1000000*'Resource Options'!$E$25/1000*(1-INDEX('DATA (Nominal)'!$B$232:$BX$232,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":1747820.7985983179},{"$f":"INDEX('DATA (Nominal)'!$B$46:$BX$46,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AJ$25*(1+AFUDC!$C$25)*1000000*'Resource Options'!$E$25/1000*(1-INDEX('DATA (Nominal)'!$B$232:$BX$232,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":1651350.4040708926},{"$f":"INDEX('DATA (Nominal)'!$B$46:$BX$46,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AK$25*(1+AFUDC!$C$25)*1000000*'Resource Options'!$E$25/1000*(1-INDEX('DATA (Nominal)'!$B$232:$BX$232,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":1561941.2157234442},{"$f":"INDEX('DATA (Nominal)'!$B$46:$BX$46,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AL$25*(1+AFUDC!$C$25)*1000000*'Resource Options'!$E$25/1000*(1-INDEX('DATA (Nominal)'!$B$232:$BX$232,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":1477827.9320109789},{"$f":"INDEX('DATA (Nominal)'!$B$46:$BX$46,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AM$25*(1+AFUDC!$C$25)*1000000*'Resource Options'!$E$25/1000*(1-INDEX('DATA (Nominal)'!$B$232:$BX$232,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":1404306.4575684788},{"$f":"INDEX('DATA (Nominal)'!$B$46:$BX$46,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AN$25*(1+AFUDC!$C$25)*1000000*'Resource Options'!$E$25/1000*(1-INDEX('DATA (Nominal)'!$B$232:$BX$232,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":1336080.8877609617},{"$f":"INDEX('DATA (Nominal)'!$B$46:$BX$46,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AO$25*(1+AFUDC!$C$25)*1000000*'Resource Options'!$E$25/1000*(1-INDEX('DATA (Nominal)'!$B$232:$BX$232,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":1267855.3179534446},{"$f":"INDEX('DATA (Nominal)'!$B$46:$BX$46,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AP$25*(1+AFUDC!$C$25)*1000000*'Resource Options'!$E$25/1000*(1-INDEX('DATA (Nominal)'!$B$232:$BX$232,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":1199629.7481459279},{"$f":"INDEX('DATA (Nominal)'!$B$46:$BX$46,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AQ$25*(1+AFUDC!$C$25)*1000000*'Resource Options'!$E$25/1000*(1-INDEX('DATA (Nominal)'!$B$232:$BX$232,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":1131404.1783384103},{"$f":"INDEX('DATA (Nominal)'!$B$46:$BX$46,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AR$25*(1+AFUDC!$C$25)*1000000*'Resource Options'!$E$25/1000*(1-INDEX('DATA (Nominal)'!$B$232:$BX$232,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":1063178.6085308937},{"$f":"INDEX('DATA (Nominal)'!$B$46:$BX$46,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AS$25*(1+AFUDC!$C$25)*1000000*'Resource Options'!$E$25/1000*(1-INDEX('DATA (Nominal)'!$B$232:$BX$232,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":994953.03872337646},{"$f":"INDEX('DATA (Nominal)'!$B$46:$BX$46,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AT$25*(1+AFUDC!$C$25)*1000000*'Resource Options'!$E$25/1000*(1-INDEX('DATA (Nominal)'!$B$232:$BX$232,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":926727.46891585947},{"$f":"INDEX('DATA (Nominal)'!$B$46:$BX$46,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AU$25*(1+AFUDC!$C$25)*1000000*'Resource Options'!$E$25/1000*(1-INDEX('DATA (Nominal)'!$B$232:$BX$232,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":858501.89910834224},{"$f":"INDEX('DATA (Nominal)'!$B$46:$BX$46,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AV$25*(1+AFUDC!$C$25)*1000000*'Resource Options'!$E$25/1000*(1-INDEX('DATA (Nominal)'!$B$232:$BX$232,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$46:$BX$46,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AW$25*(1+AFUDC!$C$25)*1000000*'Resource Options'!$E$25/1000*(1-INDEX('DATA (Nominal)'!$B$232:$BX$232,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$46:$BX$46,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AX$25*(1+AFUDC!$C$25)*1000000*'Resource Options'!$E$25/1000*(1-INDEX('DATA (Nominal)'!$B$232:$BX$232,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$46:$BX$46,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AY$25*(1+AFUDC!$C$25)*1000000*'Resource Options'!$E$25/1000*(1-INDEX('DATA (Nominal)'!$B$232:$BX$232,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$46:$BX$46,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AZ$25*(1+AFUDC!$C$25)*1000000*'Resource Options'!$E$25/1000*(1-INDEX('DATA (Nominal)'!$B$232:$BX$232,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":0}]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E32:X32))","v":10372.256736099662},{"$f":"E30*Misc_Fees","v":11230.224320958218},10888.467194486566,10603.469175207163,10265.055310266329,9971.8157593029337,9710.25239388298,9803.9895127617419,9892.8997412753179,9980.976888919362,10068.141267584964,10154.31008609757,10239.397352251262,10323.313772034002,10405.966645968741,10487.25976249095,10567.093288283431,10645.363655485777,10721.963445693462,10796.781270661077,10869.70164961955]
[null,null,"Total Fixed Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E33:X33))","v":1613280.2653431513},{"$f":"SUM(E30:E32)","v":2375590.6714098249},2247490.6162008201,2122129.7344404371,2013713.1238617217,1913952.4003276033,1820605.7701180738,1750393.2732032733,1685306.2887465025,1620189.896026399,1555041.2820040651,1489857.5241004897,1424635.5867383024,1359372.3177843587,1294064.4448905222,1228708.5717298216,373024.84482438251,375787.83657466591,378491.85593706556,381132.97083851031,383707.10473734507]
[]
[null,null,"Variable Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E35:X35))","v":0},{"$f":"E27*INDEX('DATA (Nominal)'!$B$95:$BX$95,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F27*INDEX('DATA (Nominal)'!$B$95:$BX$95,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G27*INDEX('DATA (Nominal)'!$B$95:$BX$95,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H27*INDEX('DATA (Nominal)'!$B$95:$BX$95,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I27*INDEX('DATA (Nominal)'!$B$95:$BX$95,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J27*INDEX('DATA (Nominal)'!$B$95:$BX$95,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K27*INDEX('DATA (Nominal)'!$B$95:$BX$95,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L27*INDEX('DATA (Nominal)'!$B$95:$BX$95,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M27*INDEX('DATA (Nominal)'!$B$95:$BX$95,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N27*INDEX('DATA (Nominal)'!$B$95:$BX$95,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O27*INDEX('DATA (Nominal)'!$B$95:$BX$95,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P27*INDEX('DATA (Nominal)'!$B$95:$BX$95,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q27*INDEX('DATA (Nominal)'!$B$95:$BX$95,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R27*INDEX('DATA (Nominal)'!$B$95:$BX$95,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S27*INDEX('DATA (Nominal)'!$B$95:$BX$95,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T27*INDEX('DATA (Nominal)'!$B$95:$BX$95,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U27*INDEX('DATA (Nominal)'!$B$95:$BX$95,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V27*INDEX('DATA (Nominal)'!$B$95:$BX$95,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W27*INDEX('DATA (Nominal)'!$B$95:$BX$95,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X27*INDEX('DATA (Nominal)'!$B$95:$BX$95,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"Energy Purchase",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E36:X36))","v":634171.61735578859},{"$f":"(E27+E28)*INDEX('DATA (Nominal)'!$B$155:$BX$155,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":650594.98583999998},{"$f":"(F27+F28)*INDEX('DATA (Nominal)'!$B$155:$BX$155,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":615309.53940000001},{"$f":"(G27+G28)*INDEX('DATA (Nominal)'!$B$155:$BX$155,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":599281.20095999993},{"$f":"(H27+H28)*INDEX('DATA (Nominal)'!$B$155:$BX$155,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":610691.49515999993},{"$f":"(I27+I28)*INDEX('DATA (Nominal)'!$B$155:$BX$155,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":636256.17984},{"$f":"(J27+J28)*INDEX('DATA (Nominal)'!$B$155:$BX$155,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":643679.07096000004},{"$f":"(K27+K28)*INDEX('DATA (Nominal)'!$B$155:$BX$155,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":633580.82328000001},{"$f":"(L27+L28)*INDEX('DATA (Nominal)'!$B$155:$BX$155,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":618087.9223199999},{"$f":"(M27+M28)*INDEX('DATA (Nominal)'!$B$155:$BX$155,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":632474.49659999995},{"$f":"(N27+N28)*INDEX('DATA (Nominal)'!$B$155:$BX$155,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":614553.40248000005},{"$f":"(O27+O28)*INDEX('DATA (Nominal)'!$B$155:$BX$155,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":607567.91567999998},{"$f":"(P27+P28)*INDEX('DATA (Nominal)'!$B$155:$BX$155,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":640675.82759999996},{"$f":"(Q27+Q28)*INDEX('DATA (Nominal)'!$B$155:$BX$155,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":635873.36783999996},{"$f":"(R27+R28)*INDEX('DATA (Nominal)'!$B$155:$BX$155,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":635196.12348000007},{"$f":"(S27+S28)*INDEX('DATA (Nominal)'!$B$155:$BX$155,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":642308.77043999999},{"$f":"(T27+T28)*INDEX('DATA (Nominal)'!$B$155:$BX$155,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":646286.68644000008},{"$f":"(U27+U28)*INDEX('DATA (Nominal)'!$B$155:$BX$155,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":654803.58768},{"$f":"(V27+V28)*INDEX('DATA (Nominal)'!$B$155:$BX$155,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":668265.75420000008},{"$f":"(W27+W28)*INDEX('DATA (Nominal)'!$B$155:$BX$155,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":679274.76156000001},{"$f":"(X27+X28)*INDEX('DATA (Nominal)'!$B$155:$BX$155,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":751728.75659999996}]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E37:X37))","v":18488.639332390667},{"$f":"SUM(E35:E36)*Misc_Fees","v":18967.44621717936},17938.734311667598,17471.444132787838,17804.099849894639,18549.41266705536,18765.819634767842,18471.415321905119,18019.735287317275,18439.161473876396,17916.68989590192,17713.03501373472,18678.263077850399,18538.252166007358,18518.507783935922,18725.869893407758,18841.842056471763,19090.143795222721,19482.619797946802,19803.576398520239,21915.9001699164]
[null,null,"Total Variable Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E38:X38))","v":652660.25668817933},{"$f":"SUM(E35:E37)","v":669562.43205717939},{"$f":"SUM(F35:F37)","v":633248.27371166763},{"$f":"SUM(G35:G37)","v":616752.6450927878},{"$f":"SUM(H35:H37)","v":628495.59500989458},{"$f":"SUM(I35:I37)","v":654805.59250705538},{"$f":"SUM(J35:J37)","v":662444.89059476787},{"$f":"SUM(K35:K37)","v":652052.23860190518},{"$f":"SUM(L35:L37)","v":636107.6576073172},{"$f":"SUM(M35:M37)","v":650913.6580738764},{"$f":"SUM(N35:N37)","v":632470.09237590199},{"$f":"SUM(O35:O37)","v":625280.95069373469},{"$f":"SUM(P35:P37)","v":659354.09067785041},{"$f":"SUM(Q35:Q37)","v":654411.62000600738},{"$f":"SUM(R35:R37)","v":653714.63126393594},{"$f":"SUM(S35:S37)","v":661034.64033340779},{"$f":"SUM(T35:T37)","v":665128.52849647182},{"$f":"SUM(U35:U37)","v":673893.73147522274},{"$f":"SUM(V35:V37)","v":687748.37399794685},{"$f":"SUM(W35:W37)","v":699078.33795852028},{"$f":"SUM(X35:X37)","v":773644.65676991642}]
[]
[null,null,"Total Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E40:X40))","v":2265940.5220313314},{"$f":"E33+E38","v":3045153.1034670044},{"$f":"F33+F38","v":2880738.8899124879},2738882.3795332247,2642208.7188716163,{"$f":"I33+I38","v":2568757.9928346588},{"$f":"J33+J38","v":2483050.6607128419},2402445.5118051786,2321413.9463538197,2271103.5541002755,2187511.3743799673,2115138.4747942244,2083989.6774161528,2013783.9377903661,1947779.0761544581,1889743.2120632294,1038153.3733208543,1049681.5680498886,1066240.2299350123,1080211.3087970307,1157351.7615072615]
[null,null,"Fixed $/kW",{"$f":"D33/'Resource Options'!$E$25/1000","v":322.65605306863029}]
[null,null,"Fixed $/kWh",{"$f":"D33/'Resource Options'!$D$25/1000","v":40.332006633578786}]
[null,null,"Variable $/MWh",{"$f":"D38/E27","v":44.702757307409541}]
[null,null,"All per $/MWh",{"$f":"D40/(E27-E28)","v":180.46675071928414}]
[]
[]
[null,null,"4hr Lithium-Ion"]
[null,null,"MWh",null,{"$f":"'Resource Options'!$D$26*365","v":36500},{"$f":"E48","v":36500},{"$f":"F48","v":36500},36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500]
[null,null,"Storage Losses (MWh)",null,{"$f":"E48*(1-INDEX('DATA (Nominal)'!$B$219:$BX$219,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":5110.0000000000009},{"$f":"E49","v":5110.0000000000009},5110.0000000000009,5110.0000000000009,5110.0000000000009,5110.0000000000009,5110.0000000000009,5110.0000000000009,5110.0000000000009,5110.0000000000009,5110.0000000000009,5110.0000000000009,5110.0000000000009,5110.0000000000009,5110.0000000000009,5110.0000000000009,5110.0000000000009,5110.0000000000009,5110.0000000000009,5110.0000000000009]
[]
[null,null,"Fixed O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E51:X51))","v":781736.76058173308},{"$f":"INDEX('DATA (Nominal)'!$B$170:$BX$170,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$26*1000","v":818416.90144900791},{"$f":"INDEX('DATA (Nominal)'!$B$170:$BX$170,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$26*1000","v":801006.47175720311},{"$f":"INDEX('DATA (Nominal)'!$B$170:$BX$170,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$26*1000","v":786464.10673695104},{"$f":"INDEX('DATA (Nominal)'!$B$170:$BX$170,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$26*1000","v":766478.18897296581},{"$f":"INDEX('DATA (Nominal)'!$B$170:$BX$170,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$26*1000","v":753700.79040651908},{"$f":"INDEX('DATA (Nominal)'!$B$170:$BX$170,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$26*1000","v":739990.2108596859},{"$f":"INDEX('DATA (Nominal)'!$B$170:$BX$170,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$26*1000","v":747192.54423683987},{"$f":"INDEX('DATA (Nominal)'!$B$170:$BX$170,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$26*1000","v":753969.4310175546},{"$f":"INDEX('DATA (Nominal)'!$B$170:$BX$170,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$26*1000","v":760682.85962521262},{"$f":"INDEX('DATA (Nominal)'!$B$170:$BX$170,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$26*1000","v":767326.75788699486},{"$f":"INDEX('DATA (Nominal)'!$B$170:$BX$170,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$26*1000","v":773894.81716823438},{"$f":"INDEX('DATA (Nominal)'!$B$170:$BX$170,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$26*1000","v":780380.48490703281},{"$f":"INDEX('DATA (Nominal)'!$B$170:$BX$170,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$26*1000","v":786776.95693482715},{"$f":"INDEX('DATA (Nominal)'!$B$170:$BX$170,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$26*1000","v":793077.16957715247},{"$f":"INDEX('DATA (Nominal)'!$B$170:$BX$170,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$26*1000","v":799273.79152858362},{"$f":"INDEX('DATA (Nominal)'!$B$170:$BX$170,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$26*1000","v":805359.21549579932},{"$f":"INDEX('DATA (Nominal)'!$B$170:$BX$170,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$26*1000","v":811325.54960247467},{"$f":"INDEX('DATA (Nominal)'!$B$170:$BX$170,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$26*1000","v":817164.60854954179},{"$f":"INDEX('DATA (Nominal)'!$B$170:$BX$170,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$26*1000","v":822867.90452427533},{"$f":"INDEX('DATA (Nominal)'!$B$170:$BX$170,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$26*1000","v":828426.63785135921}]
[null,null,"Capital Recovery & Taxes",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E52:X52))","v":2683727.1112504373},{"$f":"INDEX('DATA (Nominal)'!$B$47:$BX$47,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AG$26*(1+AFUDC!$C$26)*1000000*'Resource Options'!$E$26/1000*(1-INDEX('DATA (Nominal)'!$B$233:$BX$233,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":4258981.0958123645},{"$f":"INDEX('DATA (Nominal)'!$B$47:$BX$47,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AH$26*(1+AFUDC!$C$26)*1000000*'Resource Options'!$E$26/1000*(1-INDEX('DATA (Nominal)'!$B$233:$BX$233,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":4009281.6582965646},{"$f":"INDEX('DATA (Nominal)'!$B$47:$BX$47,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AI$26*(1+AFUDC!$C$26)*1000000*'Resource Options'!$E$26/1000*(1-INDEX('DATA (Nominal)'!$B$233:$BX$233,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":3761165.0466805934},{"$f":"INDEX('DATA (Nominal)'!$B$47:$BX$47,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AJ$26*(1+AFUDC!$C$26)*1000000*'Resource Options'!$E$26/1000*(1-INDEX('DATA (Nominal)'!$B$233:$BX$233,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":3553568.7781002996},{"$f":"INDEX('DATA (Nominal)'!$B$47:$BX$47,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AK$26*(1+AFUDC!$C$26)*1000000*'Resource Options'!$E$26/1000*(1-INDEX('DATA (Nominal)'!$B$233:$BX$233,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":3361167.6381583852},{"$f":"INDEX('DATA (Nominal)'!$B$47:$BX$47,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AL$26*(1+AFUDC!$C$26)*1000000*'Resource Options'!$E$26/1000*(1-INDEX('DATA (Nominal)'!$B$233:$BX$233,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":3180162.8446952547},{"$f":"INDEX('DATA (Nominal)'!$B$47:$BX$47,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AM$26*(1+AFUDC!$C$26)*1000000*'Resource Options'!$E$26/1000*(1-INDEX('DATA (Nominal)'!$B$233:$BX$233,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":3021950.7441896903},{"$f":"INDEX('DATA (Nominal)'!$B$47:$BX$47,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AN$26*(1+AFUDC!$C$26)*1000000*'Resource Options'!$E$26/1000*(1-INDEX('DATA (Nominal)'!$B$233:$BX$233,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":2875134.9901629114},{"$f":"INDEX('DATA (Nominal)'!$B$47:$BX$47,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AO$26*(1+AFUDC!$C$26)*1000000*'Resource Options'!$E$26/1000*(1-INDEX('DATA (Nominal)'!$B$233:$BX$233,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":2728319.2361361319},{"$f":"INDEX('DATA (Nominal)'!$B$47:$BX$47,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AP$26*(1+AFUDC!$C$26)*1000000*'Resource Options'!$E$26/1000*(1-INDEX('DATA (Nominal)'!$B$233:$BX$233,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":2581503.482109352},{"$f":"INDEX('DATA (Nominal)'!$B$47:$BX$47,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AQ$26*(1+AFUDC!$C$26)*1000000*'Resource Options'!$E$26/1000*(1-INDEX('DATA (Nominal)'!$B$233:$BX$233,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":2434687.7280825716},{"$f":"INDEX('DATA (Nominal)'!$B$47:$BX$47,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AR$26*(1+AFUDC!$C$26)*1000000*'Resource Options'!$E$26/1000*(1-INDEX('DATA (Nominal)'!$B$233:$BX$233,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":2287871.9740557922},{"$f":"INDEX('DATA (Nominal)'!$B$47:$BX$47,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AS$26*(1+AFUDC!$C$26)*1000000*'Resource Options'!$E$26/1000*(1-INDEX('DATA (Nominal)'!$B$233:$BX$233,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":2141056.2200290137},{"$f":"INDEX('DATA (Nominal)'!$B$47:$BX$47,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AT$26*(1+AFUDC!$C$26)*1000000*'Resource Options'!$E$26/1000*(1-INDEX('DATA (Nominal)'!$B$233:$BX$233,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":1994240.4660022338},{"$f":"INDEX('DATA (Nominal)'!$B$47:$BX$47,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AU$26*(1+AFUDC!$C$26)*1000000*'Resource Options'!$E$26/1000*(1-INDEX('DATA (Nominal)'!$B$233:$BX$233,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":1847424.7119754539},{"$f":"INDEX('DATA (Nominal)'!$B$47:$BX$47,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AV$26*(1+AFUDC!$C$26)*1000000*'Resource Options'!$E$26/1000*(1-INDEX('DATA (Nominal)'!$B$233:$BX$233,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$47:$BX$47,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AW$26*(1+AFUDC!$C$26)*1000000*'Resource Options'!$E$26/1000*(1-INDEX('DATA (Nominal)'!$B$233:$BX$233,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$47:$BX$47,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AX$26*(1+AFUDC!$C$26)*1000000*'Resource Options'!$E$26/1000*(1-INDEX('DATA (Nominal)'!$B$233:$BX$233,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$47:$BX$47,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AY$26*(1+AFUDC!$C$26)*1000000*'Resource Options'!$E$26/1000*(1-INDEX('DATA (Nominal)'!$B$233:$BX$233,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$47:$BX$47,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AZ$26*(1+AFUDC!$C$26)*1000000*'Resource Options'!$E$26/1000*(1-INDEX('DATA (Nominal)'!$B$233:$BX$233,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":0}]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E53:X53))","v":22790.753517999852},{"$f":"E51*Misc_Fees","v":23860.126344844375},23352.542677609497,22928.574567809072,22345.905121317846,21973.392843511658,21573.674607403282,21783.651434680829,21981.224791885787,22176.948089513447,22370.644299437448,22562.129499722705,22751.212656979635,22937.695402477952,23121.371801852303,23302.028118224327,23479.442568564533,23653.385073110545,23823.616997653342,23989.890888500722,24151.950199918527]
[null,null,"Total Fixed Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E54:X54))","v":3488254.6253501689},{"$f":"SUM(E51:E53)","v":5101258.1236062171},4833640.6727313772,4570557.7279853532,4342392.8721945835,4136841.8214084161,3941726.7301623435,3790926.939861211,3651085.645972352,3511179.0438508582,3371200.8842957839,3231144.6747505288,3091003.6716198046,2950770.8723663185,2810439.0073812385,2670000.5316222617,828838.65806436387,834978.93467558525,840988.22554719518,846857.79541277606,852578.58805127768]
[]
[null,null,"Variable Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E56:X56))","v":0},{"$f":"E48*INDEX('DATA (Nominal)'!$B$96:$BX$96,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F48*INDEX('DATA (Nominal)'!$B$96:$BX$96,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G48*INDEX('DATA (Nominal)'!$B$96:$BX$96,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H48*INDEX('DATA (Nominal)'!$B$96:$BX$96,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I48*INDEX('DATA (Nominal)'!$B$96:$BX$96,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J48*INDEX('DATA (Nominal)'!$B$96:$BX$96,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K48*INDEX('DATA (Nominal)'!$B$96:$BX$96,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L48*INDEX('DATA (Nominal)'!$B$96:$BX$96,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M48*INDEX('DATA (Nominal)'!$B$96:$BX$96,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N48*INDEX('DATA (Nominal)'!$B$96:$BX$96,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O48*INDEX('DATA (Nominal)'!$B$96:$BX$96,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P48*INDEX('DATA (Nominal)'!$B$96:$BX$96,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q48*INDEX('DATA (Nominal)'!$B$96:$BX$96,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R48*INDEX('DATA (Nominal)'!$B$96:$BX$96,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S48*INDEX('DATA (Nominal)'!$B$96:$BX$96,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T48*INDEX('DATA (Nominal)'!$B$96:$BX$96,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U48*INDEX('DATA (Nominal)'!$B$96:$BX$96,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V48*INDEX('DATA (Nominal)'!$B$96:$BX$96,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W48*INDEX('DATA (Nominal)'!$B$96:$BX$96,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X48*INDEX('DATA (Nominal)'!$B$96:$BX$96,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"Energy Purchase",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E57:X57))","v":1585429.0433894719},{"$f":"(E48+E49)*INDEX('DATA (Nominal)'!$B$156:$BX$156,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1626487.4645999998},{"$f":"(F48+F49)*INDEX('DATA (Nominal)'!$B$156:$BX$156,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1538273.8485000001},{"$f":"(G48+G49)*INDEX('DATA (Nominal)'!$B$156:$BX$156,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1498203.0023999999},{"$f":"(H48+H49)*INDEX('DATA (Nominal)'!$B$156:$BX$156,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1526728.7378999998},{"$f":"(I48+I49)*INDEX('DATA (Nominal)'!$B$156:$BX$156,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1590640.4495999999},{"$f":"(J48+J49)*INDEX('DATA (Nominal)'!$B$156:$BX$156,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1609197.6774000002},{"$f":"(K48+K49)*INDEX('DATA (Nominal)'!$B$156:$BX$156,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1583952.0582000001},{"$f":"(L48+L49)*INDEX('DATA (Nominal)'!$B$156:$BX$156,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1545219.8058},{"$f":"(M48+M49)*INDEX('DATA (Nominal)'!$B$156:$BX$156,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1581186.2415},{"$f":"(N48+N49)*INDEX('DATA (Nominal)'!$B$156:$BX$156,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1536383.5061999999},{"$f":"(O48+O49)*INDEX('DATA (Nominal)'!$B$156:$BX$156,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1518919.7892},{"$f":"(P48+P49)*INDEX('DATA (Nominal)'!$B$156:$BX$156,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1601689.5689999999},{"$f":"(Q48+Q49)*INDEX('DATA (Nominal)'!$B$156:$BX$156,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1589683.4196000001},{"$f":"(R48+R49)*INDEX('DATA (Nominal)'!$B$156:$BX$156,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1587990.3087000002},{"$f":"(S48+S49)*INDEX('DATA (Nominal)'!$B$156:$BX$156,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1605771.9260999998},{"$f":"(T48+T49)*INDEX('DATA (Nominal)'!$B$156:$BX$156,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1615716.7161000001},{"$f":"(U48+U49)*INDEX('DATA (Nominal)'!$B$156:$BX$156,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1637008.9692000002},{"$f":"(V48+V49)*INDEX('DATA (Nominal)'!$B$156:$BX$156,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1670664.3855000001},{"$f":"(W48+W49)*INDEX('DATA (Nominal)'!$B$156:$BX$156,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1698186.9039},{"$f":"(X48+X49)*INDEX('DATA (Nominal)'!$B$156:$BX$156,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1879321.8914999999}]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E58:X58))","v":46221.598330976653},{"$f":"SUM(E56:E57)*Misc_Fees","v":47418.615542948392},44846.835779169,43678.610331969598,44510.249624736593,46373.531667638395,46914.5490869196,46178.538304762798,45049.338218293196,46097.903684691002,44791.724739754798,44282.587534336802,46695.657694625996,46345.630415018401,46296.269459839801,46814.674733519394,47104.605141179403,47725.359488056805,48706.549494867002,49508.940996300596,54789.750424790996]
[null,null,"Total Variable Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E59:X59))","v":1631650.6417204486},{"$f":"SUM(E56:E58)","v":1673906.0801429483},{"$f":"SUM(F56:F58)","v":1583120.6842791692},{"$f":"SUM(G56:G58)","v":1541881.6127319694},{"$f":"SUM(H56:H58)","v":1571238.9875247364},{"$f":"SUM(I56:I58)","v":1637013.9812676383},{"$f":"SUM(J56:J58)","v":1656112.2264869197},{"$f":"SUM(K56:K58)","v":1630130.5965047628},{"$f":"SUM(L56:L58)","v":1590269.1440182931},{"$f":"SUM(M56:M58)","v":1627284.1451846911},{"$f":"SUM(N56:N58)","v":1581175.2309397548},{"$f":"SUM(O56:O58)","v":1563202.3767343368},{"$f":"SUM(P56:P58)","v":1648385.2266946258},{"$f":"SUM(Q56:Q58)","v":1636029.0500150186},{"$f":"SUM(R56:R58)","v":1634286.5781598401},{"$f":"SUM(S56:S58)","v":1652586.6008335191},{"$f":"SUM(T56:T58)","v":1662821.3212411795},{"$f":"SUM(U56:U58)","v":1684734.3286880569},{"$f":"SUM(V56:V58)","v":1719370.9349948671},{"$f":"SUM(W56:W58)","v":1747695.8448963007},{"$f":"SUM(X56:X58)","v":1934111.6419247908}]
[]
[null,null,"Total Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E61:X61))","v":5119905.2670706194},{"$f":"E54+E59","v":6775164.2037491649},{"$f":"F54+F59","v":6416761.3570105461},6112439.3407173231,5913631.8597193202,{"$f":"I54+I59","v":5773855.8026760546},{"$f":"J54+J59","v":5597838.9566492634},5421057.5363659738,5241354.7899906449,5138463.1890355498,4952376.1152355392,4794347.0514848661,4739388.8983144304,4586799.9223813368,4444725.5855410788,4322587.1324557811,2491659.9793055435,2519713.2633636422,2560359.1605420625,2594553.6403090768,2786690.2299760683]
[null,null,"Fixed $/kW",{"$f":"D54/'Resource Options'!$E$26/1000","v":139.53018501400678}]
[null,null,"Fixed $/kWh",{"$f":"D54/'Resource Options'!$D$26/1000","v":34.882546253501694}]
[null,null,"Variable $/MWh",{"$f":"D59/E48","v":44.702757307409549}]
[null,null,"All per $/MWh",{"$f":"D61/(E48-E49)","v":163.10625253490346}]
[]
[]
[null,null,"8hr Lithium-Ion"]
[null,null,"MWh",null,{"$f":"'Resource Options'!$D$27*365","v":73000},{"$f":"E69","v":73000},{"$f":"F69","v":73000},73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000]
[null,null,"Storage Losses (MWh)",null,{"$f":"E69*(1-INDEX('DATA (Nominal)'!$B$220:$BX$220,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":10220.000000000002},{"$f":"E70","v":10220.000000000002},10220.000000000002,10220.000000000002,10220.000000000002,10220.000000000002,10220.000000000002,10220.000000000002,10220.000000000002,10220.000000000002,10220.000000000002,10220.000000000002,10220.000000000002,10220.000000000002,10220.000000000002,10220.000000000002,10220.000000000002,10220.000000000002,10220.000000000002,10220.000000000002]
[]
[null,null,"Fixed O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E72:X72))","v":1347278.1093722889},{"$f":"INDEX('DATA (Nominal)'!$B$171:$BX$171,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$27*1000","v":1458721.643314895},{"$f":"INDEX('DATA (Nominal)'!$B$171:$BX$171,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$27*1000","v":1414329.9639598401},{"$f":"INDEX('DATA (Nominal)'!$B$171:$BX$171,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$27*1000","v":1377310.8655747008},{"$f":"INDEX('DATA (Nominal)'!$B$171:$BX$171,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$27*1000","v":1333353.4507378694},{"$f":"INDEX('DATA (Nominal)'!$B$171:$BX$171,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$27*1000","v":1295263.8393960944},{"$f":"INDEX('DATA (Nominal)'!$B$171:$BX$171,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$27*1000","v":1261288.726225442},{"$f":"INDEX('DATA (Nominal)'!$B$171:$BX$171,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$27*1000","v":1273464.4726916319},{"$f":"INDEX('DATA (Nominal)'!$B$171:$BX$171,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$27*1000","v":1285013.2424168091},{"$f":"INDEX('DATA (Nominal)'!$B$171:$BX$171,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$27*1000","v":1296453.8012051168},{"$f":"INDEX('DATA (Nominal)'!$B$171:$BX$171,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$27*1000","v":1307775.7981707803},{"$f":"INDEX('DATA (Nominal)'!$B$171:$BX$171,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$27*1000","v":1318968.4793631439},{"$f":"INDEX('DATA (Nominal)'!$B$171:$BX$171,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$27*1000","v":1330020.6750416618},{"$f":"INDEX('DATA (Nominal)'!$B$171:$BX$171,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$27*1000","v":1340920.7865860178},{"$f":"INDEX('DATA (Nominal)'!$B$171:$BX$171,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$27*1000","v":1351656.7730316115},{"$f":"INDEX('DATA (Nominal)'!$B$171:$BX$171,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$27*1000","v":1362216.1372201038},{"$f":"INDEX('DATA (Nominal)'!$B$171:$BX$171,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$27*1000","v":1372585.9115547356},{"$f":"INDEX('DATA (Nominal)'!$B$171:$BX$171,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$27*1000","v":1382752.6433496824},{"$f":"INDEX('DATA (Nominal)'!$B$171:$BX$171,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$27*1000","v":1392702.3797624088},{"$f":"INDEX('DATA (Nominal)'!$B$171:$BX$171,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$27*1000","v":1402420.6522979208},{"$f":"INDEX('DATA (Nominal)'!$B$171:$BX$171,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$27*1000","v":1411892.4608731903}]
[null,null,"Capital Recovery & Taxes",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E73:X73))","v":4783394.3983815536},{"$f":"INDEX('DATA (Nominal)'!$B$48:$BX$48,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AG$27*(1+AFUDC!$C$27)*1000000*'Resource Options'!$E$27/1000*(1-INDEX('DATA (Nominal)'!$B$234:$BX$234,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":7591079.6709243786},{"$f":"INDEX('DATA (Nominal)'!$B$48:$BX$48,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AH$27*(1+AFUDC!$C$27)*1000000*'Resource Options'!$E$27/1000*(1-INDEX('DATA (Nominal)'!$B$234:$BX$234,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":7146022.9117311556},{"$f":"INDEX('DATA (Nominal)'!$B$48:$BX$48,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AI$27*(1+AFUDC!$C$27)*1000000*'Resource Options'!$E$27/1000*(1-INDEX('DATA (Nominal)'!$B$234:$BX$234,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":6703787.3337642681},{"$f":"INDEX('DATA (Nominal)'!$B$48:$BX$48,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AJ$27*(1+AFUDC!$C$27)*1000000*'Resource Options'!$E$27/1000*(1-INDEX('DATA (Nominal)'!$B$234:$BX$234,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":6333773.9951915508},{"$f":"INDEX('DATA (Nominal)'!$B$48:$BX$48,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AK$27*(1+AFUDC!$C$27)*1000000*'Resource Options'!$E$27/1000*(1-INDEX('DATA (Nominal)'!$B$234:$BX$234,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":5990843.9963916475},{"$f":"INDEX('DATA (Nominal)'!$B$48:$BX$48,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AL$27*(1+AFUDC!$C$27)*1000000*'Resource Options'!$E$27/1000*(1-INDEX('DATA (Nominal)'!$B$234:$BX$234,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":5668226.5024213539},{"$f":"INDEX('DATA (Nominal)'!$B$48:$BX$48,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AM$27*(1+AFUDC!$C$27)*1000000*'Resource Options'!$E$27/1000*(1-INDEX('DATA (Nominal)'!$B$234:$BX$234,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":5386234.018110279},{"$f":"INDEX('DATA (Nominal)'!$B$48:$BX$48,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AN$27*(1+AFUDC!$C$27)*1000000*'Resource Options'!$E$27/1000*(1-INDEX('DATA (Nominal)'!$B$234:$BX$234,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":5124554.0386288175},{"$f":"INDEX('DATA (Nominal)'!$B$48:$BX$48,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AO$27*(1+AFUDC!$C$27)*1000000*'Resource Options'!$E$27/1000*(1-INDEX('DATA (Nominal)'!$B$234:$BX$234,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":4862874.0591473533},{"$f":"INDEX('DATA (Nominal)'!$B$48:$BX$48,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AP$27*(1+AFUDC!$C$27)*1000000*'Resource Options'!$E$27/1000*(1-INDEX('DATA (Nominal)'!$B$234:$BX$234,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":4601194.0796658909},{"$f":"INDEX('DATA (Nominal)'!$B$48:$BX$48,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AQ$27*(1+AFUDC!$C$27)*1000000*'Resource Options'!$E$27/1000*(1-INDEX('DATA (Nominal)'!$B$234:$BX$234,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":4339514.1001844257},{"$f":"INDEX('DATA (Nominal)'!$B$48:$BX$48,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AR$27*(1+AFUDC!$C$27)*1000000*'Resource Options'!$E$27/1000*(1-INDEX('DATA (Nominal)'!$B$234:$BX$234,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":4077834.1207029629},{"$f":"INDEX('DATA (Nominal)'!$B$48:$BX$48,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AS$27*(1+AFUDC!$C$27)*1000000*'Resource Options'!$E$27/1000*(1-INDEX('DATA (Nominal)'!$B$234:$BX$234,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":3816154.1412215005},{"$f":"INDEX('DATA (Nominal)'!$B$48:$BX$48,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AT$27*(1+AFUDC!$C$27)*1000000*'Resource Options'!$E$27/1000*(1-INDEX('DATA (Nominal)'!$B$234:$BX$234,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":3554474.1617400362},{"$f":"INDEX('DATA (Nominal)'!$B$48:$BX$48,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AU$27*(1+AFUDC!$C$27)*1000000*'Resource Options'!$E$27/1000*(1-INDEX('DATA (Nominal)'!$B$234:$BX$234,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":3292794.1822585729},{"$f":"INDEX('DATA (Nominal)'!$B$48:$BX$48,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AV$27*(1+AFUDC!$C$27)*1000000*'Resource Options'!$E$27/1000*(1-INDEX('DATA (Nominal)'!$B$234:$BX$234,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$48:$BX$48,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AW$27*(1+AFUDC!$C$27)*1000000*'Resource Options'!$E$27/1000*(1-INDEX('DATA (Nominal)'!$B$234:$BX$234,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$48:$BX$48,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AX$27*(1+AFUDC!$C$27)*1000000*'Resource Options'!$E$27/1000*(1-INDEX('DATA (Nominal)'!$B$234:$BX$234,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$48:$BX$48,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AY$27*(1+AFUDC!$C$27)*1000000*'Resource Options'!$E$27/1000*(1-INDEX('DATA (Nominal)'!$B$234:$BX$234,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$48:$BX$48,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AZ$27*(1+AFUDC!$C$27)*1000000*'Resource Options'!$E$27/1000*(1-INDEX('DATA (Nominal)'!$B$234:$BX$234,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":0}]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E74:X74))","v":39278.546000639704},{"$f":"E72*Misc_Fees","v":42527.570789202451},41233.37576928518,40154.120974964826,38872.586502811842,37762.121973753739,36771.611524376538,37126.583236851831,37463.276069419648,37796.814120333976,38126.895619870927,38453.207047353098,38775.422760164605,39093.204612128764,39406.2015609636,39714.049264514906,40016.369665466758,40312.77056421664,40602.845179593263,40886.171697093581,41162.312804296991]
[null,null,"Total Fixed Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E75:X75))","v":6169951.0537544843},{"$f":"SUM(E72:E74)","v":9092328.8850284759},8601586.2514602821,8121252.3203139333,7706000.0324322321,7323869.9577614954,6966286.8401711723,6696825.0740387626,6447030.5571150463,6197124.6744728032,5947096.7734565418,5696935.7865949227,5446630.2185047893,5196168.1324196467,4945537.1363326116,4694724.3687431915,1412602.2812202023,1423065.4139138991,1433305.224942002,1443306.8239950144,1453054.7736774874]
[]
[null,null,"Variable Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E77:X77))","v":0},{"$f":"E69*INDEX('DATA (Nominal)'!$B$97:$BX$97,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F69*INDEX('DATA (Nominal)'!$B$97:$BX$97,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G69*INDEX('DATA (Nominal)'!$B$97:$BX$97,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H69*INDEX('DATA (Nominal)'!$B$97:$BX$97,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I69*INDEX('DATA (Nominal)'!$B$97:$BX$97,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J69*INDEX('DATA (Nominal)'!$B$97:$BX$97,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K69*INDEX('DATA (Nominal)'!$B$97:$BX$97,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L69*INDEX('DATA (Nominal)'!$B$97:$BX$97,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M69*INDEX('DATA (Nominal)'!$B$97:$BX$97,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N69*INDEX('DATA (Nominal)'!$B$97:$BX$97,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O69*INDEX('DATA (Nominal)'!$B$97:$BX$97,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P69*INDEX('DATA (Nominal)'!$B$97:$BX$97,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q69*INDEX('DATA (Nominal)'!$B$97:$BX$97,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R69*INDEX('DATA (Nominal)'!$B$97:$BX$97,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S69*INDEX('DATA (Nominal)'!$B$97:$BX$97,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T69*INDEX('DATA (Nominal)'!$B$97:$BX$97,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U69*INDEX('DATA (Nominal)'!$B$97:$BX$97,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V69*INDEX('DATA (Nominal)'!$B$97:$BX$97,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W69*INDEX('DATA (Nominal)'!$B$97:$BX$97,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X69*INDEX('DATA (Nominal)'!$B$97:$BX$97,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"Energy Purchase",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E78:X78))","v":3170858.0867789439},{"$f":"(E69+E70)*INDEX('DATA (Nominal)'!$B$157:$BX$157,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3252974.9291999997},{"$f":"(F69+F70)*INDEX('DATA (Nominal)'!$B$157:$BX$157,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3076547.6970000002},{"$f":"(G69+G70)*INDEX('DATA (Nominal)'!$B$157:$BX$157,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2996406.0047999998},{"$f":"(H69+H70)*INDEX('DATA (Nominal)'!$B$157:$BX$157,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3053457.4757999997},{"$f":"(I69+I70)*INDEX('DATA (Nominal)'!$B$157:$BX$157,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3181280.8991999999},{"$f":"(J69+J70)*INDEX('DATA (Nominal)'!$B$157:$BX$157,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3218395.3548000003},{"$f":"(K69+K70)*INDEX('DATA (Nominal)'!$B$157:$BX$157,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3167904.1164000002},{"$f":"(L69+L70)*INDEX('DATA (Nominal)'!$B$157:$BX$157,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3090439.6115999999},{"$f":"(M69+M70)*INDEX('DATA (Nominal)'!$B$157:$BX$157,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3162372.483},{"$f":"(N69+N70)*INDEX('DATA (Nominal)'!$B$157:$BX$157,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3072767.0123999999},{"$f":"(O69+O70)*INDEX('DATA (Nominal)'!$B$157:$BX$157,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3037839.5784},{"$f":"(P69+P70)*INDEX('DATA (Nominal)'!$B$157:$BX$157,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3203379.1379999998},{"$f":"(Q69+Q70)*INDEX('DATA (Nominal)'!$B$157:$BX$157,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3179366.8392000003},{"$f":"(R69+R70)*INDEX('DATA (Nominal)'!$B$157:$BX$157,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3175980.6174000003},{"$f":"(S69+S70)*INDEX('DATA (Nominal)'!$B$157:$BX$157,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3211543.8521999996},{"$f":"(T69+T70)*INDEX('DATA (Nominal)'!$B$157:$BX$157,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3231433.4322000002},{"$f":"(U69+U70)*INDEX('DATA (Nominal)'!$B$157:$BX$157,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3274017.9384000003},{"$f":"(V69+V70)*INDEX('DATA (Nominal)'!$B$157:$BX$157,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3341328.7710000002},{"$f":"(W69+W70)*INDEX('DATA (Nominal)'!$B$157:$BX$157,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3396373.8078000001},{"$f":"(X69+X70)*INDEX('DATA (Nominal)'!$B$157:$BX$157,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3758643.7829999998}]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E79:X79))","v":92443.196661953305},{"$f":"SUM(E77:E78)*Misc_Fees","v":94837.231085896783},89693.671558337999,87357.220663939195,89020.499249473185,92747.063335276791,93829.0981738392,92357.076609525597,90098.676436586393,92195.807369382004,89583.449479509596,88565.175068673605,93391.315389251991,92691.260830036801,92592.538919679602,93629.349467038788,94209.210282358807,95450.718976113611,97413.098989734004,99017.881992601193,109579.50084958199]
[null,null,"Total Variable Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E80:X80))","v":3263301.2834408972},{"$f":"SUM(E77:E79)","v":3347812.1602858966},{"$f":"SUM(F77:F79)","v":3166241.3685583384},{"$f":"SUM(G77:G79)","v":3083763.2254639389},{"$f":"SUM(H77:H79)","v":3142477.9750494729},{"$f":"SUM(I77:I79)","v":3274027.9625352765},{"$f":"SUM(J77:J79)","v":3312224.4529738394},{"$f":"SUM(K77:K79)","v":3260261.1930095255},{"$f":"SUM(L77:L79)","v":3180538.2880365863},{"$f":"SUM(M77:M79)","v":3254568.2903693821},{"$f":"SUM(N77:N79)","v":3162350.4618795095},{"$f":"SUM(O77:O79)","v":3126404.7534686737},{"$f":"SUM(P77:P79)","v":3296770.4533892516},{"$f":"SUM(Q77:Q79)","v":3272058.1000300371},{"$f":"SUM(R77:R79)","v":3268573.1563196802},{"$f":"SUM(S77:S79)","v":3305173.2016670383},{"$f":"SUM(T77:T79)","v":3325642.642482359},{"$f":"SUM(U77:U79)","v":3369468.6573761138},{"$f":"SUM(V77:V79)","v":3438741.8699897341},{"$f":"SUM(W77:W79)","v":3495391.6897926014},{"$f":"SUM(X77:X79)","v":3868223.2838495816}]
[]
[null,null,"Total Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E82:X82))","v":9433252.3371953797},{"$f":"E75+E80","v":12440141.045314372},{"$f":"F75+F80","v":11767827.62001862},11205015.545777872,10848478.007481705,{"$f":"I75+I80","v":10597897.920296771},{"$f":"J75+J80","v":10278511.293145012},9957086.2670482881,9627568.845151633,9451692.9648421854,9109447.2353360504,8823340.5400635973,8743400.67189404,8468226.2324496843,8214110.2926522922,7999897.5704102293,4738244.9237025613,4792534.0712900124,4872047.0949317366,4938698.513787616,5321278.057527069]
[null,null,"Fixed $/kW",{"$f":"D75/'Resource Options'!$E$27/1000","v":246.79804215017936}]
[null,null,"Fixed $/kWh",{"$f":"D75/'Resource Options'!$D$27/1000","v":30.849755268772419}]
[null,null,"Variable $/MWh",{"$f":"D80/E69","v":44.702757307409549}]
[null,null,"All per $/MWh",{"$f":"D82/(E69-E70)","v":150.25887762337337}]
[]
[]
[null,null,"16hr Lithium-Ion"]
[null,null,"MWh",null,{"$f":"'Resource Options'!$D$28*365","v":146000},{"$f":"E90","v":146000},{"$f":"F90","v":146000},146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000]
[null,null,"Storage Losses (MWh)",null,{"$f":"E90*(1-INDEX('DATA (Nominal)'!$B$221:$BX$221,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":20440.000000000004},{"$f":"E91","v":20440.000000000004},20440.000000000004,20440.000000000004,20440.000000000004,20440.000000000004,20440.000000000004,20440.000000000004,20440.000000000004,20440.000000000004,20440.000000000004,20440.000000000004,20440.000000000004,20440.000000000004,20440.000000000004,20440.000000000004,20440.000000000004,20440.000000000004,20440.000000000004,20440.000000000004]
[]
[null,null,"Fixed O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E93:X93))","v":2478360.8069533999},{"$f":"INDEX('DATA (Nominal)'!$B$172:$BX$172,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$28*1000","v":2739331.1270466684},{"$f":"INDEX('DATA (Nominal)'!$B$172:$BX$172,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$28*1000","v":2640976.9483651146},{"$f":"INDEX('DATA (Nominal)'!$B$172:$BX$172,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$28*1000","v":2559004.3832501997},{"$f":"INDEX('DATA (Nominal)'!$B$172:$BX$172,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$28*1000","v":2467103.9742676774},{"$f":"INDEX('DATA (Nominal)'!$B$172:$BX$172,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$28*1000","v":2378389.9373752447},{"$f":"INDEX('DATA (Nominal)'!$B$172:$BX$172,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$28*1000","v":2303885.756956954},{"$f":"INDEX('DATA (Nominal)'!$B$172:$BX$172,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$28*1000","v":2326008.3296012157},{"$f":"INDEX('DATA (Nominal)'!$B$172:$BX$172,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$28*1000","v":2347100.8652153183},{"$f":"INDEX('DATA (Nominal)'!$B$172:$BX$172,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$28*1000","v":2367995.6843649261},{"$f":"INDEX('DATA (Nominal)'!$B$172:$BX$172,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$28*1000","v":2388673.8787383521},{"$f":"INDEX('DATA (Nominal)'!$B$172:$BX$172,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$28*1000","v":2409115.803752963},{"$f":"INDEX('DATA (Nominal)'!$B$172:$BX$172,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$28*1000","v":2429301.0553109208},{"$f":"INDEX('DATA (Nominal)'!$B$172:$BX$172,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$28*1000","v":2449208.4458883991},{"$f":"INDEX('DATA (Nominal)'!$B$172:$BX$172,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$28*1000","v":2468815.9799405299},{"$f":"INDEX('DATA (Nominal)'!$B$172:$BX$172,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$28*1000","v":2488100.8286031443},{"$f":"INDEX('DATA (Nominal)'!$B$172:$BX$172,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$28*1000","v":2507039.3036726085},{"$f":"INDEX('DATA (Nominal)'!$B$172:$BX$172,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$28*1000","v":2525606.8308440982},{"$f":"INDEX('DATA (Nominal)'!$B$172:$BX$172,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$28*1000","v":2543777.9221881423},{"$f":"INDEX('DATA (Nominal)'!$B$172:$BX$172,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$28*1000","v":2561526.147845211},{"$f":"INDEX('DATA (Nominal)'!$B$172:$BX$172,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$28*1000","v":2578824.1069168518}]
[null,null,"Capital Recovery & Taxes",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E94:X94))","v":8982728.972643787},{"$f":"INDEX('DATA (Nominal)'!$B$49:$BX$49,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AG$28*(1+AFUDC!$C$28)*1000000*'Resource Options'!$E$28/1000*(1-INDEX('DATA (Nominal)'!$B$235:$BX$235,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":14255276.821148403},{"$f":"INDEX('DATA (Nominal)'!$B$49:$BX$49,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AH$28*(1+AFUDC!$C$28)*1000000*'Resource Options'!$E$28/1000*(1-INDEX('DATA (Nominal)'!$B$235:$BX$235,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":13419505.418600341},{"$f":"INDEX('DATA (Nominal)'!$B$49:$BX$49,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AI$28*(1+AFUDC!$C$28)*1000000*'Resource Options'!$E$28/1000*(1-INDEX('DATA (Nominal)'!$B$235:$BX$235,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":12589031.907931618},{"$f":"INDEX('DATA (Nominal)'!$B$49:$BX$49,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AJ$28*(1+AFUDC!$C$28)*1000000*'Resource Options'!$E$28/1000*(1-INDEX('DATA (Nominal)'!$B$235:$BX$235,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":11894184.42937405},{"$f":"INDEX('DATA (Nominal)'!$B$49:$BX$49,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AK$28*(1+AFUDC!$C$28)*1000000*'Resource Options'!$E$28/1000*(1-INDEX('DATA (Nominal)'!$B$235:$BX$235,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":11250196.71285817},{"$f":"INDEX('DATA (Nominal)'!$B$49:$BX$49,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AL$28*(1+AFUDC!$C$28)*1000000*'Resource Options'!$E$28/1000*(1-INDEX('DATA (Nominal)'!$B$235:$BX$235,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":10644353.817873552},{"$f":"INDEX('DATA (Nominal)'!$B$49:$BX$49,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AM$28*(1+AFUDC!$C$28)*1000000*'Resource Options'!$E$28/1000*(1-INDEX('DATA (Nominal)'!$B$235:$BX$235,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":10114800.565951457},{"$f":"INDEX('DATA (Nominal)'!$B$49:$BX$49,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AN$28*(1+AFUDC!$C$28)*1000000*'Resource Options'!$E$28/1000*(1-INDEX('DATA (Nominal)'!$B$235:$BX$235,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":9623392.1355606243},{"$f":"INDEX('DATA (Nominal)'!$B$49:$BX$49,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AO$28*(1+AFUDC!$C$28)*1000000*'Resource Options'!$E$28/1000*(1-INDEX('DATA (Nominal)'!$B$235:$BX$235,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":9131983.7051697951},{"$f":"INDEX('DATA (Nominal)'!$B$49:$BX$49,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AP$28*(1+AFUDC!$C$28)*1000000*'Resource Options'!$E$28/1000*(1-INDEX('DATA (Nominal)'!$B$235:$BX$235,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":8640575.2747789659},{"$f":"INDEX('DATA (Nominal)'!$B$49:$BX$49,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AQ$28*(1+AFUDC!$C$28)*1000000*'Resource Options'!$E$28/1000*(1-INDEX('DATA (Nominal)'!$B$235:$BX$235,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":8149166.8443881329},{"$f":"INDEX('DATA (Nominal)'!$B$49:$BX$49,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AR$28*(1+AFUDC!$C$28)*1000000*'Resource Options'!$E$28/1000*(1-INDEX('DATA (Nominal)'!$B$235:$BX$235,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":7657758.4139973018},{"$f":"INDEX('DATA (Nominal)'!$B$49:$BX$49,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AS$28*(1+AFUDC!$C$28)*1000000*'Resource Options'!$E$28/1000*(1-INDEX('DATA (Nominal)'!$B$235:$BX$235,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":7166349.9836064735},{"$f":"INDEX('DATA (Nominal)'!$B$49:$BX$49,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AT$28*(1+AFUDC!$C$28)*1000000*'Resource Options'!$E$28/1000*(1-INDEX('DATA (Nominal)'!$B$235:$BX$235,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":6674941.5532156406},{"$f":"INDEX('DATA (Nominal)'!$B$49:$BX$49,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AU$28*(1+AFUDC!$C$28)*1000000*'Resource Options'!$E$28/1000*(1-INDEX('DATA (Nominal)'!$B$235:$BX$235,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":6183533.1228248104},{"$f":"INDEX('DATA (Nominal)'!$B$49:$BX$49,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AV$28*(1+AFUDC!$C$28)*1000000*'Resource Options'!$E$28/1000*(1-INDEX('DATA (Nominal)'!$B$235:$BX$235,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$49:$BX$49,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AW$28*(1+AFUDC!$C$28)*1000000*'Resource Options'!$E$28/1000*(1-INDEX('DATA (Nominal)'!$B$235:$BX$235,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$49:$BX$49,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AX$28*(1+AFUDC!$C$28)*1000000*'Resource Options'!$E$28/1000*(1-INDEX('DATA (Nominal)'!$B$235:$BX$235,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$49:$BX$49,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AY$28*(1+AFUDC!$C$28)*1000000*'Resource Options'!$E$28/1000*(1-INDEX('DATA (Nominal)'!$B$235:$BX$235,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$49:$BX$49,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AZ$28*(1+AFUDC!$C$28)*1000000*'Resource Options'!$E$28/1000*(1-INDEX('DATA (Nominal)'!$B$235:$BX$235,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":0}]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E95:X95))","v":72254.130965919438},{"$f":"E93*Misc_Fees","v":79862.459677918567},76995.041952636544,74605.213789276328,71925.949265799863,69339.580234237888,67167.485358323029,67812.446841193843,68427.378624487392,69036.546181975049,69639.398260737915,70235.362142613885,70823.84296653459,71404.223031430389,71975.861079186201,72538.091557096064,73090.223859271224,73631.541546428838,74161.301543473106,74678.733314279278,75183.038013053898]
[null,null,"Total Fixed Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E96:X96))","v":11533343.910563108},{"$f":"SUM(E93:E95)","v":17074470.40787299},16137477.408918092,15222641.504971094,14433214.352907527,13697926.230467651,13015407.06018883,12508621.342393866,12038920.37940043,11569015.935716696,11098888.551778056,10628518.010283709,10157883.312274758,9686962.6525263023,9215733.3942353576,8744172.0429850519,2580129.5275318795,2599238.3723905273,2617939.2237316156,2636204.8811594904,2654007.1449299059]
[]
[null,null,"Variable Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E98:X98))","v":0},{"$f":"E90*INDEX('DATA (Nominal)'!$B$98:$BX$98,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F90*INDEX('DATA (Nominal)'!$B$98:$BX$98,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G90*INDEX('DATA (Nominal)'!$B$98:$BX$98,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H90*INDEX('DATA (Nominal)'!$B$98:$BX$98,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I90*INDEX('DATA (Nominal)'!$B$98:$BX$98,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J90*INDEX('DATA (Nominal)'!$B$98:$BX$98,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K90*INDEX('DATA (Nominal)'!$B$98:$BX$98,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L90*INDEX('DATA (Nominal)'!$B$98:$BX$98,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M90*INDEX('DATA (Nominal)'!$B$98:$BX$98,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N90*INDEX('DATA (Nominal)'!$B$98:$BX$98,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O90*INDEX('DATA (Nominal)'!$B$98:$BX$98,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P90*INDEX('DATA (Nominal)'!$B$98:$BX$98,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q90*INDEX('DATA (Nominal)'!$B$98:$BX$98,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R90*INDEX('DATA (Nominal)'!$B$98:$BX$98,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S90*INDEX('DATA (Nominal)'!$B$98:$BX$98,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T90*INDEX('DATA (Nominal)'!$B$98:$BX$98,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U90*INDEX('DATA (Nominal)'!$B$98:$BX$98,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V90*INDEX('DATA (Nominal)'!$B$98:$BX$98,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W90*INDEX('DATA (Nominal)'!$B$98:$BX$98,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X90*INDEX('DATA (Nominal)'!$B$98:$BX$98,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"Energy Purchase",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E99:X99))","v":6341716.1735578878},{"$f":"(E90+E91)*INDEX('DATA (Nominal)'!$B$158:$BX$158,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":6505949.8583999993},{"$f":"(F90+F91)*INDEX('DATA (Nominal)'!$B$158:$BX$158,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":6153095.3940000003},{"$f":"(G90+G91)*INDEX('DATA (Nominal)'!$B$158:$BX$158,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":5992812.0095999995},{"$f":"(H90+H91)*INDEX('DATA (Nominal)'!$B$158:$BX$158,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":6106914.9515999993},{"$f":"(I90+I91)*INDEX('DATA (Nominal)'!$B$158:$BX$158,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":6362561.7983999997},{"$f":"(J90+J91)*INDEX('DATA (Nominal)'!$B$158:$BX$158,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":6436790.7096000006},{"$f":"(K90+K91)*INDEX('DATA (Nominal)'!$B$158:$BX$158,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":6335808.2328000003},{"$f":"(L90+L91)*INDEX('DATA (Nominal)'!$B$158:$BX$158,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":6180879.2231999999},{"$f":"(M90+M91)*INDEX('DATA (Nominal)'!$B$158:$BX$158,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":6324744.966},{"$f":"(N90+N91)*INDEX('DATA (Nominal)'!$B$158:$BX$158,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":6145534.0247999998},{"$f":"(O90+O91)*INDEX('DATA (Nominal)'!$B$158:$BX$158,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":6075679.1568},{"$f":"(P90+P91)*INDEX('DATA (Nominal)'!$B$158:$BX$158,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":6406758.2759999996},{"$f":"(Q90+Q91)*INDEX('DATA (Nominal)'!$B$158:$BX$158,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":6358733.6784000006},{"$f":"(R90+R91)*INDEX('DATA (Nominal)'!$B$158:$BX$158,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":6351961.2348000007},{"$f":"(S90+S91)*INDEX('DATA (Nominal)'!$B$158:$BX$158,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":6423087.7043999992},{"$f":"(T90+T91)*INDEX('DATA (Nominal)'!$B$158:$BX$158,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":6462866.8644000003},{"$f":"(U90+U91)*INDEX('DATA (Nominal)'!$B$158:$BX$158,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":6548035.8768000007},{"$f":"(V90+V91)*INDEX('DATA (Nominal)'!$B$158:$BX$158,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":6682657.5420000004},{"$f":"(W90+W91)*INDEX('DATA (Nominal)'!$B$158:$BX$158,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":6792747.6156000001},{"$f":"(X90+X91)*INDEX('DATA (Nominal)'!$B$158:$BX$158,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7517287.5659999996}]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E100:X100))","v":184886.39332390661},{"$f":"SUM(E98:E99)*Misc_Fees","v":189674.46217179357},179387.343116676,174714.44132787839,178040.99849894637,185494.12667055358,187658.1963476784,184714.15321905119,180197.35287317279,184391.61473876401,179166.89895901919,177130.35013734721,186782.63077850398,185382.5216600736,185185.0778393592,187258.69893407758,188418.42056471761,190901.43795222722,194826.19797946801,198035.76398520239,219159.00169916399]
[null,null,"Total Variable Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E101:X101))","v":6526602.5668817945},{"$f":"SUM(E98:E100)","v":6695624.3205717932},{"$f":"SUM(F98:F100)","v":6332482.7371166768},{"$f":"SUM(G98:G100)","v":6167526.4509278778},{"$f":"SUM(H98:H100)","v":6284955.9500989458},{"$f":"SUM(I98:I100)","v":6548055.9250705531},{"$f":"SUM(J98:J100)","v":6624448.9059476787},{"$f":"SUM(K98:K100)","v":6520522.3860190511},{"$f":"SUM(L98:L100)","v":6361076.5760731725},{"$f":"SUM(M98:M100)","v":6509136.5807387643},{"$f":"SUM(N98:N100)","v":6324700.923759019},{"$f":"SUM(O98:O100)","v":6252809.5069373474},{"$f":"SUM(P98:P100)","v":6593540.9067785032},{"$f":"SUM(Q98:Q100)","v":6544116.2000600742},{"$f":"SUM(R98:R100)","v":6537146.3126393603},{"$f":"SUM(S98:S100)","v":6610346.4033340765},{"$f":"SUM(T98:T100)","v":6651285.2849647179},{"$f":"SUM(U98:U100)","v":6738937.3147522276},{"$f":"SUM(V98:V100)","v":6877483.7399794683},{"$f":"SUM(W98:W100)","v":6990783.3795852028},{"$f":"SUM(X98:X100)","v":7736446.5676991632}]
[]
[null,null,"Total Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E103:X103))","v":18059946.47744491},{"$f":"E96+E101","v":23770094.728444785},{"$f":"F96+F101","v":22469960.14603477},21390167.95589897,20718170.303006474,{"$f":"I96+I101","v":20245982.155538205},{"$f":"J96+J101","v":19639855.966136508},19029143.728412919,18399996.955473602,18078152.51645546,17423589.475537077,16881327.517221056,16751424.219053261,16231078.852586377,15752879.706874717,15354518.446319129,9231414.8124965969,9338175.6871427558,9495422.9637110829,9626988.2607446928,10390453.712629069]
[null,null,"Fixed $/kW",{"$f":"D96/'Resource Options'!$E$28/1000","v":461.33375642252429}]
[null,null,"Fixed $/kWh",{"$f":"D96/'Resource Options'!$D$28/1000","v":28.833359776407768}]
[null,null,"Variable $/MWh",{"$f":"D101/E90","v":44.702757307409549}]
[null,null,"All per $/MWh",{"$f":"D103/(E90-E91)","v":143.8351901676084}]
[]
[]
[null,null,"4 hr Vanadium Flow Battery"]
[null,null,"MWh",null,{"$f":"'Resource Options'!$D$29*365","v":36500},{"$f":"E111","v":36500},{"$f":"F111","v":36500},36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500]
[null,null,"Storage Losses (MWh)",null,{"$f":"E111*(1-INDEX('DATA (Nominal)'!$B$222:$BX$222,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":10950.000000000002},{"$f":"E112","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]
[]
[null,null,"Fixed O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E114:X114))","v":2006812.9220365959},{"$f":"INDEX('DATA (Nominal)'!$B$173:$BX$173,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$29*1000","v":1694716.0379157246},{"$f":"INDEX('DATA (Nominal)'!$B$173:$BX$173,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$29*1000","v":1732564.6960958422},{"$f":"INDEX('DATA (Nominal)'!$B$173:$BX$173,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$29*1000","v":1771258.6409753163},{"$f":"INDEX('DATA (Nominal)'!$B$173:$BX$173,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$29*1000","v":1810226.3310767733},{"$f":"INDEX('DATA (Nominal)'!$B$173:$BX$173,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$29*1000","v":1850051.3103604626},{"$f":"INDEX('DATA (Nominal)'!$B$173:$BX$173,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$29*1000","v":1890752.4391883926},{"$f":"INDEX('DATA (Nominal)'!$B$173:$BX$173,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$29*1000","v":1932348.9928505367},{"$f":"INDEX('DATA (Nominal)'!$B$173:$BX$173,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$29*1000","v":1974860.6706932487},{"$f":"INDEX('DATA (Nominal)'!$B$173:$BX$173,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$29*1000","v":2018307.6054485003},{"$f":"INDEX('DATA (Nominal)'!$B$173:$BX$173,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$29*1000","v":2062710.3727683674},{"$f":"INDEX('DATA (Nominal)'!$B$173:$BX$173,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$29*1000","v":2108090.0009692712},{"$f":"INDEX('DATA (Nominal)'!$B$173:$BX$173,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$29*1000","v":2154467.9809905956},{"$f":"INDEX('DATA (Nominal)'!$B$173:$BX$173,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$29*1000","v":2201866.2765723886},{"$f":"INDEX('DATA (Nominal)'!$B$173:$BX$173,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$29*1000","v":2250307.3346569813},{"$f":"INDEX('DATA (Nominal)'!$B$173:$BX$173,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$29*1000","v":2299814.0960194347},{"$f":"INDEX('DATA (Nominal)'!$B$173:$BX$173,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$29*1000","v":2350410.0061318623},{"$f":"INDEX('DATA (Nominal)'!$B$173:$BX$173,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$29*1000","v":2402119.0262667635},{"$f":"INDEX('DATA (Nominal)'!$B$173:$BX$173,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$29*1000","v":2454965.6448446321},{"$f":"INDEX('DATA (Nominal)'!$B$173:$BX$173,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$29*1000","v":2508974.8890312137},{"$f":"INDEX('DATA (Nominal)'!$B$173:$BX$173,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$29*1000","v":2564172.3365899008}]
[null,null,"Capital Recovery & Taxes",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E115:X115))","v":2717087.9252930037},{"$f":"INDEX('DATA (Nominal)'!$B$50:$BX$50,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AG$29*(1+AFUDC!$C$29)*1000000*'Resource Options'!$E$29/1000*(1-INDEX('DATA (Nominal)'!$B$236:$BX$236,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":3807742.2714206791},{"$f":"INDEX('DATA (Nominal)'!$B$50:$BX$50,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AH$29*(1+AFUDC!$C$29)*1000000*'Resource Options'!$E$29/1000*(1-INDEX('DATA (Nominal)'!$B$236:$BX$236,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":3596196.0611976432},{"$f":"INDEX('DATA (Nominal)'!$B$50:$BX$50,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AI$29*(1+AFUDC!$C$29)*1000000*'Resource Options'!$E$29/1000*(1-INDEX('DATA (Nominal)'!$B$236:$BX$236,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":3386221.9068260668},{"$f":"INDEX('DATA (Nominal)'!$B$50:$BX$50,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AJ$29*(1+AFUDC!$C$29)*1000000*'Resource Options'!$E$29/1000*(1-INDEX('DATA (Nominal)'!$B$236:$BX$236,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":3216492.3822518946},{"$f":"INDEX('DATA (Nominal)'!$B$50:$BX$50,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AK$29*(1+AFUDC!$C$29)*1000000*'Resource Options'!$E$29/1000*(1-INDEX('DATA (Nominal)'!$B$236:$BX$236,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":3061854.5938517493},{"$f":"INDEX('DATA (Nominal)'!$B$50:$BX$50,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AL$29*(1+AFUDC!$C$29)*1000000*'Resource Options'!$E$29/1000*(1-INDEX('DATA (Nominal)'!$B$236:$BX$236,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":2918535.6075821226},{"$f":"INDEX('DATA (Nominal)'!$B$50:$BX$50,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AM$29*(1+AFUDC!$C$29)*1000000*'Resource Options'!$E$29/1000*(1-INDEX('DATA (Nominal)'!$B$236:$BX$236,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":2797854.225573536},{"$f":"INDEX('DATA (Nominal)'!$B$50:$BX$50,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AN$29*(1+AFUDC!$C$29)*1000000*'Resource Options'!$E$29/1000*(1-INDEX('DATA (Nominal)'!$B$236:$BX$236,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":2688491.6456954698},{"$f":"INDEX('DATA (Nominal)'!$B$50:$BX$50,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AO$29*(1+AFUDC!$C$29)*1000000*'Resource Options'!$E$29/1000*(1-INDEX('DATA (Nominal)'!$B$236:$BX$236,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":2579129.0658174031},{"$f":"INDEX('DATA (Nominal)'!$B$50:$BX$50,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AP$29*(1+AFUDC!$C$29)*1000000*'Resource Options'!$E$29/1000*(1-INDEX('DATA (Nominal)'!$B$236:$BX$236,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":2469766.4859393365},{"$f":"INDEX('DATA (Nominal)'!$B$50:$BX$50,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AQ$29*(1+AFUDC!$C$29)*1000000*'Resource Options'!$E$29/1000*(1-INDEX('DATA (Nominal)'!$B$236:$BX$236,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":2360403.9060612693},{"$f":"INDEX('DATA (Nominal)'!$B$50:$BX$50,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AR$29*(1+AFUDC!$C$29)*1000000*'Resource Options'!$E$29/1000*(1-INDEX('DATA (Nominal)'!$B$236:$BX$236,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":2251041.3261832022},{"$f":"INDEX('DATA (Nominal)'!$B$50:$BX$50,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AS$29*(1+AFUDC!$C$29)*1000000*'Resource Options'!$E$29/1000*(1-INDEX('DATA (Nominal)'!$B$236:$BX$236,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":2141678.7463051355},{"$f":"INDEX('DATA (Nominal)'!$B$50:$BX$50,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AT$29*(1+AFUDC!$C$29)*1000000*'Resource Options'!$E$29/1000*(1-INDEX('DATA (Nominal)'!$B$236:$BX$236,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":2032316.1664270693},{"$f":"INDEX('DATA (Nominal)'!$B$50:$BX$50,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AU$29*(1+AFUDC!$C$29)*1000000*'Resource Options'!$E$29/1000*(1-INDEX('DATA (Nominal)'!$B$236:$BX$236,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":1922953.5865490013},{"$f":"INDEX('DATA (Nominal)'!$B$50:$BX$50,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AV$29*(1+AFUDC!$C$29)*1000000*'Resource Options'!$E$29/1000*(1-INDEX('DATA (Nominal)'!$B$236:$BX$236,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":1813591.0066709351},{"$f":"INDEX('DATA (Nominal)'!$B$50:$BX$50,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AW$29*(1+AFUDC!$C$29)*1000000*'Resource Options'!$E$29/1000*(1-INDEX('DATA (Nominal)'!$B$236:$BX$236,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":1704228.4267928679},{"$f":"INDEX('DATA (Nominal)'!$B$50:$BX$50,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AX$29*(1+AFUDC!$C$29)*1000000*'Resource Options'!$E$29/1000*(1-INDEX('DATA (Nominal)'!$B$236:$BX$236,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":1594865.846914801},{"$f":"INDEX('DATA (Nominal)'!$B$50:$BX$50,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AY$29*(1+AFUDC!$C$29)*1000000*'Resource Options'!$E$29/1000*(1-INDEX('DATA (Nominal)'!$B$236:$BX$236,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":1485503.2670367346},{"$f":"INDEX('DATA (Nominal)'!$B$50:$BX$50,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AZ$29*(1+AFUDC!$C$29)*1000000*'Resource Options'!$E$29/1000*(1-INDEX('DATA (Nominal)'!$B$236:$BX$236,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":1376140.6871586677}]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E116:X116))","v":58506.623929054884},{"$f":"E114*Misc_Fees","v":49407.751369395031},50511.191149978178,51639.27441899437,52775.338456212252,53936.395902248929,55122.996612098395,56335.702537564546,57575.087993390975,58841.739929245574,60136.258207688981,61459.255888258129,62811.359517799821,64193.209427191417,65605.460034589632,67048.7801553506,68523.853318768306,70031.378091781226,71572.068409800399,73146.653914816008,74755.880300941964]
[null,null,"Total Fixed Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E117:X117))","v":4782407.4712586552},{"$f":"SUM(E114:E116)","v":5551866.0607057987},5379271.9484434631,5209119.8222203776,5079494.0517848805,4965842.3001144612,4864411.043382613,4786538.920961637,4720927.4043821096,4656278.4111951496,4592613.1169153927,4529953.1629187986,4468320.6666915976,4407738.2323047156,4348228.9611186394,4289816.4627237869,4232524.8661215659,4176378.8311514128,4121403.5601692339,4067624.8099827645,4015068.9040495101]
[]
[null,null,"Variable Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E119:X119))","v":0},{"$f":"E111*INDEX('DATA (Nominal)'!$B$99:$BX$99,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F111*INDEX('DATA (Nominal)'!$B$99:$BX$99,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G111*INDEX('DATA (Nominal)'!$B$99:$BX$99,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H111*INDEX('DATA (Nominal)'!$B$99:$BX$99,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I111*INDEX('DATA (Nominal)'!$B$99:$BX$99,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J111*INDEX('DATA (Nominal)'!$B$99:$BX$99,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K111*INDEX('DATA (Nominal)'!$B$99:$BX$99,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L111*INDEX('DATA (Nominal)'!$B$99:$BX$99,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M111*INDEX('DATA (Nominal)'!$B$99:$BX$99,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N111*INDEX('DATA (Nominal)'!$B$99:$BX$99,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O111*INDEX('DATA (Nominal)'!$B$99:$BX$99,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P111*INDEX('DATA (Nominal)'!$B$99:$BX$99,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q111*INDEX('DATA (Nominal)'!$B$99:$BX$99,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R111*INDEX('DATA (Nominal)'!$B$99:$BX$99,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S111*INDEX('DATA (Nominal)'!$B$99:$BX$99,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T111*INDEX('DATA (Nominal)'!$B$99:$BX$99,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U111*INDEX('DATA (Nominal)'!$B$99:$BX$99,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V111*INDEX('DATA (Nominal)'!$B$99:$BX$99,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W111*INDEX('DATA (Nominal)'!$B$99:$BX$99,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X111*INDEX('DATA (Nominal)'!$B$99:$BX$99,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"Energy Purchase",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E120:X120))","v":1807945.4003564152},{"$f":"(E111+E112)*INDEX('DATA (Nominal)'!$B$159:$BX$159,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1854766.4069999999},{"$f":"(F111+F112)*INDEX('DATA (Nominal)'!$B$159:$BX$159,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1754171.9325000001},{"$f":"(G111+G112)*INDEX('DATA (Nominal)'!$B$159:$BX$159,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1708477.108},{"$f":"(H111+H112)*INDEX('DATA (Nominal)'!$B$159:$BX$159,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1741006.4554999999},{"$f":"(I111+I112)*INDEX('DATA (Nominal)'!$B$159:$BX$159,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1813888.2319999998},{"$f":"(J111+J112)*INDEX('DATA (Nominal)'!$B$159:$BX$159,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1835049.9830000002},{"$f":"(K111+K112)*INDEX('DATA (Nominal)'!$B$159:$BX$159,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1806261.1189999999},{"$f":"(L111+L112)*INDEX('DATA (Nominal)'!$B$159:$BX$159,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1762092.7609999999},{"$f":"(M111+M112)*INDEX('DATA (Nominal)'!$B$159:$BX$159,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1803107.1174999999},{"$f":"(N111+N112)*INDEX('DATA (Nominal)'!$B$159:$BX$159,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1752016.2790000001},{"$f":"(O111+O112)*INDEX('DATA (Nominal)'!$B$159:$BX$159,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1732101.514},{"$f":"(P111+P112)*INDEX('DATA (Nominal)'!$B$159:$BX$159,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1826488.105},{"$f":"(Q111+Q112)*INDEX('DATA (Nominal)'!$B$159:$BX$159,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1812796.882},{"$f":"(R111+R112)*INDEX('DATA (Nominal)'!$B$159:$BX$159,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1810866.1415000001},{"$f":"(S111+S112)*INDEX('DATA (Nominal)'!$B$159:$BX$159,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1831143.4245},{"$f":"(T111+T112)*INDEX('DATA (Nominal)'!$B$159:$BX$159,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1842483.9745},{"$f":"(U111+U112)*INDEX('DATA (Nominal)'!$B$159:$BX$159,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1866764.6140000001},{"$f":"(V111+V112)*INDEX('DATA (Nominal)'!$B$159:$BX$159,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1905143.5975000001},{"$f":"(W111+W112)*INDEX('DATA (Nominal)'!$B$159:$BX$159,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1936528.9255000001},{"$f":"(X111+X112)*INDEX('DATA (Nominal)'!$B$159:$BX$159,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2143086.3674999997}]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E121:X121))","v":52708.840201990926},{"$f":"SUM(E119:E120)*Misc_Fees","v":54073.859829677996},51141.128520105005,49808.941606631997,50757.302203646999,52882.097515727997,53499.047204382005,52659.736663325995,51372.052354193998,52567.784903594998,51078.282597966005,50497.687539155995,53249.434213169996,52850.280297828001,52793.991489291002,53385.155397873001,53715.777792572997,54423.655556555997,55542.556441515,56457.564294027005,62479.539958094989]
[null,null,"Total Variable Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E122:X122))","v":1860654.2405584061},{"$f":"SUM(E119:E121)","v":1908840.2668296779},{"$f":"SUM(F119:F121)","v":1805313.0610201051},{"$f":"SUM(G119:G121)","v":1758286.049606632},{"$f":"SUM(H119:H121)","v":1791763.757703647},{"$f":"SUM(I119:I121)","v":1866770.3295157279},{"$f":"SUM(J119:J121)","v":1888549.0302043823},{"$f":"SUM(K119:K121)","v":1858920.8556633259},{"$f":"SUM(L119:L121)","v":1813464.8133541939},{"$f":"SUM(M119:M121)","v":1855674.9024035949},{"$f":"SUM(N119:N121)","v":1803094.5615979661},{"$f":"SUM(O119:O121)","v":1782599.201539156},{"$f":"SUM(P119:P121)","v":1879737.5392131701},{"$f":"SUM(Q119:Q121)","v":1865647.1622978279},{"$f":"SUM(R119:R121)","v":1863660.1329892911},{"$f":"SUM(S119:S121)","v":1884528.5798978729},{"$f":"SUM(T119:T121)","v":1896199.752292573},{"$f":"SUM(U119:U121)","v":1921188.2695565561},{"$f":"SUM(V119:V121)","v":1960686.1539415151},{"$f":"SUM(W119:W121)","v":1992986.4897940271},{"$f":"SUM(X119:X121)","v":2205565.9074580949}]
[]
[null,null,"Total Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E124:X124))","v":6643061.7118170597},{"$f":"E117+E122","v":7460706.3275354765},{"$f":"F117+F122","v":7184585.0094635682},6967405.8718270101,6871257.8094885275,{"$f":"I117+I122","v":6832612.6296301894},{"$f":"J117+J122","v":6752960.0735869948},6645459.7766249627,6534392.2177363038,6511953.3135987446,6395707.6785133593,6312552.3644579547,6348058.2059047678,6273385.3946025437,6211889.0941079305,6174345.04262166,6128724.6184141394,6097567.1007079687,6082089.7141107488,6060611.2997767916,6220634.811507605]
[null,null,"Fixed $/kW",{"$f":"D117/'Resource Options'!$E$29/1000","v":191.2962988503462}]
[null,null,"Fixed $/kWh",{"$f":"D117/'Resource Options'!$D$29/1000","v":47.824074712586551}]
[null,null,"Variable $/MWh",{"$f":"D122/E111","v":50.976828508449479}]
[null,null,"All per $/MWh",{"$f":"D124/(E111-E112)","v":260.00241533530567}]
[]
[]
[null,null,"4 hr Zinc Bromide Flow Battery"]
[null,null,"MWh",null,{"$f":"'Resource Options'!$D$30*365","v":36500},{"$f":"E132","v":36500},{"$f":"F132","v":36500},36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500]
[null,null,"Storage Losses (MWh)",null,{"$f":"E132*(1-INDEX('DATA (Nominal)'!$B$223:$BX$223,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":12044.999999999998},{"$f":"E133","v":12044.999999999998},12044.999999999998,12044.999999999998,12044.999999999998,12044.999999999998,12044.999999999998,12044.999999999998,12044.999999999998,12044.999999999998,12044.999999999998,12044.999999999998,12044.999999999998,12044.999999999998,12044.999999999998,12044.999999999998,12044.999999999998,12044.999999999998,12044.999999999998,12044.999999999998]
[]
[null,null,"Fixed O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E135:X135))","v":2257676.8273120048},{"$f":"INDEX('DATA (Nominal)'!$B$174:$BX$174,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$30*1000","v":1906565.9213482842},{"$f":"INDEX('DATA (Nominal)'!$B$174:$BX$174,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$30*1000","v":1949145.8935917295},{"$f":"INDEX('DATA (Nominal)'!$B$174:$BX$174,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$30*1000","v":1992676.8185486111},{"$f":"INDEX('DATA (Nominal)'!$B$174:$BX$174,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$30*1000","v":2036515.7085566807},{"$f":"INDEX('DATA (Nominal)'!$B$174:$BX$174,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$30*1000","v":2081319.0541449275},{"$f":"INDEX('DATA (Nominal)'!$B$174:$BX$174,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$30*1000","v":2127108.073336116},{"$f":"INDEX('DATA (Nominal)'!$B$174:$BX$174,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$30*1000","v":2173904.4509495106},{"$f":"INDEX('DATA (Nominal)'!$B$174:$BX$174,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$30*1000","v":2221730.3488704003},{"$f":"INDEX('DATA (Nominal)'!$B$174:$BX$174,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$30*1000","v":2270608.4165455485},{"$f":"INDEX('DATA (Nominal)'!$B$174:$BX$174,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$30*1000","v":2320561.8017095509},{"$f":"INDEX('DATA (Nominal)'!$B$174:$BX$174,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$30*1000","v":2371614.161347161},{"$f":"INDEX('DATA (Nominal)'!$B$174:$BX$174,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$30*1000","v":2423789.6728967987},{"$f":"INDEX('DATA (Nominal)'!$B$174:$BX$174,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$30*1000","v":2477113.0457005277},{"$f":"INDEX('DATA (Nominal)'!$B$174:$BX$174,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$30*1000","v":2531609.5327059398},{"$f":"INDEX('DATA (Nominal)'!$B$174:$BX$174,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$30*1000","v":2587304.9424254703},{"$f":"INDEX('DATA (Nominal)'!$B$174:$BX$174,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$30*1000","v":2644225.6511588306},{"$f":"INDEX('DATA (Nominal)'!$B$174:$BX$174,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$30*1000","v":2702398.6154843252},{"$f":"INDEX('DATA (Nominal)'!$B$174:$BX$174,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$30*1000","v":2761851.3850249802},{"$f":"INDEX('DATA (Nominal)'!$B$174:$BX$174,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$30*1000","v":2822612.11549553},{"$f":"INDEX('DATA (Nominal)'!$B$174:$BX$174,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$30*1000","v":2884709.5820364309}]
[null,null,"Capital Recovery & Taxes",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E136:X136))","v":2854141.2890715189},{"$f":"INDEX('DATA (Nominal)'!$B$51:$BX$51,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AG$30*(1+AFUDC!$C$30)*1000000*'Resource Options'!$E$30/1000*(1-INDEX('DATA (Nominal)'!$B$237:$BX$237,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":3999809.6247962858},{"$f":"INDEX('DATA (Nominal)'!$B$51:$BX$51,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AH$30*(1+AFUDC!$C$30)*1000000*'Resource Options'!$E$30/1000*(1-INDEX('DATA (Nominal)'!$B$237:$BX$237,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":3777592.7552118907},{"$f":"INDEX('DATA (Nominal)'!$B$51:$BX$51,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AI$30*(1+AFUDC!$C$30)*1000000*'Resource Options'!$E$30/1000*(1-INDEX('DATA (Nominal)'!$B$237:$BX$237,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":3557027.237971528},{"$f":"INDEX('DATA (Nominal)'!$B$51:$BX$51,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AJ$30*(1+AFUDC!$C$30)*1000000*'Resource Options'!$E$30/1000*(1-INDEX('DATA (Nominal)'!$B$237:$BX$237,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":3378736.3407384618},{"$f":"INDEX('DATA (Nominal)'!$B$51:$BX$51,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AK$30*(1+AFUDC!$C$30)*1000000*'Resource Options'!$E$30/1000*(1-INDEX('DATA (Nominal)'!$B$237:$BX$237,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":3216298.42600813},{"$f":"INDEX('DATA (Nominal)'!$B$51:$BX$51,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AL$30*(1+AFUDC!$C$30)*1000000*'Resource Options'!$E$30/1000*(1-INDEX('DATA (Nominal)'!$B$237:$BX$237,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":3065750.2481548479},{"$f":"INDEX('DATA (Nominal)'!$B$51:$BX$51,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AM$30*(1+AFUDC!$C$30)*1000000*'Resource Options'!$E$30/1000*(1-INDEX('DATA (Nominal)'!$B$237:$BX$237,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":2938981.5440556696},{"$f":"INDEX('DATA (Nominal)'!$B$51:$BX$51,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AN$30*(1+AFUDC!$C$30)*1000000*'Resource Options'!$E$30/1000*(1-INDEX('DATA (Nominal)'!$B$237:$BX$237,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":2824102.576833542},{"$f":"INDEX('DATA (Nominal)'!$B$51:$BX$51,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AO$30*(1+AFUDC!$C$30)*1000000*'Resource Options'!$E$30/1000*(1-INDEX('DATA (Nominal)'!$B$237:$BX$237,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":2709223.6096114153},{"$f":"INDEX('DATA (Nominal)'!$B$51:$BX$51,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AP$30*(1+AFUDC!$C$30)*1000000*'Resource Options'!$E$30/1000*(1-INDEX('DATA (Nominal)'!$B$237:$BX$237,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":2594344.6423892886},{"$f":"INDEX('DATA (Nominal)'!$B$51:$BX$51,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AQ$30*(1+AFUDC!$C$30)*1000000*'Resource Options'!$E$30/1000*(1-INDEX('DATA (Nominal)'!$B$237:$BX$237,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":2479465.6751671615},{"$f":"INDEX('DATA (Nominal)'!$B$51:$BX$51,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AR$30*(1+AFUDC!$C$30)*1000000*'Resource Options'!$E$30/1000*(1-INDEX('DATA (Nominal)'!$B$237:$BX$237,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":2364586.7079450339},{"$f":"INDEX('DATA (Nominal)'!$B$51:$BX$51,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AS$30*(1+AFUDC!$C$30)*1000000*'Resource Options'!$E$30/1000*(1-INDEX('DATA (Nominal)'!$B$237:$BX$237,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":2249707.7407229063},{"$f":"INDEX('DATA (Nominal)'!$B$51:$BX$51,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AT$30*(1+AFUDC!$C$30)*1000000*'Resource Options'!$E$30/1000*(1-INDEX('DATA (Nominal)'!$B$237:$BX$237,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":2134828.7735007792},{"$f":"INDEX('DATA (Nominal)'!$B$51:$BX$51,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AU$30*(1+AFUDC!$C$30)*1000000*'Resource Options'!$E$30/1000*(1-INDEX('DATA (Nominal)'!$B$237:$BX$237,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":2019949.8062786516},{"$f":"INDEX('DATA (Nominal)'!$B$51:$BX$51,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AV$30*(1+AFUDC!$C$30)*1000000*'Resource Options'!$E$30/1000*(1-INDEX('DATA (Nominal)'!$B$237:$BX$237,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":1905070.8390565251},{"$f":"INDEX('DATA (Nominal)'!$B$51:$BX$51,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AW$30*(1+AFUDC!$C$30)*1000000*'Resource Options'!$E$30/1000*(1-INDEX('DATA (Nominal)'!$B$237:$BX$237,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":1790191.8718343978},{"$f":"INDEX('DATA (Nominal)'!$B$51:$BX$51,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AX$30*(1+AFUDC!$C$30)*1000000*'Resource Options'!$E$30/1000*(1-INDEX('DATA (Nominal)'!$B$237:$BX$237,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":1675312.9046122702},{"$f":"INDEX('DATA (Nominal)'!$B$51:$BX$51,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AY$30*(1+AFUDC!$C$30)*1000000*'Resource Options'!$E$30/1000*(1-INDEX('DATA (Nominal)'!$B$237:$BX$237,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":1560433.9373901435},{"$f":"INDEX('DATA (Nominal)'!$B$51:$BX$51,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AZ$30*(1+AFUDC!$C$30)*1000000*'Resource Options'!$E$30/1000*(1-INDEX('DATA (Nominal)'!$B$237:$BX$237,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":1445554.9701680164}]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E137:X137))","v":65820.310223454188},{"$f":"E135*Misc_Fees","v":55584.022870987879},56825.399381773277,58094.499967966207,59372.57896726147,60678.775704541215,62013.708770041128,63378.01036298203,64772.326590967648,66197.317775968913,67653.658767040251,69142.039259915138,70663.164123633265,72217.753734353188,73806.544316508967,75430.288291472156,77089.754633884542,78785.729235830018,80519.015279018276,82290.433615156682,84100.823154690108]
[null,null,"Total Fixed Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E138:X138))","v":5177638.4266069783},{"$f":"SUM(E135:E137)","v":5961959.5690155579},5783564.0481853932,5607798.5564881051,5474624.6282624034,5358296.255857599,5254872.0302610053,5176264.0053681619,5110605.2522949101,5046029.3439329322,4982560.1028658794,4920221.8757742373,4859039.5449654656,4799038.5401577866,4740244.8505232278,4682685.0369955944,4626386.2448492404,4571376.2165545523,4517683.3049162691,4465336.4865008304,4414365.3753591366]
[]
[null,null,"Variable Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E140:X140))","v":0},{"$f":"E132*INDEX('DATA (Nominal)'!$B$100:$BX$100,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F132*INDEX('DATA (Nominal)'!$B$100:$BX$100,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G132*INDEX('DATA (Nominal)'!$B$100:$BX$100,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H132*INDEX('DATA (Nominal)'!$B$100:$BX$100,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I132*INDEX('DATA (Nominal)'!$B$100:$BX$100,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J132*INDEX('DATA (Nominal)'!$B$100:$BX$100,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K132*INDEX('DATA (Nominal)'!$B$100:$BX$100,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L132*INDEX('DATA (Nominal)'!$B$100:$BX$100,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M132*INDEX('DATA (Nominal)'!$B$100:$BX$100,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N132*INDEX('DATA (Nominal)'!$B$100:$BX$100,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O132*INDEX('DATA (Nominal)'!$B$100:$BX$100,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P132*INDEX('DATA (Nominal)'!$B$100:$BX$100,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q132*INDEX('DATA (Nominal)'!$B$100:$BX$100,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R132*INDEX('DATA (Nominal)'!$B$100:$BX$100,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S132*INDEX('DATA (Nominal)'!$B$100:$BX$100,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T132*INDEX('DATA (Nominal)'!$B$100:$BX$100,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U132*INDEX('DATA (Nominal)'!$B$100:$BX$100,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V132*INDEX('DATA (Nominal)'!$B$100:$BX$100,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W132*INDEX('DATA (Nominal)'!$B$100:$BX$100,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X132*INDEX('DATA (Nominal)'!$B$100:$BX$100,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"Energy Purchase",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E141:X141))","v":1849667.2172877174},{"$f":"(E132+E133)*INDEX('DATA (Nominal)'!$B$160:$BX$160,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1897568.7086999998},{"$f":"(F132+F133)*INDEX('DATA (Nominal)'!$B$160:$BX$160,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1794652.8232500001},{"$f":"(G132+G133)*INDEX('DATA (Nominal)'!$B$160:$BX$160,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1747903.5027999999},{"$f":"(H132+H133)*INDEX('DATA (Nominal)'!$B$160:$BX$160,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1781183.52755},{"$f":"(I132+I133)*INDEX('DATA (Nominal)'!$B$160:$BX$160,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1855747.1911999998},{"$f":"(J132+J133)*INDEX('DATA (Nominal)'!$B$160:$BX$160,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1877397.2903000002},{"$f":"(K132+K133)*INDEX('DATA (Nominal)'!$B$160:$BX$160,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1847944.0678999999},{"$f":"(L132+L133)*INDEX('DATA (Nominal)'!$B$160:$BX$160,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1802756.4400999998},{"$f":"(M132+M133)*INDEX('DATA (Nominal)'!$B$160:$BX$160,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1844717.2817499998},{"$f":"(N132+N133)*INDEX('DATA (Nominal)'!$B$160:$BX$160,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1792447.4239000001},{"$f":"(O132+O133)*INDEX('DATA (Nominal)'!$B$160:$BX$160,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1772073.0874000001},{"$f":"(P132+P133)*INDEX('DATA (Nominal)'!$B$160:$BX$160,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1868637.8304999999},{"$f":"(Q132+Q133)*INDEX('DATA (Nominal)'!$B$160:$BX$160,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1854630.6562000001},{"$f":"(R132+R133)*INDEX('DATA (Nominal)'!$B$160:$BX$160,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1852655.3601500001},{"$f":"(S132+S133)*INDEX('DATA (Nominal)'!$B$160:$BX$160,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1873400.5804499998},{"$f":"(T132+T133)*INDEX('DATA (Nominal)'!$B$160:$BX$160,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1885002.8354500001},{"$f":"(U132+U133)*INDEX('DATA (Nominal)'!$B$160:$BX$160,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1909843.7974},{"$f":"(V132+V133)*INDEX('DATA (Nominal)'!$B$160:$BX$160,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1949108.4497500001},{"$f":"(W132+W133)*INDEX('DATA (Nominal)'!$B$160:$BX$160,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1981218.05455},{"$f":"(X132+X133)*INDEX('DATA (Nominal)'!$B$160:$BX$160,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2192542.2067499999}]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E142:X142))","v":53925.198052806103},{"$f":"SUM(E140:E141)*Misc_Fees","v":55321.718133439797},52321.308409030506,50958.378720631197,51928.624562192701,54102.45361224479,54733.640601406209,53874.961355556596,52557.561254675391,53780.887632139493,52257.012196380601,51663.018790059599,54478.267310396994,54069.902150854803,54012.314369813103,54617.120522439291,54955.372664709299,55679.5860693996,56824.307744011501,57760.431162350702,63921.375495589498]
[null,null,"Total Variable Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E143:X143))","v":1903592.4153405237},{"$f":"SUM(E140:E142)","v":1952890.4268334396},{"$f":"SUM(F140:F142)","v":1846974.1316590307},{"$f":"SUM(G140:G142)","v":1798861.881520631},{"$f":"SUM(H140:H142)","v":1833112.1521121927},{"$f":"SUM(I140:I142)","v":1909849.6448122445},{"$f":"SUM(J140:J142)","v":1932130.9309014063},{"$f":"SUM(K140:K142)","v":1901819.0292555564},{"$f":"SUM(L140:L142)","v":1855314.0013546753},{"$f":"SUM(M140:M142)","v":1898498.1693821393},{"$f":"SUM(N140:N142)","v":1844704.4360963807},{"$f":"SUM(O140:O142)","v":1823736.1061900596},{"$f":"SUM(P140:P142)","v":1923116.0978103969},{"$f":"SUM(Q140:Q142)","v":1908700.5583508548},{"$f":"SUM(R140:R142)","v":1906667.6745198132},{"$f":"SUM(S140:S142)","v":1928017.700972439},{"$f":"SUM(T140:T142)","v":1939958.2081147095},{"$f":"SUM(U140:U142)","v":1965523.3834693995},{"$f":"SUM(V140:V142)","v":2005932.7574940117},{"$f":"SUM(W140:W142)","v":2038978.4857123508},{"$f":"SUM(X140:X142)","v":2256463.5822455892}]
[]
[null,null,"Total Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E145:X145))","v":7081230.8419474997},{"$f":"E138+E143","v":7914849.9958489975},{"$f":"F138+F143","v":7630538.1798444241},7406660.4380087359,7307736.7803745959,{"$f":"I138+I143","v":7268145.900669843},{"$f":"J138+J143","v":7187002.9611624116},7078083.0346237179,6965919.2536495849,6944527.5133150714,6827264.5389622599,6743957.9819642967,6782155.6427758625,6707739.0985086411,6646912.5250430405,6610702.7379680332,6566344.4529639501,6536899.6000239514,6523616.062410281,6504314.9722131807,6670828.9576047258]
[null,null,"Fixed $/kW",{"$f":"D138/'Resource Options'!$E$30/1000","v":207.10553706427913}]
[null,null,"Fixed $/kWh",{"$f":"D138/'Resource Options'!$D$30/1000","v":51.776384266069783}]
[null,null,"Variable $/MWh",{"$f":"D143/E132","v":52.153216858644484}]
[null,null,"All per $/MWh",{"$f":"D145/(E132-E133)","v":289.56167826405641}]
[]
[]
[null,null,"100hr Iron Oxide"]
[null,null,"MWh",null,{"$f":"'Resource Options'!$D$31*365","v":36500},{"$f":"E153","v":36500},{"$f":"F153","v":36500},36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500]
[null,null,"Storage Losses (MWh)",null,{"$f":"E153*(1-INDEX('DATA (Nominal)'!$B$224:$BX$224,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":23177.5},{"$f":"E154","v":23177.5},23177.5,23177.5,23177.5,23177.5,23177.5,23177.5,23177.5,23177.5,23177.5,23177.5,23177.5,23177.5,23177.5,23177.5,23177.5,23177.5,23177.5,23177.5]
[]
[null,null,"Fixed O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E156:X156))","v":3835156.9861618788},{"$f":"INDEX('DATA (Nominal)'!$B$175:$BX$175,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$31*1000","v":3238718.4580100831},{"$f":"INDEX('DATA (Nominal)'!$B$175:$BX$175,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$31*1000","v":3311049.8369056415},{"$f":"INDEX('DATA (Nominal)'!$B$175:$BX$175,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$31*1000","v":3384996.6165965344},{"$f":"INDEX('DATA (Nominal)'!$B$175:$BX$175,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$31*1000","v":3459466.5421616575},{"$f":"INDEX('DATA (Nominal)'!$B$175:$BX$175,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$31*1000","v":3535574.8060892145},{"$f":"INDEX('DATA (Nominal)'!$B$175:$BX$175,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$31*1000","v":3613357.4518231777},{"$f":"INDEX('DATA (Nominal)'!$B$175:$BX$175,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$31*1000","v":3692851.3157632868},{"$f":"INDEX('DATA (Nominal)'!$B$175:$BX$175,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$31*1000","v":3774094.0447100787},{"$f":"INDEX('DATA (Nominal)'!$B$175:$BX$175,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$31*1000","v":3857124.113693702},{"$f":"INDEX('DATA (Nominal)'!$B$175:$BX$175,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$31*1000","v":3941980.8441949626},{"$f":"INDEX('DATA (Nominal)'!$B$175:$BX$175,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$31*1000","v":4028704.4227672517},{"$f":"INDEX('DATA (Nominal)'!$B$175:$BX$175,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$31*1000","v":4117335.9200681318},{"$f":"INDEX('DATA (Nominal)'!$B$175:$BX$175,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$31*1000","v":4207917.3103096299},{"$f":"INDEX('DATA (Nominal)'!$B$175:$BX$175,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$31*1000","v":4300491.491136441},{"$f":"INDEX('DATA (Nominal)'!$B$175:$BX$175,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$31*1000","v":4395102.3039414436},{"$f":"INDEX('DATA (Nominal)'!$B$175:$BX$175,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$31*1000","v":4491794.5546281561},{"$f":"INDEX('DATA (Nominal)'!$B$175:$BX$175,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$31*1000","v":4590614.0348299751},{"$f":"INDEX('DATA (Nominal)'!$B$175:$BX$175,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$31*1000","v":4691607.5435962342},{"$f":"INDEX('DATA (Nominal)'!$B$175:$BX$175,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$31*1000","v":4794822.9095553523},{"$f":"INDEX('DATA (Nominal)'!$B$175:$BX$175,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$31*1000","v":4900309.0135655692}]
[null,null,"Capital Recovery & Taxes",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E157:X157))","v":22554138.265566844},{"$f":"INDEX('DATA (Nominal)'!$B$52:$BX$52,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AG$31*(1+AFUDC!$C$31)*1000000*'Resource Options'!$E$31/1000*(1-INDEX('DATA (Nominal)'!$B$238:$BX$238,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":31607495.977519557},{"$f":"INDEX('DATA (Nominal)'!$B$52:$BX$52,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AH$31*(1+AFUDC!$C$31)*1000000*'Resource Options'!$E$31/1000*(1-INDEX('DATA (Nominal)'!$B$238:$BX$238,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":29851482.699291725},{"$f":"INDEX('DATA (Nominal)'!$B$52:$BX$52,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AI$31*(1+AFUDC!$C$31)*1000000*'Resource Options'!$E$31/1000*(1-INDEX('DATA (Nominal)'!$B$238:$BX$238,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":28108518.820277274},{"$f":"INDEX('DATA (Nominal)'!$B$52:$BX$52,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AJ$31*(1+AFUDC!$C$31)*1000000*'Resource Options'!$E$31/1000*(1-INDEX('DATA (Nominal)'!$B$238:$BX$238,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":26699619.561125778},{"$f":"INDEX('DATA (Nominal)'!$B$52:$BX$52,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AK$31*(1+AFUDC!$C$31)*1000000*'Resource Options'!$E$31/1000*(1-INDEX('DATA (Nominal)'!$B$238:$BX$238,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":25415994.534422882},{"$f":"INDEX('DATA (Nominal)'!$B$52:$BX$52,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AL$31*(1+AFUDC!$C$31)*1000000*'Resource Options'!$E$31/1000*(1-INDEX('DATA (Nominal)'!$B$238:$BX$238,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":24226325.182056423},{"$f":"INDEX('DATA (Nominal)'!$B$52:$BX$52,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AM$31*(1+AFUDC!$C$31)*1000000*'Resource Options'!$E$31/1000*(1-INDEX('DATA (Nominal)'!$B$238:$BX$238,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":23224567.178362887},{"$f":"INDEX('DATA (Nominal)'!$B$52:$BX$52,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AN$31*(1+AFUDC!$C$31)*1000000*'Resource Options'!$E$31/1000*(1-INDEX('DATA (Nominal)'!$B$238:$BX$238,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":22316764.849005789},{"$f":"INDEX('DATA (Nominal)'!$B$52:$BX$52,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AO$31*(1+AFUDC!$C$31)*1000000*'Resource Options'!$E$31/1000*(1-INDEX('DATA (Nominal)'!$B$238:$BX$238,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":21408962.519648697},{"$f":"INDEX('DATA (Nominal)'!$B$52:$BX$52,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AP$31*(1+AFUDC!$C$31)*1000000*'Resource Options'!$E$31/1000*(1-INDEX('DATA (Nominal)'!$B$238:$BX$238,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":20501160.19029161},{"$f":"INDEX('DATA (Nominal)'!$B$52:$BX$52,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AQ$31*(1+AFUDC!$C$31)*1000000*'Resource Options'!$E$31/1000*(1-INDEX('DATA (Nominal)'!$B$238:$BX$238,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":19593357.860934518},{"$f":"INDEX('DATA (Nominal)'!$B$52:$BX$52,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AR$31*(1+AFUDC!$C$31)*1000000*'Resource Options'!$E$31/1000*(1-INDEX('DATA (Nominal)'!$B$238:$BX$238,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":18685555.531577423},{"$f":"INDEX('DATA (Nominal)'!$B$52:$BX$52,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AS$31*(1+AFUDC!$C$31)*1000000*'Resource Options'!$E$31/1000*(1-INDEX('DATA (Nominal)'!$B$238:$BX$238,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":17777753.202220332},{"$f":"INDEX('DATA (Nominal)'!$B$52:$BX$52,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AT$31*(1+AFUDC!$C$31)*1000000*'Resource Options'!$E$31/1000*(1-INDEX('DATA (Nominal)'!$B$238:$BX$238,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":16869950.872863241},{"$f":"INDEX('DATA (Nominal)'!$B$52:$BX$52,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AU$31*(1+AFUDC!$C$31)*1000000*'Resource Options'!$E$31/1000*(1-INDEX('DATA (Nominal)'!$B$238:$BX$238,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":15962148.54350614},{"$f":"INDEX('DATA (Nominal)'!$B$52:$BX$52,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AV$31*(1+AFUDC!$C$31)*1000000*'Resource Options'!$E$31/1000*(1-INDEX('DATA (Nominal)'!$B$238:$BX$238,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":15054346.214149052},{"$f":"INDEX('DATA (Nominal)'!$B$52:$BX$52,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AW$31*(1+AFUDC!$C$31)*1000000*'Resource Options'!$E$31/1000*(1-INDEX('DATA (Nominal)'!$B$238:$BX$238,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":14146543.884791961},{"$f":"INDEX('DATA (Nominal)'!$B$52:$BX$52,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AX$31*(1+AFUDC!$C$31)*1000000*'Resource Options'!$E$31/1000*(1-INDEX('DATA (Nominal)'!$B$238:$BX$238,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":13238741.555434866},{"$f":"INDEX('DATA (Nominal)'!$B$52:$BX$52,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AY$31*(1+AFUDC!$C$31)*1000000*'Resource Options'!$E$31/1000*(1-INDEX('DATA (Nominal)'!$B$238:$BX$238,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":12330939.226077778},{"$f":"INDEX('DATA (Nominal)'!$B$52:$BX$52,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AZ$31*(1+AFUDC!$C$31)*1000000*'Resource Options'!$E$31/1000*(1-INDEX('DATA (Nominal)'!$B$238:$BX$238,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":11423136.896720681}]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E158:X158))","v":111810.16677456342},{"$f":"E156*Misc_Fees","v":94421.597924825954},96530.346945147074,98686.191360255354,100857.28757018095,103076.14789672496,105343.82315045292,107661.38725976287,110029.93777947764,112450.59641062618,114924.50953165993,117452.84874135646,120036.81141366631,122677.62126476695,125376.5289325918,128134.81256910885,130953.77844562926,133834.7615714331,136779.1263260046,139788.26710517672,142863.6089814906]
[null,null,"Total Fixed Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E159:X159))","v":26501105.418503288},{"$f":"SUM(E156:E158)","v":34940636.03345447},33259062.883142512,31592201.628234062,30259943.390857618,29054645.488408823,27945026.457030054,27025079.881385937,26200888.831495345,25378537.229753025,24558065.544018231,23739515.132443126,22922928.263059221,22108348.133794729,21295818.89293227,20485385.660016689,19677094.547222834,18870992.68119337,18067128.225357104,17265550.402738307,16466309.519267742]
[]
[null,null,"Variable Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E161:X161))","v":0},{"$f":"E153*INDEX('DATA (Nominal)'!$B$101:$BX$101,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F153*INDEX('DATA (Nominal)'!$B$101:$BX$101,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G153*INDEX('DATA (Nominal)'!$B$101:$BX$101,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H153*INDEX('DATA (Nominal)'!$B$101:$BX$101,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I153*INDEX('DATA (Nominal)'!$B$101:$BX$101,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J153*INDEX('DATA (Nominal)'!$B$101:$BX$101,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K153*INDEX('DATA (Nominal)'!$B$101:$BX$101,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L153*INDEX('DATA (Nominal)'!$B$101:$BX$101,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M153*INDEX('DATA (Nominal)'!$B$101:$BX$101,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N153*INDEX('DATA (Nominal)'!$B$101:$BX$101,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O153*INDEX('DATA (Nominal)'!$B$101:$BX$101,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P153*INDEX('DATA (Nominal)'!$B$101:$BX$101,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q153*INDEX('DATA (Nominal)'!$B$101:$BX$101,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R153*INDEX('DATA (Nominal)'!$B$101:$BX$101,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S153*INDEX('DATA (Nominal)'!$B$101:$BX$101,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T153*INDEX('DATA (Nominal)'!$B$101:$BX$101,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U153*INDEX('DATA (Nominal)'!$B$101:$BX$101,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V153*INDEX('DATA (Nominal)'!$B$101:$BX$101,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W153*INDEX('DATA (Nominal)'!$B$101:$BX$101,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X153*INDEX('DATA (Nominal)'!$B$101:$BX$101,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"Energy Purchase",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E162:X162))","v":2273839.022755953},{"$f":"(E153+E154)*INDEX('DATA (Nominal)'!$B$161:$BX$161,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2332725.4426499996},{"$f":"(F153+F154)*INDEX('DATA (Nominal)'!$B$161:$BX$161,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2206208.5458750003},{"$f":"(G153+G154)*INDEX('DATA (Nominal)'!$B$161:$BX$161,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2148738.5165999997},{"$f":"(H153+H154)*INDEX('DATA (Nominal)'!$B$161:$BX$161,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2189650.4267249997},{"$f":"(I153+I154)*INDEX('DATA (Nominal)'!$B$161:$BX$161,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2281313.2763999999},{"$f":"(J153+J154)*INDEX('DATA (Nominal)'!$B$161:$BX$161,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2307928.2478500004},{"$f":"(K153+K154)*INDEX('DATA (Nominal)'!$B$161:$BX$161,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2271720.7150500002},{"$f":"(L153+L154)*INDEX('DATA (Nominal)'!$B$161:$BX$161,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2216170.51095},{"$f":"(M153+M154)*INDEX('DATA (Nominal)'!$B$161:$BX$161,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2267753.9516249998},{"$f":"(N153+N154)*INDEX('DATA (Nominal)'!$B$161:$BX$161,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2203497.3970499998},{"$f":"(O153+O154)*INDEX('DATA (Nominal)'!$B$161:$BX$161,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2178450.7503},{"$f":"(P153+P154)*INDEX('DATA (Nominal)'!$B$161:$BX$161,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2297160.03975},{"$f":"(Q153+Q154)*INDEX('DATA (Nominal)'!$B$161:$BX$161,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2279940.6939000003},{"$f":"(R153+R154)*INDEX('DATA (Nominal)'!$B$161:$BX$161,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2277512.4164250004},{"$f":"(S153+S154)*INDEX('DATA (Nominal)'!$B$161:$BX$161,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2303014.9992749998},{"$f":"(T153+T154)*INDEX('DATA (Nominal)'!$B$161:$BX$161,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2317277.9217750002},{"$f":"(U153+U154)*INDEX('DATA (Nominal)'!$B$161:$BX$161,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2347815.4953000001},{"$f":"(V153+V154)*INDEX('DATA (Nominal)'!$B$161:$BX$161,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2396084.447625},{"$f":"(W153+W154)*INDEX('DATA (Nominal)'!$B$161:$BX$161,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2435557.5332249999},{"$f":"(X153+X154)*INDEX('DATA (Nominal)'!$B$161:$BX$161,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2695343.2391249998}]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E163:X163))","v":66291.502869427044},{"$f":"SUM(E161:E162)*Misc_Fees","v":68008.277555018081},64319.803946439759,62644.322712956389,63837.068540740642,66509.407260165593,67285.340137818916,66229.745726567708,64610.235076236298,66114.098705675235,64240.763113595691,63510.553174246197,66971.403798871499,66469.390989960608,66398.596988454461,67142.099288863348,67557.920531428346,68448.212949976194,69855.445986059247,71006.244323641644,78580.036793450243]
[null,null,"Total Variable Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E164:X164))","v":2340130.5256253793},{"$f":"SUM(E161:E163)","v":2400733.7202050178},{"$f":"SUM(F161:F163)","v":2270528.3498214399},{"$f":"SUM(G161:G163)","v":2211382.8393129562},{"$f":"SUM(H161:H163)","v":2253487.4952657404},{"$f":"SUM(I161:I163)","v":2347822.6836601654},{"$f":"SUM(J161:J163)","v":2375213.5879878192},{"$f":"SUM(K161:K163)","v":2337950.4607765679},{"$f":"SUM(L161:L163)","v":2280780.7460262361},{"$f":"SUM(M161:M163)","v":2333868.0503306752},{"$f":"SUM(N161:N163)","v":2267738.1601635953},{"$f":"SUM(O161:O163)","v":2241961.3034742461},{"$f":"SUM(P161:P163)","v":2364131.4435488717},{"$f":"SUM(Q161:Q163)","v":2346410.0848899609},{"$f":"SUM(R161:R163)","v":2343911.0134134549},{"$f":"SUM(S161:S163)","v":2370157.098563863},{"$f":"SUM(T161:T163)","v":2384835.8423064286},{"$f":"SUM(U161:U163)","v":2416263.7082499764},{"$f":"SUM(V161:V163)","v":2465939.8936110591},{"$f":"SUM(W161:W163)","v":2506563.7775486414},{"$f":"SUM(X161:X163)","v":2773923.2759184502}]
[]
[null,null,"Total Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E166:X166))","v":28841235.944128666},{"$f":"E159+E164","v":37341369.753659487},{"$f":"F159+F164","v":35529591.232963949},33803584.467547022,32513430.886123359,{"$f":"I159+I164","v":31402468.172068987},{"$f":"J159+J164","v":30320240.045017872},29363030.342162505,28481669.577521581,27712405.280083701,26825803.704181828,25981476.435917374,25287059.706608094,24454758.218684688,23639729.906345725,22855542.758580551,22061930.389529262,21287256.389443345,20533068.118968163,19772114.180286948,19240232.795186192]
[null,null,"Fixed $/kW",{"$f":"D159/'Resource Options'!$E$31/1000","v":265.01105418503289}]
[null,null,"Fixed $/kWh",{"$f":"D159/'Resource Options'!$D$31/1000","v":265.01105418503289}]
[null,null,"Variable $/MWh",{"$f":"D164/E153","v":64.113165085626832}]
[null,null,"All per $/MWh",{"$f":"D166/(E153-E154)","v":2164.8516377653341}]
[]
[]
[null,null,"Liquid Air"]
[null,null,"MWh",null,{"$f":"'Resource Options'!$D$35*365","v":146000},{"$f":"E174","v":146000},{"$f":"F174","v":146000},146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000]
[null,null,"Storage Losses (MWh)",null,{"$f":"E174*(1-INDEX('DATA (Nominal)'!$B$225:$BX$225,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":51100},{"$f":"E175","v":51100},51100,51100,51100,51100,51100,51100,51100,51100,51100,51100,51100,51100,51100,51100,51100,51100,51100,51100]
[]
[null,null,"Fixed O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E177:X177))","v":798991.038783725},{"$f":"INDEX('DATA (Nominal)'!$B$176:$BX$176,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$35*1000","v":674733.01208543382},{"$f":"INDEX('DATA (Nominal)'!$B$176:$BX$176,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$35*1000","v":689802.04935534194},{"$f":"INDEX('DATA (Nominal)'!$B$176:$BX$176,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$35*1000","v":705207.62845761108},{"$f":"INDEX('DATA (Nominal)'!$B$176:$BX$176,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$35*1000","v":720722.19628367876},{"$f":"INDEX('DATA (Nominal)'!$B$176:$BX$176,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$35*1000","v":736578.08460191963},{"$f":"INDEX('DATA (Nominal)'!$B$176:$BX$176,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$35*1000","v":752782.80246316199},{"$f":"INDEX('DATA (Nominal)'!$B$176:$BX$176,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$35*1000","v":769344.02411735151},{"$f":"INDEX('DATA (Nominal)'!$B$176:$BX$176,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$35*1000","v":786269.59264793317},{"$f":"INDEX('DATA (Nominal)'!$B$176:$BX$176,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$35*1000","v":803567.52368618781},{"$f":"INDEX('DATA (Nominal)'!$B$176:$BX$176,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$35*1000","v":821246.00920728385},{"$f":"INDEX('DATA (Nominal)'!$B$176:$BX$176,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$35*1000","v":839313.42140984407},{"$f":"INDEX('DATA (Nominal)'!$B$176:$BX$176,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$35*1000","v":857778.31668086059},{"$f":"INDEX('DATA (Nominal)'!$B$176:$BX$176,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$35*1000","v":876649.43964783975},{"$f":"INDEX('DATA (Nominal)'!$B$176:$BX$176,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$35*1000","v":895935.72732009203},{"$f":"INDEX('DATA (Nominal)'!$B$176:$BX$176,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$35*1000","v":915646.31332113408},{"$f":"INDEX('DATA (Nominal)'!$B$176:$BX$176,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$35*1000","v":935790.53221419919},{"$f":"INDEX('DATA (Nominal)'!$B$176:$BX$176,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$35*1000","v":956377.92392291152},{"$f":"INDEX('DATA (Nominal)'!$B$176:$BX$176,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$35*1000","v":977418.23824921565},{"$f":"INDEX('DATA (Nominal)'!$B$176:$BX$176,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$35*1000","v":998921.43949069828},{"$f":"INDEX('DATA (Nominal)'!$B$176:$BX$176,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$35*1000","v":1020897.7111594935}]
[null,null,"Capital Recovery & Taxes",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E178:X178))","v":3711780.1675775261},{"$f":"INDEX('DATA (Nominal)'!$B$53:$BX$53,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AG$35*(1+AFUDC!$C$35)*1000000*'Resource Options'!$E$35/1000*(1-INDEX('DATA (Nominal)'!$B$239:$BX$239,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":5201709.5636615288},{"$f":"INDEX('DATA (Nominal)'!$B$53:$BX$53,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AH$35*(1+AFUDC!$C$35)*1000000*'Resource Options'!$E$35/1000*(1-INDEX('DATA (Nominal)'!$B$239:$BX$239,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":4912718.9055666579},{"$f":"INDEX('DATA (Nominal)'!$B$53:$BX$53,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AI$35*(1+AFUDC!$C$35)*1000000*'Resource Options'!$E$35/1000*(1-INDEX('DATA (Nominal)'!$B$239:$BX$239,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":4625875.8135028509},{"$f":"INDEX('DATA (Nominal)'!$B$53:$BX$53,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AJ$35*(1+AFUDC!$C$35)*1000000*'Resource Options'!$E$35/1000*(1-INDEX('DATA (Nominal)'!$B$239:$BX$239,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":4394010.4118343219},{"$f":"INDEX('DATA (Nominal)'!$B$53:$BX$53,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AK$35*(1+AFUDC!$C$35)*1000000*'Resource Options'!$E$35/1000*(1-INDEX('DATA (Nominal)'!$B$239:$BX$239,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":4182761.6440640213},{"$f":"INDEX('DATA (Nominal)'!$B$53:$BX$53,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AL$35*(1+AFUDC!$C$35)*1000000*'Resource Options'!$E$35/1000*(1-INDEX('DATA (Nominal)'!$B$239:$BX$239,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":3986975.3517173901},{"$f":"INDEX('DATA (Nominal)'!$B$53:$BX$53,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AM$35*(1+AFUDC!$C$35)*1000000*'Resource Options'!$E$35/1000*(1-INDEX('DATA (Nominal)'!$B$239:$BX$239,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":3822114.0102181034},{"$f":"INDEX('DATA (Nominal)'!$B$53:$BX$53,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AN$35*(1+AFUDC!$C$35)*1000000*'Resource Options'!$E$35/1000*(1-INDEX('DATA (Nominal)'!$B$239:$BX$239,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":3672715.1441424885},{"$f":"INDEX('DATA (Nominal)'!$B$53:$BX$53,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AO$35*(1+AFUDC!$C$35)*1000000*'Resource Options'!$E$35/1000*(1-INDEX('DATA (Nominal)'!$B$239:$BX$239,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":3523316.2780668726},{"$f":"INDEX('DATA (Nominal)'!$B$53:$BX$53,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AP$35*(1+AFUDC!$C$35)*1000000*'Resource Options'!$E$35/1000*(1-INDEX('DATA (Nominal)'!$B$239:$BX$239,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":3373917.4119912582},{"$f":"INDEX('DATA (Nominal)'!$B$53:$BX$53,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AQ$35*(1+AFUDC!$C$35)*1000000*'Resource Options'!$E$35/1000*(1-INDEX('DATA (Nominal)'!$B$239:$BX$239,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":3224518.5459156428},{"$f":"INDEX('DATA (Nominal)'!$B$53:$BX$53,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AR$35*(1+AFUDC!$C$35)*1000000*'Resource Options'!$E$35/1000*(1-INDEX('DATA (Nominal)'!$B$239:$BX$239,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":3075119.6798400269},{"$f":"INDEX('DATA (Nominal)'!$B$53:$BX$53,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AS$35*(1+AFUDC!$C$35)*1000000*'Resource Options'!$E$35/1000*(1-INDEX('DATA (Nominal)'!$B$239:$BX$239,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":2925720.813764411},{"$f":"INDEX('DATA (Nominal)'!$B$53:$BX$53,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AT$35*(1+AFUDC!$C$35)*1000000*'Resource Options'!$E$35/1000*(1-INDEX('DATA (Nominal)'!$B$239:$BX$239,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":2776321.9476887952},{"$f":"INDEX('DATA (Nominal)'!$B$53:$BX$53,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AU$35*(1+AFUDC!$C$35)*1000000*'Resource Options'!$E$35/1000*(1-INDEX('DATA (Nominal)'!$B$239:$BX$239,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":2626923.0816131788},{"$f":"INDEX('DATA (Nominal)'!$B$53:$BX$53,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AV$35*(1+AFUDC!$C$35)*1000000*'Resource Options'!$E$35/1000*(1-INDEX('DATA (Nominal)'!$B$239:$BX$239,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":2477524.2155375644},{"$f":"INDEX('DATA (Nominal)'!$B$53:$BX$53,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AW$35*(1+AFUDC!$C$35)*1000000*'Resource Options'!$E$35/1000*(1-INDEX('DATA (Nominal)'!$B$239:$BX$239,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":2328125.3494619485},{"$f":"INDEX('DATA (Nominal)'!$B$53:$BX$53,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AX$35*(1+AFUDC!$C$35)*1000000*'Resource Options'!$E$35/1000*(1-INDEX('DATA (Nominal)'!$B$239:$BX$239,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":2178726.4833863331},{"$f":"INDEX('DATA (Nominal)'!$B$53:$BX$53,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AY$35*(1+AFUDC!$C$35)*1000000*'Resource Options'!$E$35/1000*(1-INDEX('DATA (Nominal)'!$B$239:$BX$239,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":2029327.6173107177},{"$f":"INDEX('DATA (Nominal)'!$B$53:$BX$53,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AZ$35*(1+AFUDC!$C$35)*1000000*'Resource Options'!$E$35/1000*(1-INDEX('DATA (Nominal)'!$B$239:$BX$239,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":1879928.7512351016}]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E179:X179))","v":23293.784744700712},{"$f":"E177*Misc_Fees","v":19671.166234338736},20110.48894690564,20559.623200053193,21011.934910454369,21474.197478484366,21946.629823011026,22429.455679117265,22922.903704057844,23427.207585547119,23942.606152429154,24469.343487782593,25007.669044513808,25557.83776349312,26120.110194289962,26694.752618564344,27282.037176172762,27882.241994048563,28495.651317917633,29122.555646911816,29763.251871143875]
[null,null,"Total Fixed Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E180:X180))","v":4534064.9911059523},{"$f":"SUM(E177:E179)","v":5896113.7419813015},5622631.4438689053,5351643.0651605157,5135744.5430284552,4940813.9261444248,4761704.7840035632,4613887.4900145726,4481907.6404944789,4350311.009338608,4219106.0273509715,4088301.3108132691,3957905.6655654013,3827928.0911757438,3698377.7852031775,3569264.1475528772,3440596.7849279363,3312385.5153789083,3184640.3729534666,3057371.6124483277,2930589.7142657391]
[]
[null,null,"Variable Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E182:X182))","v":1073204.7632942991},{"$f":"E174*INDEX('DATA (Nominal)'!$B$102:$BX$102,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":906301.38183315482},{"$f":"F174*INDEX('DATA (Nominal)'!$B$102:$BX$102,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":926542.11269409535},{"$f":"G174*INDEX('DATA (Nominal)'!$B$102:$BX$102,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":947234.88654426357},{"$f":"H174*INDEX('DATA (Nominal)'!$B$102:$BX$102,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":968074.05404823727},{"$f":"I174*INDEX('DATA (Nominal)'!$B$102:$BX$102,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":989371.68323729851},{"$f":"J174*INDEX('DATA (Nominal)'!$B$102:$BX$102,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1011137.860268519},{"$f":"K174*INDEX('DATA (Nominal)'!$B$102:$BX$102,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1033382.8931944264},{"$f":"L174*INDEX('DATA (Nominal)'!$B$102:$BX$102,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1056117.3168447039},{"$f":"M174*INDEX('DATA (Nominal)'!$B$102:$BX$102,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1079351.8978152876},{"$f":"N174*INDEX('DATA (Nominal)'!$B$102:$BX$102,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1103097.6395672238},{"$f":"O174*INDEX('DATA (Nominal)'!$B$102:$BX$102,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1127365.7876377027},{"$f":"P174*INDEX('DATA (Nominal)'!$B$102:$BX$102,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1152167.8349657322},{"$f":"Q174*INDEX('DATA (Nominal)'!$B$102:$BX$102,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1177515.5273349781},{"$f":"R174*INDEX('DATA (Nominal)'!$B$102:$BX$102,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1203420.8689363475},{"$f":"S174*INDEX('DATA (Nominal)'!$B$102:$BX$102,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1229896.1280529476},{"$f":"T174*INDEX('DATA (Nominal)'!$B$102:$BX$102,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1256953.8428701123},{"$f":"U174*INDEX('DATA (Nominal)'!$B$102:$BX$102,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1284606.8274132547},{"$f":"V174*INDEX('DATA (Nominal)'!$B$102:$BX$102,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1312868.1776163464},{"$f":"W174*INDEX('DATA (Nominal)'!$B$102:$BX$102,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1341751.277523906},{"$f":"X174*INDEX('DATA (Nominal)'!$B$102:$BX$102,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1371269.805629432}]
[null,null,"Energy Purchase",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E183:X183))","v":7509927.047634339},{"$f":"(E174+E175)*INDEX('DATA (Nominal)'!$B$162:$BX$162,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7704414.3059999989},{"$f":"(F174+F175)*INDEX('DATA (Nominal)'!$B$162:$BX$162,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7286560.3350000009},{"$f":"(G174+G175)*INDEX('DATA (Nominal)'!$B$162:$BX$162,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7096751.0640000002},{"$f":"(H174+H175)*INDEX('DATA (Nominal)'!$B$162:$BX$162,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7231872.9689999996},{"$f":"(I174+I175)*INDEX('DATA (Nominal)'!$B$162:$BX$162,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7534612.6559999995},{"$f":"(J174+J175)*INDEX('DATA (Nominal)'!$B$162:$BX$162,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7622515.3140000002},{"$f":"(K174+K175)*INDEX('DATA (Nominal)'!$B$162:$BX$162,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7502930.8020000001},{"$f":"(L174+L175)*INDEX('DATA (Nominal)'!$B$162:$BX$162,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7319462.237999999},{"$f":"(M174+M175)*INDEX('DATA (Nominal)'!$B$162:$BX$162,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7489829.5649999995},{"$f":"(N174+N175)*INDEX('DATA (Nominal)'!$B$162:$BX$162,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7277606.0820000004},{"$f":"(O174+O175)*INDEX('DATA (Nominal)'!$B$162:$BX$162,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7194883.2120000003},{"$f":"(P174+P175)*INDEX('DATA (Nominal)'!$B$162:$BX$162,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7586950.5899999999},{"$f":"(Q174+Q175)*INDEX('DATA (Nominal)'!$B$162:$BX$162,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7530079.3560000006},{"$f":"(R174+R175)*INDEX('DATA (Nominal)'!$B$162:$BX$162,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7522059.3570000008},{"$f":"(S174+S175)*INDEX('DATA (Nominal)'!$B$162:$BX$162,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7606288.0709999995},{"$f":"(T174+T175)*INDEX('DATA (Nominal)'!$B$162:$BX$162,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7653394.9709999999},{"$f":"(U174+U175)*INDEX('DATA (Nominal)'!$B$162:$BX$162,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7754253.0120000001},{"$f":"(V174+V175)*INDEX('DATA (Nominal)'!$B$162:$BX$162,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7913673.4050000003},{"$f":"(W174+W175)*INDEX('DATA (Nominal)'!$B$162:$BX$162,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":8044043.2290000003},{"$f":"(X174+X175)*INDEX('DATA (Nominal)'!$B$162:$BX$162,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":8902051.0649999995}]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E184:X184))","v":250232.6248158135},{"$f":"SUM(E182:E183)*Misc_Fees","v":251036.80516308779},239444.78876007369,234514.36640216748,239061.2555099483,248508.2394261242,251705.52464262443,248867.68946969832,244181.64634194245,249825.91636691685,244331.03629857086,242626.84733543757,254780.25856145093,253861.22122874798,254382.65050694827,257610.11413918959,259772.30931956923,263518.91975825402,268990.59329959692,273633.45304319798,299508.39666233043]
[null,null,"Total Variable Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E185:X185))","v":8833364.4357444532},{"$f":"SUM(E182:E184)","v":8861752.4929962419},{"$f":"SUM(F182:F184)","v":8452547.2364541702},{"$f":"SUM(G182:G184)","v":8278500.316946432},{"$f":"SUM(H182:H184)","v":8439008.2785581853},{"$f":"SUM(I182:I184)","v":8772492.5786634237},{"$f":"SUM(J182:J184)","v":8885358.6989111435},{"$f":"SUM(K182:K184)","v":8785181.3846641257},{"$f":"SUM(L182:L184)","v":8619761.2011866458},{"$f":"SUM(M182:M184)","v":8819007.3791822027},{"$f":"SUM(N182:N184)","v":8625034.7578657959},{"$f":"SUM(O182:O184)","v":8564875.8469731398},{"$f":"SUM(P182:P184)","v":8993898.6835271828},{"$f":"SUM(Q182:Q184)","v":8961456.104563728},{"$f":"SUM(R182:R184)","v":8979862.8764432967},{"$f":"SUM(S182:S184)","v":9093794.3131921366},{"$f":"SUM(T182:T184)","v":9170121.1231896803},{"$f":"SUM(U182:U184)","v":9302378.7591715101},{"$f":"SUM(V182:V184)","v":9495532.1759159435},{"$f":"SUM(W182:W184)","v":9659427.9595671054},{"$f":"SUM(X182:X184)","v":10572829.267291762}]
[]
[null,null,"Total Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E187:X187))","v":13367429.426850403},{"$f":"E180+E185","v":14757866.234977543},{"$f":"F180+F185","v":14075178.680323076},13630143.382106949,13574752.821586641,{"$f":"I180+I185","v":13713306.504807848},{"$f":"J180+J185","v":13647063.482914707},13399068.874678697,13101668.841681125,13169318.388520811,12844140.785216767,12653177.157786408,12951804.349092584,12789384.195739472,12678240.661646474,12663058.460745014,12610717.908117617,12614764.274550419,12680172.548869411,12716799.572015433,13503418.981557501]
[null,null,"Fixed $/kW",{"$f":"D180/'Resource Options'!$E$35/1000","v":181.36259964423809}]
[null,null,"Fixed $/kWh",{"$f":"D180/'Resource Options'!$D$35/1000","v":11.335162477764881}]
[null,null,"Variable $/MWh",{"$f":"D185/E174","v":60.50249613523598}]
[null,null,"All per $/MWh",{"$f":"D187/(E174-E175)","v":140.8580550774542}]
[]
[]
[null,null,"Pumped Hydro (8.5 hr/ 400 MW share)"]
[null,null,"MWh",null,{"$f":"'Resource Options'!$D$36*365","v":1241000},{"$f":"E195","v":1241000},{"$f":"F195","v":1241000},1241000,1241000,1241000,1241000,1241000,1241000,1241000,1241000,1241000,1241000,1241000,1241000,1241000,1241000,1241000,1241000,1241000]
[null,null,"Storage Losses (MWh)",null,{"$f":"E195*(1-INDEX('DATA (Nominal)'!$B$226:$BX$226,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":248199.99999999994},{"$f":"E196","v":248199.99999999994},248199.99999999994,248199.99999999994,248199.99999999994,248199.99999999994,248199.99999999994,248199.99999999994,248199.99999999994,248199.99999999994,248199.99999999994,248199.99999999994,248199.99999999994,248199.99999999994,248199.99999999994,248199.99999999994,248199.99999999994,248199.99999999994,248199.99999999994,248199.99999999994]
[]
[null,null,"Fixed O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E198:X198))","v":10011802.115299771},{"$f":"INDEX('DATA (Nominal)'!$B$177:$BX$177,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$36*1000","v":8454779.9283742551},{"$f":"INDEX('DATA (Nominal)'!$B$177:$BX$177,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$36*1000","v":8643603.3467746153},{"$f":"INDEX('DATA (Nominal)'!$B$177:$BX$177,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$36*1000","v":8836643.8215192463},{"$f":"INDEX('DATA (Nominal)'!$B$177:$BX$177,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$36*1000","v":9031049.9855926726},{"$f":"INDEX('DATA (Nominal)'!$B$177:$BX$177,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$36*1000","v":9229733.0852757096},{"$f":"INDEX('DATA (Nominal)'!$B$177:$BX$177,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$36*1000","v":9432787.2131517753},{"$f":"INDEX('DATA (Nominal)'!$B$177:$BX$177,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$36*1000","v":9640308.5318411142},{"$f":"INDEX('DATA (Nominal)'!$B$177:$BX$177,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$36*1000","v":9852395.3195416201},{"$f":"INDEX('DATA (Nominal)'!$B$177:$BX$177,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$36*1000","v":10069148.016571535},{"$f":"INDEX('DATA (Nominal)'!$B$177:$BX$177,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$36*1000","v":10290669.272936109},{"$f":"INDEX('DATA (Nominal)'!$B$177:$BX$177,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$36*1000","v":10517063.996940702},{"$f":"INDEX('DATA (Nominal)'!$B$177:$BX$177,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$36*1000","v":10748439.404873397},{"$f":"INDEX('DATA (Nominal)'!$B$177:$BX$177,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$36*1000","v":10984905.071780613},{"$f":"INDEX('DATA (Nominal)'!$B$177:$BX$177,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$36*1000","v":11226572.983359788},{"$f":"INDEX('DATA (Nominal)'!$B$177:$BX$177,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$36*1000","v":11473557.588993702},{"$f":"INDEX('DATA (Nominal)'!$B$177:$BX$177,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$36*1000","v":11725975.855951564},{"$f":"INDEX('DATA (Nominal)'!$B$177:$BX$177,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$36*1000","v":11983947.324782496},{"$f":"INDEX('DATA (Nominal)'!$B$177:$BX$177,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$36*1000","v":12247594.165927714},{"$f":"INDEX('DATA (Nominal)'!$B$177:$BX$177,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$36*1000","v":12517041.237578124},{"$f":"INDEX('DATA (Nominal)'!$B$177:$BX$177,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$36*1000","v":12792416.144804841}]
[null,null,"Capital Recovery & Taxes",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E199:X199))","v":209970569.95848137},{"$f":"INDEX('DATA (Nominal)'!$B$54:$BX$54,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AG$36*(1+AFUDC!$C$36)*1000000*'Resource Options'!$E$36/1000","v":261971020.98965621},{"$f":"INDEX('DATA (Nominal)'!$B$54:$BX$54,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AH$36*(1+AFUDC!$C$36)*1000000*'Resource Options'!$E$36/1000","v":249427335.86986703},{"$f":"INDEX('DATA (Nominal)'!$B$54:$BX$54,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AI$36*(1+AFUDC!$C$36)*1000000*'Resource Options'!$E$36/1000","v":237018780.97933629},{"$f":"INDEX('DATA (Nominal)'!$B$54:$BX$54,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AJ$36*(1+AFUDC!$C$36)*1000000*'Resource Options'!$E$36/1000","v":228069559.95781937},{"$f":"INDEX('DATA (Nominal)'!$B$54:$BX$54,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AK$36*(1+AFUDC!$C$36)*1000000*'Resource Options'!$E$36/1000","v":220417589.13718256},{"$f":"INDEX('DATA (Nominal)'!$B$54:$BX$54,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AL$36*(1+AFUDC!$C$36)*1000000*'Resource Options'!$E$36/1000","v":213738555.96720597},{"$f":"INDEX('DATA (Nominal)'!$B$54:$BX$54,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AM$36*(1+AFUDC!$C$36)*1000000*'Resource Options'!$E$36/1000","v":209005398.09854963},{"$f":"INDEX('DATA (Nominal)'!$B$54:$BX$54,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AN$36*(1+AFUDC!$C$36)*1000000*'Resource Options'!$E$36/1000","v":205245177.88055339},{"$f":"INDEX('DATA (Nominal)'!$B$54:$BX$54,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AO$36*(1+AFUDC!$C$36)*1000000*'Resource Options'!$E$36/1000","v":201484957.66255721},{"$f":"INDEX('DATA (Nominal)'!$B$54:$BX$54,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AP$36*(1+AFUDC!$C$36)*1000000*'Resource Options'!$E$36/1000","v":197724737.44456095},{"$f":"INDEX('DATA (Nominal)'!$B$54:$BX$54,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AQ$36*(1+AFUDC!$C$36)*1000000*'Resource Options'!$E$36/1000","v":193964517.22656474},{"$f":"INDEX('DATA (Nominal)'!$B$54:$BX$54,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AR$36*(1+AFUDC!$C$36)*1000000*'Resource Options'!$E$36/1000","v":190204297.0085685},{"$f":"INDEX('DATA (Nominal)'!$B$54:$BX$54,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AS$36*(1+AFUDC!$C$36)*1000000*'Resource Options'!$E$36/1000","v":186444076.79057226},{"$f":"INDEX('DATA (Nominal)'!$B$54:$BX$54,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AT$36*(1+AFUDC!$C$36)*1000000*'Resource Options'!$E$36/1000","v":182683856.57257608},{"$f":"INDEX('DATA (Nominal)'!$B$54:$BX$54,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AU$36*(1+AFUDC!$C$36)*1000000*'Resource Options'!$E$36/1000","v":178923636.35457987},{"$f":"INDEX('DATA (Nominal)'!$B$54:$BX$54,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AV$36*(1+AFUDC!$C$36)*1000000*'Resource Options'!$E$36/1000","v":175163416.13658357},{"$f":"INDEX('DATA (Nominal)'!$B$54:$BX$54,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AW$36*(1+AFUDC!$C$36)*1000000*'Resource Options'!$E$36/1000","v":171403195.91858742},{"$f":"INDEX('DATA (Nominal)'!$B$54:$BX$54,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AX$36*(1+AFUDC!$C$36)*1000000*'Resource Options'!$E$36/1000","v":167642975.70059112},{"$f":"INDEX('DATA (Nominal)'!$B$54:$BX$54,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AY$36*(1+AFUDC!$C$36)*1000000*'Resource Options'!$E$36/1000","v":163882755.48259494},{"$f":"INDEX('DATA (Nominal)'!$B$54:$BX$54,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AZ$36*(1+AFUDC!$C$36)*1000000*'Resource Options'!$E$36/1000","v":160122535.26459879}]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E200:X200))","v":291884.07886944944},{"$f":"E198*Misc_Fees","v":246490.65403182304},251995.61197186713,257623.51397257211,263291.23127996875,269083.63836812804,275003.47841222683,281053.55493729585,287236.73314591637,293555.94127512653,300014.17198317935,306614.48376680922,313360.002409679,320253.92246269196,327299.50875687122,334500.09794952237,341859.10010441189,349380.00030670891,357066.36031345656,364921.82024035259,372950.10028564034]
[null,null,"Total Fixed Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E201:X201))","v":220274256.15265056},{"$f":"SUM(E198:E200)","v":270672291.57206225},258322934.82861349,246113048.31482813,237363901.174692,229916405.8608264,223446346.65876999,218926760.18532807,215384809.93324095,211847661.62040386,208315420.88948023,204788195.70727226,201266096.41585156,197749235.78481558,194237729.06469274,190731694.0415231,187231251.09263957,183736523.2436766,180247636.22683227,176764718.54041341,173287901.50968927]
[]
[null,null,"Variable Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E203:X203))","v":893326.50012024329},{"$f":"E195*INDEX('DATA (Nominal)'!$B$103:$BX$103,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":754397.54758629785},{"$f":"F195*INDEX('DATA (Nominal)'!$B$103:$BX$103,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":771245.75948239188},{"$f":"G195*INDEX('DATA (Nominal)'!$B$103:$BX$103,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":788470.24811083183},{"$f":"H195*INDEX('DATA (Nominal)'!$B$103:$BX$103,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":805816.59356927034},{"$f":"I195*INDEX('DATA (Nominal)'!$B$103:$BX$103,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":823544.55862779426},{"$f":"J195*INDEX('DATA (Nominal)'!$B$103:$BX$103,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":841662.53891760565},{"$f":"K195*INDEX('DATA (Nominal)'!$B$103:$BX$103,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":860179.11477379291},{"$f":"L195*INDEX('DATA (Nominal)'!$B$103:$BX$103,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":879103.05529881653},{"$f":"M195*INDEX('DATA (Nominal)'!$B$103:$BX$103,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":898443.32251539035},{"$f":"N195*INDEX('DATA (Nominal)'!$B$103:$BX$103,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":918209.07561072905},{"$f":"O195*INDEX('DATA (Nominal)'!$B$103:$BX$103,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":938409.67527416488},{"$f":"P195*INDEX('DATA (Nominal)'!$B$103:$BX$103,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":959054.68813019665},{"$f":"Q195*INDEX('DATA (Nominal)'!$B$103:$BX$103,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":980153.89126906078},{"$f":"R195*INDEX('DATA (Nominal)'!$B$103:$BX$103,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1001717.2768769802},{"$f":"S195*INDEX('DATA (Nominal)'!$B$103:$BX$103,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1023755.0569682738},{"$f":"T195*INDEX('DATA (Nominal)'!$B$103:$BX$103,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1046277.6682215759},{"$f":"U195*INDEX('DATA (Nominal)'!$B$103:$BX$103,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1069295.7769224504},{"$f":"V195*INDEX('DATA (Nominal)'!$B$103:$BX$103,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1092820.2840147445},{"$f":"W195*INDEX('DATA (Nominal)'!$B$103:$BX$103,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1116862.3302630689},{"$f":"X195*INDEX('DATA (Nominal)'!$B$103:$BX$103,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1141433.3015288564}]
[null,null,"Energy Purchases",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E204:X204))","v":56741671.026570581},{"$f":"(E195+E196)*INDEX('DATA (Nominal)'!$B$163:$BX$163,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":58211130.311999999},{"$f":"(F195+F196)*INDEX('DATA (Nominal)'!$B$163:$BX$163,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":55054011.420000002},{"$f":"(G195+G196)*INDEX('DATA (Nominal)'!$B$163:$BX$163,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":53619896.927999996},{"$f":"(H195+H196)*INDEX('DATA (Nominal)'!$B$163:$BX$163,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":54640817.987999998},{"$f":"(I195+I196)*INDEX('DATA (Nominal)'!$B$163:$BX$163,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":56928184.511999995},{"$f":"(J195+J196)*INDEX('DATA (Nominal)'!$B$163:$BX$163,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":57592337.928000003},{"$f":"(K195+K196)*INDEX('DATA (Nominal)'!$B$163:$BX$163,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":56688810.504000001},{"$f":"(L195+L196)*INDEX('DATA (Nominal)'!$B$163:$BX$163,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":55302603.575999998},{"$f":"(M195+M196)*INDEX('DATA (Nominal)'!$B$163:$BX$163,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":56589823.379999995},{"$f":"(N195+N196)*INDEX('DATA (Nominal)'!$B$163:$BX$163,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":54986357.064000003},{"$f":"(O195+O196)*INDEX('DATA (Nominal)'!$B$163:$BX$163,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":54361339.824000001},{"$f":"(P195+P196)*INDEX('DATA (Nominal)'!$B$163:$BX$163,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":57323626.68},{"$f":"(Q195+Q196)*INDEX('DATA (Nominal)'!$B$163:$BX$163,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":56893932.912},{"$f":"(R195+R196)*INDEX('DATA (Nominal)'!$B$163:$BX$163,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":56833337.364000008},{"$f":"(S195+S196)*INDEX('DATA (Nominal)'!$B$163:$BX$163,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":57469732.091999993},{"$f":"(T195+T196)*INDEX('DATA (Nominal)'!$B$163:$BX$163,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":57825650.892000005},{"$f":"(U195+U196)*INDEX('DATA (Nominal)'!$B$163:$BX$163,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":58587689.424000002},{"$f":"(V195+V196)*INDEX('DATA (Nominal)'!$B$163:$BX$163,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":59792199.060000002},{"$f":"(W195+W196)*INDEX('DATA (Nominal)'!$B$163:$BX$163,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":60777215.508000001},{"$f":"(X195+X196)*INDEX('DATA (Nominal)'!$B$163:$BX$163,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":67259941.379999995}]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E205:X205))","v":26044.040784505574},{"$f":"SUM(E203:E203)*Misc_Fees","v":21993.706102330925},22484.898871949652,22987.06161342319,23492.776968918508,24009.618062234713,24537.829659603874,25077.66191211516,25629.370474181698,26193.216624613691,26769.467390355196,27358.395672943003,27960.280377747753,28575.406546058199,29204.06549007148,29846.554930853054,30503.179139331824,31174.24908039712,31860.082560165858,32561.004376489509,33277.346472772275]
[null,null,"Total Variable Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E206:X206))","v":57661041.567475326},{"$f":"SUM(E203:E205)","v":58987521.565688632},55847742.078354344,54431354.237724252,55470127.358538188,57775738.688690022,58458538.296577215,57574067.280685909,56207336.001773,57514459.919139996,55931335.607001089,55327107.894947104,58310641.648507945,57902662.209815115,57864258.706367061,58523333.703899115,58902431.739360914,59688159.450002849,60916879.426574916,61926638.842639558,68434652.028001621]
[]
[null,null,"Total Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E208:X208))","v":277935297.72012597},{"$f":"E201+E206","v":329659813.13775086},314170676.90696782,300544402.5525524,292834028.53323019,287692144.54951644,281904884.95534718,276500827.46601397,271592145.93501395,269362121.53954387,264246756.49648133,260115303.60221937,259576738.06435952,255651897.99463069,252101987.77105981,249255027.74542221,246133682.83200049,243424682.69367945,241164515.65340719,238691357.38305297,241722553.53769088]
[null,null,"Fixed $/kW",{"$f":"D201/'Resource Options'!$E$36/1000","v":550.6856403816264}]
[null,null,"Fixed $/kWh",{"$f":"D201/'Resource Options'!$D$36/1000","v":64.786545927250174}]
[null,null,"Variable $/MWh",{"$f":"D206/E195","v":46.463369514484548}]
[null,null,"All per $/MWh",{"$f":"D208/(E195-E196)","v":279.95094452067485}]
[]
[]
[null,null,"Pumped Hydro (16 hr/ 100 MW)"]
[null,null,"MWh",null,{"$f":"'Resource Options'!$D$37*365","v":584000},{"$f":"E216","v":584000},{"$f":"F216","v":584000},584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000]
[null,null,"Storage Losses (MWh)",null,{"$f":"E216*(1-INDEX('DATA (Nominal)'!$B$227:$BX$227,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":116799.99999999997},{"$f":"E217","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]
[]
[null,null,"Fixed O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E219:X219))","v":2502950.5288249427},{"$f":"INDEX('DATA (Nominal)'!$B$178:$BX$178,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$37*1000","v":2113694.9820935638},{"$f":"INDEX('DATA (Nominal)'!$B$178:$BX$178,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$37*1000","v":2160900.8366936538},{"$f":"INDEX('DATA (Nominal)'!$B$178:$BX$178,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$37*1000","v":2209160.9553798116},{"$f":"INDEX('DATA (Nominal)'!$B$178:$BX$178,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$37*1000","v":2257762.4963981682},{"$f":"INDEX('DATA (Nominal)'!$B$178:$BX$178,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$37*1000","v":2307433.2713189274},{"$f":"INDEX('DATA (Nominal)'!$B$178:$BX$178,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$37*1000","v":2358196.8032879438},{"$f":"INDEX('DATA (Nominal)'!$B$178:$BX$178,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$37*1000","v":2410077.1329602785},{"$f":"INDEX('DATA (Nominal)'!$B$178:$BX$178,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$37*1000","v":2463098.829885405},{"$f":"INDEX('DATA (Nominal)'!$B$178:$BX$178,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$37*1000","v":2517287.0041428837},{"$f":"INDEX('DATA (Nominal)'!$B$178:$BX$178,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$37*1000","v":2572667.3182340274},{"$f":"INDEX('DATA (Nominal)'!$B$178:$BX$178,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$37*1000","v":2629265.9992351755},{"$f":"INDEX('DATA (Nominal)'!$B$178:$BX$178,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$37*1000","v":2687109.8512183493},{"$f":"INDEX('DATA (Nominal)'!$B$178:$BX$178,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$37*1000","v":2746226.2679451532},{"$f":"INDEX('DATA (Nominal)'!$B$178:$BX$178,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$37*1000","v":2806643.2458399469},{"$f":"INDEX('DATA (Nominal)'!$B$178:$BX$178,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$37*1000","v":2868389.3972484255},{"$f":"INDEX('DATA (Nominal)'!$B$178:$BX$178,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$37*1000","v":2931493.9639878911},{"$f":"INDEX('DATA (Nominal)'!$B$178:$BX$178,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$37*1000","v":2995986.8311956241},{"$f":"INDEX('DATA (Nominal)'!$B$178:$BX$178,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$37*1000","v":3061898.5414819284},{"$f":"INDEX('DATA (Nominal)'!$B$178:$BX$178,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$37*1000","v":3129260.309394531},{"$f":"INDEX('DATA (Nominal)'!$B$178:$BX$178,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$37*1000","v":3198104.0362012102}]
[null,null,"Capital Recovery & Taxes",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E220:X220))","v":45528194.303606018},{"$f":"INDEX('DATA (Nominal)'!$B$55:$BX$55,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AG$37*(1+AFUDC!$C$37)*1000000*'Resource Options'!$E$37/1000","v":56803520.359493792},{"$f":"INDEX('DATA (Nominal)'!$B$55:$BX$55,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AH$37*(1+AFUDC!$C$37)*1000000*'Resource Options'!$E$37/1000","v":54083656.649403691},{"$f":"INDEX('DATA (Nominal)'!$B$55:$BX$55,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AI$37*(1+AFUDC!$C$37)*1000000*'Resource Options'!$E$37/1000","v":51393093.404303424},{"$f":"INDEX('DATA (Nominal)'!$B$55:$BX$55,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AJ$37*(1+AFUDC!$C$37)*1000000*'Resource Options'!$E$37/1000","v":49452622.062943041},{"$f":"INDEX('DATA (Nominal)'!$B$55:$BX$55,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AK$37*(1+AFUDC!$C$37)*1000000*'Resource Options'!$E$37/1000","v":47793435.18548511},{"$f":"INDEX('DATA (Nominal)'!$B$55:$BX$55,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AL$37*(1+AFUDC!$C$37)*1000000*'Resource Options'!$E$37/1000","v":46345211.655954018},{"$f":"INDEX('DATA (Nominal)'!$B$55:$BX$55,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AM$37*(1+AFUDC!$C$37)*1000000*'Resource Options'!$E$37/1000","v":45318914.822276622},{"$f":"INDEX('DATA (Nominal)'!$B$55:$BX$55,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AN$37*(1+AFUDC!$C$37)*1000000*'Resource Options'!$E$37/1000","v":44503581.336526066},{"$f":"INDEX('DATA (Nominal)'!$B$55:$BX$55,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AO$37*(1+AFUDC!$C$37)*1000000*'Resource Options'!$E$37/1000","v":43688247.850775518},{"$f":"INDEX('DATA (Nominal)'!$B$55:$BX$55,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AP$37*(1+AFUDC!$C$37)*1000000*'Resource Options'!$E$37/1000","v":42872914.365024954},{"$f":"INDEX('DATA (Nominal)'!$B$55:$BX$55,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AQ$37*(1+AFUDC!$C$37)*1000000*'Resource Options'!$E$37/1000","v":42057580.879274398},{"$f":"INDEX('DATA (Nominal)'!$B$55:$BX$55,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AR$37*(1+AFUDC!$C$37)*1000000*'Resource Options'!$E$37/1000","v":41242247.393523827},{"$f":"INDEX('DATA (Nominal)'!$B$55:$BX$55,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AS$37*(1+AFUDC!$C$37)*1000000*'Resource Options'!$E$37/1000","v":40426913.907773279},{"$f":"INDEX('DATA (Nominal)'!$B$55:$BX$55,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AT$37*(1+AFUDC!$C$37)*1000000*'Resource Options'!$E$37/1000","v":39611580.42202273},{"$f":"INDEX('DATA (Nominal)'!$B$55:$BX$55,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AU$37*(1+AFUDC!$C$37)*1000000*'Resource Options'!$E$37/1000","v":38796246.936272174},{"$f":"INDEX('DATA (Nominal)'!$B$55:$BX$55,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AV$37*(1+AFUDC!$C$37)*1000000*'Resource Options'!$E$37/1000","v":37980913.450521603},{"$f":"INDEX('DATA (Nominal)'!$B$55:$BX$55,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AW$37*(1+AFUDC!$C$37)*1000000*'Resource Options'!$E$37/1000","v":37165579.964771047},{"$f":"INDEX('DATA (Nominal)'!$B$55:$BX$55,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AX$37*(1+AFUDC!$C$37)*1000000*'Resource Options'!$E$37/1000","v":36350246.479020484},{"$f":"INDEX('DATA (Nominal)'!$B$55:$BX$55,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AY$37*(1+AFUDC!$C$37)*1000000*'Resource Options'!$E$37/1000","v":35534912.993269943},{"$f":"INDEX('DATA (Nominal)'!$B$55:$BX$55,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AZ$37*(1+AFUDC!$C$37)*1000000*'Resource Options'!$E$37/1000","v":34719579.507519387}]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E221:X221))","v":72971.01971736236},{"$f":"E219*Misc_Fees","v":61622.66350795576},62998.902992966781,64405.878493143027,65822.807819992187,67270.909592032011,68750.869603056708,70263.388734323962,71809.183286479092,73388.985318781633,75003.542995794836,76653.620941702306,78340.00060241975,80063.48061567299,81824.877189217805,83625.024487380593,85464.775026102972,87345.000076677228,89266.590078364141,91230.455060088148,93237.525071410084]
[null,null,"Total Fixed Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E222:X222))","v":48104115.852148324},{"$f":"SUM(E219:E221)","v":58978838.005095311},56307556.389090307,53666660.238176383,51776207.367161199,50168139.36639607,48772159.328845024,47799255.343971223,47038489.349697955,46278923.840237178,45520585.226254776,44763500.49945128,44007697.245344594,43253203.65633411,42500048.545051895,41748261.358007982,40997872.189535603,40248911.796043344,39501411.610580772,38755403.757724561,38010921.068792008]
[]
[null,null,"Variable Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E224:X224))","v":420388.94123305572},{"$f":"E216*INDEX('DATA (Nominal)'!$B$104:$BX$104,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":355010.61062884604},{"$f":"F216*INDEX('DATA (Nominal)'!$B$104:$BX$104,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":362939.18093289027},{"$f":"G216*INDEX('DATA (Nominal)'!$B$104:$BX$104,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":371044.82264039147},{"$f":"H216*INDEX('DATA (Nominal)'!$B$104:$BX$104,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":379207.80873848015},{"$f":"I216*INDEX('DATA (Nominal)'!$B$104:$BX$104,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":387550.38053072669},{"$f":"J216*INDEX('DATA (Nominal)'!$B$104:$BX$104,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":396076.48890240263},{"$f":"K216*INDEX('DATA (Nominal)'!$B$104:$BX$104,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":404790.17165825551},{"$f":"L216*INDEX('DATA (Nominal)'!$B$104:$BX$104,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":413695.55543473718},{"$f":"M216*INDEX('DATA (Nominal)'!$B$104:$BX$104,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":422796.85765430133},{"$f":"N216*INDEX('DATA (Nominal)'!$B$104:$BX$104,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":432098.38852269598},{"$f":"O216*INDEX('DATA (Nominal)'!$B$104:$BX$104,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":441604.55307019525},{"$f":"P216*INDEX('DATA (Nominal)'!$B$104:$BX$104,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":451319.85323773959},{"$f":"Q216*INDEX('DATA (Nominal)'!$B$104:$BX$104,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":461248.89000896976},{"$f":"R216*INDEX('DATA (Nominal)'!$B$104:$BX$104,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":471396.36558916717},{"$f":"S216*INDEX('DATA (Nominal)'!$B$104:$BX$104,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":481767.08563212887},{"$f":"T216*INDEX('DATA (Nominal)'!$B$104:$BX$104,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":492365.96151603572},{"$f":"U216*INDEX('DATA (Nominal)'!$B$104:$BX$104,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":503198.0126693885},{"$f":"V216*INDEX('DATA (Nominal)'!$B$104:$BX$104,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":514268.36894811509},{"$f":"W216*INDEX('DATA (Nominal)'!$B$104:$BX$104,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":525582.27306497353},{"$f":"X216*INDEX('DATA (Nominal)'!$B$104:$BX$104,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":537145.08307240298}]
[null,null,"Energy Purchases",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E225:X225))","v":26701962.836033218},{"$f":"(E216+E217)*INDEX('DATA (Nominal)'!$B$164:$BX$164,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27393473.088},{"$f":"(F216+F217)*INDEX('DATA (Nominal)'!$B$164:$BX$164,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":25907770.080000002},{"$f":"(G216+G217)*INDEX('DATA (Nominal)'!$B$164:$BX$164,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":25232892.671999998},{"$f":"(H216+H217)*INDEX('DATA (Nominal)'!$B$164:$BX$164,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":25713326.112},{"$f":"(I216+I217)*INDEX('DATA (Nominal)'!$B$164:$BX$164,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":26789733.887999997},{"$f":"(J216+J217)*INDEX('DATA (Nominal)'!$B$164:$BX$164,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27102276.672000002},{"$f":"(K216+K217)*INDEX('DATA (Nominal)'!$B$164:$BX$164,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":26677087.296},{"$f":"(L216+L217)*INDEX('DATA (Nominal)'!$B$164:$BX$164,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":26024754.623999998},{"$f":"(M216+M217)*INDEX('DATA (Nominal)'!$B$164:$BX$164,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":26630505.119999997},{"$f":"(N216+N217)*INDEX('DATA (Nominal)'!$B$164:$BX$164,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":25875932.736000001},{"$f":"(O216+O217)*INDEX('DATA (Nominal)'!$B$164:$BX$164,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":25581806.976},{"$f":"(P216+P217)*INDEX('DATA (Nominal)'!$B$164:$BX$164,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":26975824.32},{"$f":"(Q216+Q217)*INDEX('DATA (Nominal)'!$B$164:$BX$164,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":26773615.488000002},{"$f":"(R216+R217)*INDEX('DATA (Nominal)'!$B$164:$BX$164,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":26745099.936000001},{"$f":"(S216+S217)*INDEX('DATA (Nominal)'!$B$164:$BX$164,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27044579.807999998},{"$f":"(T216+T217)*INDEX('DATA (Nominal)'!$B$164:$BX$164,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27212071.008000001},{"$f":"(U216+U217)*INDEX('DATA (Nominal)'!$B$164:$BX$164,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27570677.376000002},{"$f":"(V216+V217)*INDEX('DATA (Nominal)'!$B$164:$BX$164,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":28137505.440000001},{"$f":"(W216+W217)*INDEX('DATA (Nominal)'!$B$164:$BX$164,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":28601042.592},{"$f":"(X216+X217)*INDEX('DATA (Nominal)'!$B$164:$BX$164,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":31651737.119999997}]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E226:X226))","v":12256.019192708503},{"$f":"SUM(E224:E224)*Misc_Fees","v":10349.979342273376},10581.128880917482,10817.440759257974,11055.424455961649,11298.643793992806,11547.213957460646,11801.252664524782,12060.880223144328,12326.2195880535,12597.396418990678,12874.539140208472,13157.77900129306,13447.250139321504,13743.08964238658,14045.437614519085,14354.437242038504,14670.234861363351,14992.980028313346,15322.825588936237,15659.927751892836]
[null,null,"Total Variable Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E227:X227))","v":27134607.796458982},{"$f":"SUM(E224:E226)","v":27758833.677971121},26281290.389813811,25614754.935399648,26103589.345194444,27188582.912324715,27509900.374859866,27093678.72032278,26450511.059657879,27065628.197242349,26320628.52094169,26036286.068210404,27440301.952239033,27248311.628148295,27230239.391231555,27540392.331246648,27718791.406758077,28088545.623530753,28666766.788976431,29141947.690653913,32204542.13082429]
[]
[null,null,"Total Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E229:X229))","v":75238723.648607299},{"$f":"E222+E227","v":86737671.683066428},82588846.77890411,79281415.173576027,77879796.712355644,77356722.278720781,76282059.703704894,74892934.06429401,73489000.409355834,73344552.03747952,71841213.747196466,70799786.567661688,71447999.197583631,70501515.284482405,69730287.936283454,69288653.689254627,68716663.596293688,68337457.419574097,68168178.399557203,67897351.448378474,70215463.199616298]
[null,null,"Fixed $/kW",{"$f":"D222/'Resource Options'!$E$37/1000","v":481.04115852148323}]
[null,null,"Fixed $/kWh",{"$f":"D222/'Resource Options'!$D$37/1000","v":30.065072407592702}]
[null,null,"Variable $/MWh",{"$f":"D227/E216","v":46.463369514484555}]
[null,null,"All per $/MWh",{"$f":"D229/(E216-E217)","v":161.04178863143684}]
[]
[]
[null,null,"Pumped Hyrdo (24 hr/ 100 MW)"]
[null,null,"MWh",null,{"$f":"'Resource Options'!$D$38*365","v":876000},{"$f":"E237","v":876000},{"$f":"F237","v":876000},876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000]
[null,null,"Storage Losses (MWh)",null,{"$f":"E237*(1-INDEX('DATA (Nominal)'!$B$228:$BX$228,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":175199.99999999997},{"$f":"E238","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]
[]
[null,null,"Fixed O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E240:X240))","v":2502950.5288249427},{"$f":"INDEX('DATA (Nominal)'!$B$179:$BX$179,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$38*1000","v":2113694.9820935638},{"$f":"INDEX('DATA (Nominal)'!$B$179:$BX$179,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$38*1000","v":2160900.8366936538},{"$f":"INDEX('DATA (Nominal)'!$B$179:$BX$179,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$38*1000","v":2209160.9553798116},{"$f":"INDEX('DATA (Nominal)'!$B$179:$BX$179,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$38*1000","v":2257762.4963981682},{"$f":"INDEX('DATA (Nominal)'!$B$179:$BX$179,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$38*1000","v":2307433.2713189274},{"$f":"INDEX('DATA (Nominal)'!$B$179:$BX$179,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$38*1000","v":2358196.8032879438},{"$f":"INDEX('DATA (Nominal)'!$B$179:$BX$179,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$38*1000","v":2410077.1329602785},{"$f":"INDEX('DATA (Nominal)'!$B$179:$BX$179,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$38*1000","v":2463098.829885405},{"$f":"INDEX('DATA (Nominal)'!$B$179:$BX$179,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$38*1000","v":2517287.0041428837},{"$f":"INDEX('DATA (Nominal)'!$B$179:$BX$179,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$38*1000","v":2572667.3182340274},{"$f":"INDEX('DATA (Nominal)'!$B$179:$BX$179,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$38*1000","v":2629265.9992351755},{"$f":"INDEX('DATA (Nominal)'!$B$179:$BX$179,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$38*1000","v":2687109.8512183493},{"$f":"INDEX('DATA (Nominal)'!$B$179:$BX$179,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$38*1000","v":2746226.2679451532},{"$f":"INDEX('DATA (Nominal)'!$B$179:$BX$179,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$38*1000","v":2806643.2458399469},{"$f":"INDEX('DATA (Nominal)'!$B$179:$BX$179,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$38*1000","v":2868389.3972484255},{"$f":"INDEX('DATA (Nominal)'!$B$179:$BX$179,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$38*1000","v":2931493.9639878911},{"$f":"INDEX('DATA (Nominal)'!$B$179:$BX$179,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$38*1000","v":2995986.8311956241},{"$f":"INDEX('DATA (Nominal)'!$B$179:$BX$179,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$38*1000","v":3061898.5414819284},{"$f":"INDEX('DATA (Nominal)'!$B$179:$BX$179,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$38*1000","v":3129260.309394531},{"$f":"INDEX('DATA (Nominal)'!$B$179:$BX$179,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$38*1000","v":3198104.0362012102}]
[null,null,"Capital Recovery & Taxes",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E241:X241))","v":40871480.680022217},{"$f":"INDEX('DATA (Nominal)'!$B$56:$BX$56,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AG$38*(1+AFUDC!$C$38)*1000000*'Resource Options'!$E$38/1000","v":50993544.120119326},{"$f":"INDEX('DATA (Nominal)'!$B$56:$BX$56,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AH$38*(1+AFUDC!$C$38)*1000000*'Resource Options'!$E$38/1000","v":48551873.441551767},{"$f":"INDEX('DATA (Nominal)'!$B$56:$BX$56,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AI$38*(1+AFUDC!$C$38)*1000000*'Resource Options'!$E$38/1000","v":46136506.3185516},{"$f":"INDEX('DATA (Nominal)'!$B$56:$BX$56,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AJ$38*(1+AFUDC!$C$38)*1000000*'Resource Options'!$E$38/1000","v":44394510.218076654},{"$f":"INDEX('DATA (Nominal)'!$B$56:$BX$56,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AK$38*(1+AFUDC!$C$38)*1000000*'Resource Options'!$E$38/1000","v":42905028.251048647},{"$f":"INDEX('DATA (Nominal)'!$B$56:$BX$56,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AL$38*(1+AFUDC!$C$38)*1000000*'Resource Options'!$E$38/1000","v":41604931.884105861},{"$f":"INDEX('DATA (Nominal)'!$B$56:$BX$56,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AM$38*(1+AFUDC!$C$38)*1000000*'Resource Options'!$E$38/1000","v":40683606.717333511},{"$f":"INDEX('DATA (Nominal)'!$B$56:$BX$56,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AN$38*(1+AFUDC!$C$38)*1000000*'Resource Options'!$E$38/1000","v":39951667.150646389},{"$f":"INDEX('DATA (Nominal)'!$B$56:$BX$56,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AO$38*(1+AFUDC!$C$38)*1000000*'Resource Options'!$E$38/1000","v":39219727.583959252},{"$f":"INDEX('DATA (Nominal)'!$B$56:$BX$56,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AP$38*(1+AFUDC!$C$38)*1000000*'Resource Options'!$E$38/1000","v":38487788.017272115},{"$f":"INDEX('DATA (Nominal)'!$B$56:$BX$56,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AQ$38*(1+AFUDC!$C$38)*1000000*'Resource Options'!$E$38/1000","v":37755848.450584985},{"$f":"INDEX('DATA (Nominal)'!$B$56:$BX$56,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AR$38*(1+AFUDC!$C$38)*1000000*'Resource Options'!$E$38/1000","v":37023908.883897841},{"$f":"INDEX('DATA (Nominal)'!$B$56:$BX$56,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AS$38*(1+AFUDC!$C$38)*1000000*'Resource Options'!$E$38/1000","v":36291969.317210712},{"$f":"INDEX('DATA (Nominal)'!$B$56:$BX$56,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AT$38*(1+AFUDC!$C$38)*1000000*'Resource Options'!$E$38/1000","v":35560029.750523575},{"$f":"INDEX('DATA (Nominal)'!$B$56:$BX$56,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AU$38*(1+AFUDC!$C$38)*1000000*'Resource Options'!$E$38/1000","v":34828090.183836438},{"$f":"INDEX('DATA (Nominal)'!$B$56:$BX$56,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AV$38*(1+AFUDC!$C$38)*1000000*'Resource Options'!$E$38/1000","v":34096150.617149293},{"$f":"INDEX('DATA (Nominal)'!$B$56:$BX$56,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AW$38*(1+AFUDC!$C$38)*1000000*'Resource Options'!$E$38/1000","v":33364211.050462175},{"$f":"INDEX('DATA (Nominal)'!$B$56:$BX$56,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AX$38*(1+AFUDC!$C$38)*1000000*'Resource Options'!$E$38/1000","v":32632271.483775031},{"$f":"INDEX('DATA (Nominal)'!$B$56:$BX$56,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AY$38*(1+AFUDC!$C$38)*1000000*'Resource Options'!$E$38/1000","v":31900331.917087905},{"$f":"INDEX('DATA (Nominal)'!$B$56:$BX$56,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AZ$38*(1+AFUDC!$C$38)*1000000*'Resource Options'!$E$38/1000","v":31168392.350400768}]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E242:X242))","v":72971.01971736236},{"$f":"E240*Misc_Fees","v":61622.66350795576},62998.902992966781,64405.878493143027,65822.807819992187,67270.909592032011,68750.869603056708,70263.388734323962,71809.183286479092,73388.985318781633,75003.542995794836,76653.620941702306,78340.00060241975,80063.48061567299,81824.877189217805,83625.024487380593,85464.775026102972,87345.000076677228,89266.590078364141,91230.455060088148,93237.525071410084]
[null,null,"Total Fixed Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E243:X243))","v":43447402.228564508},{"$f":"SUM(E240:E242)","v":53168861.765720844},50775773.181238383,48410073.152424559,46718095.522294812,45279732.431959607,44031879.556996867,43163947.239028111,42486575.163818277,41810403.573420912,41135458.878501937,40461768.070761867,39789358.735718608,39118259.065771542,38448497.87355274,37780104.605572246,37113109.356163293,36447542.881734475,35783436.615335323,35120822.681542523,34459733.911673389]
[]
[null,null,"Variable Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E245:X245))","v":630583.4118495835},{"$f":"E237*INDEX('DATA (Nominal)'!$B$105:$BX$105,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":532515.91594326904},{"$f":"F237*INDEX('DATA (Nominal)'!$B$105:$BX$105,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":544408.77139933547},{"$f":"G237*INDEX('DATA (Nominal)'!$B$105:$BX$105,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":556567.23396058718},{"$f":"H237*INDEX('DATA (Nominal)'!$B$105:$BX$105,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":568811.71310772025},{"$f":"I237*INDEX('DATA (Nominal)'!$B$105:$BX$105,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":581325.57079609006},{"$f":"J237*INDEX('DATA (Nominal)'!$B$105:$BX$105,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":594114.73335360398},{"$f":"K237*INDEX('DATA (Nominal)'!$B$105:$BX$105,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":607185.25748738321},{"$f":"L237*INDEX('DATA (Nominal)'!$B$105:$BX$105,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":620543.3331521058},{"$f":"M237*INDEX('DATA (Nominal)'!$B$105:$BX$105,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":634195.28648145206},{"$f":"N237*INDEX('DATA (Nominal)'!$B$105:$BX$105,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":648147.58278404397},{"$f":"O237*INDEX('DATA (Nominal)'!$B$105:$BX$105,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":662406.82960529288},{"$f":"P237*INDEX('DATA (Nominal)'!$B$105:$BX$105,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":676979.77985660941},{"$f":"Q237*INDEX('DATA (Nominal)'!$B$105:$BX$105,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":691873.33501345466},{"$f":"R237*INDEX('DATA (Nominal)'!$B$105:$BX$105,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":707094.54838375072},{"$f":"S237*INDEX('DATA (Nominal)'!$B$105:$BX$105,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":722650.62844819331},{"$f":"T237*INDEX('DATA (Nominal)'!$B$105:$BX$105,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":738548.94227405358},{"$f":"U237*INDEX('DATA (Nominal)'!$B$105:$BX$105,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":754797.01900408266},{"$f":"V237*INDEX('DATA (Nominal)'!$B$105:$BX$105,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":771402.55342217255},{"$f":"W237*INDEX('DATA (Nominal)'!$B$105:$BX$105,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":788373.40959746041},{"$f":"X237*INDEX('DATA (Nominal)'!$B$105:$BX$105,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":805717.62460860447}]
[null,null,"Energy Purchases",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E246:X246))","v":40052944.254049808},{"$f":"(E237+E238)*INDEX('DATA (Nominal)'!$B$165:$BX$165,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":41090209.631999999},{"$f":"(F237+F238)*INDEX('DATA (Nominal)'!$B$165:$BX$165,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":38861655.120000005},{"$f":"(G237+G238)*INDEX('DATA (Nominal)'!$B$165:$BX$165,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":37849339.008000001},{"$f":"(H237+H238)*INDEX('DATA (Nominal)'!$B$165:$BX$165,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":38569989.167999998},{"$f":"(I237+I238)*INDEX('DATA (Nominal)'!$B$165:$BX$165,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":40184600.831999995},{"$f":"(J237+J238)*INDEX('DATA (Nominal)'!$B$165:$BX$165,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":40653415.008000001},{"$f":"(K237+K238)*INDEX('DATA (Nominal)'!$B$165:$BX$165,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":40015630.943999998},{"$f":"(L237+L238)*INDEX('DATA (Nominal)'!$B$165:$BX$165,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":39037131.935999997},{"$f":"(M237+M238)*INDEX('DATA (Nominal)'!$B$165:$BX$165,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":39945757.68},{"$f":"(N237+N238)*INDEX('DATA (Nominal)'!$B$165:$BX$165,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":38813899.104000002},{"$f":"(O237+O238)*INDEX('DATA (Nominal)'!$B$165:$BX$165,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":38372710.464000002},{"$f":"(P237+P238)*INDEX('DATA (Nominal)'!$B$165:$BX$165,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":40463736.479999997},{"$f":"(Q237+Q238)*INDEX('DATA (Nominal)'!$B$165:$BX$165,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":40160423.232000001},{"$f":"(R237+R238)*INDEX('DATA (Nominal)'!$B$165:$BX$165,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":40117649.904000007},{"$f":"(S237+S238)*INDEX('DATA (Nominal)'!$B$165:$BX$165,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":40566869.711999997},{"$f":"(T237+T238)*INDEX('DATA (Nominal)'!$B$165:$BX$165,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":40818106.512000002},{"$f":"(U237+U238)*INDEX('DATA (Nominal)'!$B$165:$BX$165,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":41356016.064000003},{"$f":"(V237+V238)*INDEX('DATA (Nominal)'!$B$165:$BX$165,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":42206258.160000004},{"$f":"(W237+W238)*INDEX('DATA (Nominal)'!$B$165:$BX$165,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":42901563.888000004},{"$f":"(X237+X238)*INDEX('DATA (Nominal)'!$B$165:$BX$165,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":47477605.68}]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E247:X247))","v":18384.028789062755},{"$f":"SUM(E245:E245)*Misc_Fees","v":15524.969013410066},15871.693321376226,16226.161138886959,16583.136683942477,16947.965690989211,17320.820936190968,17701.878996787171,18091.320334716493,18489.329382080254,18896.094628486018,19311.808710312707,19736.668501939592,20170.875208982256,20614.634463579867,21068.156421778629,21531.655863057757,22005.352292045027,22489.470042470017,22984.238383404361,23489.891627839253]
[null,null,"Total Variable Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E248:X248))","v":40701911.694688469},{"$f":"SUM(E245:E247)","v":41638250.51695668},39421935.584720716,38422132.40309947,39155384.017791659,40782874.368487075,41264850.562289797,40640518.080484174,39675766.589486822,40598442.295863532,39480942.781412527,39054429.102315612,41160452.92835854,40872467.442222439,40845359.086847335,41310588.496869974,41578187.110137112,42132818.435296133,43000150.183464646,43712921.535980873,48306813.196236446]
[]
[null,null,"Total Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E250:X250))","v":84149313.923252985},{"$f":"E243+E248","v":94807112.282677531},90197708.765959099,86832205.555524021,85873479.540086478,86062606.800446689,85296730.119286656,83804465.319512278,82162341.753305107,82408845.869284451,80616401.659914464,79516197.173077479,80949811.664077148,79990726.507993981,79293856.960400075,79090693.10244222,78691296.466300398,78580361.317030609,78783586.798799962,78833744.217523396,82766547.107909828]
[null,null,"Fixed $/kW",{"$f":"D243/'Resource Options'!$E$38/1000","v":434.47402228564505}]
[null,null,"Fixed $/kWh",{"$f":"D243/'Resource Options'!$D$38/1000","v":18.103084261901877}]
[null,null,"Variable $/MWh",{"$f":"D248/E237","v":46.463369514484555}]
[null,null,"All per $/MWh",{"$f":"D250/(E237-E238)","v":120.07607580372857}]

{"sheet":"Fuel Gen","index":11,"n_rows":162,"n_cols":25,"rows_kept":162,"cut":false,"hidden":false,"merged":[[133,2,133,5],[2,0,2,1],[4,2,4,5],[0,0,1,0],[0,1,1,1],[36,2,36,5],[68,2,68,5],[100,2,100,5]]}
["Start Year:",2025,null,null,{"$f":"B1","v":2025},{"$f":"E1+1","v":2026},{"$f":"F1+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
["State Sales Tax Rate"]
["Idaho Sales Tax Rate:",{"$f":"IF(A4=Assumptions!B8,WA_Sales_Tax_Rate,ID_Sales_Tax_Rate)","v":0.06}]
[null,null,"7F.04 CT Frame Greenfield"]
[null,null,"MWh",null,{"$f":"(1-INDEX('DATA (Nominal)'!$B$315:$BX$315,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$3*8760","v":1533702.1140000001},{"$f":"(1-INDEX('DATA (Nominal)'!$B$315:$BX$315,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$3*8760","v":1533702.1140000001},{"$f":"(1-INDEX('DATA (Nominal)'!$B$315:$BX$315,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$3*8760","v":1533702.1140000001},{"$f":"(1-INDEX('DATA (Nominal)'!$B$315:$BX$315,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$3*8760","v":1533702.1140000001},{"$f":"(1-INDEX('DATA (Nominal)'!$B$315:$BX$315,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$3*8760","v":1533702.1140000001},{"$f":"(1-INDEX('DATA (Nominal)'!$B$315:$BX$315,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$3*8760","v":1533702.1140000001},{"$f":"(1-INDEX('DATA (Nominal)'!$B$315:$BX$315,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$3*8760","v":1533702.1140000001},{"$f":"(1-INDEX('DATA (Nominal)'!$B$315:$BX$315,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$3*8760","v":1533702.1140000001},{"$f":"(1-INDEX('DATA (Nominal)'!$B$315:$BX$315,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$3*8760","v":1533702.1140000001},{"$f":"(1-INDEX('DATA (Nominal)'!$B$315:$BX$315,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$3*8760","v":1533702.1140000001},{"$f":"(1-INDEX('DATA (Nominal)'!$B$315:$BX$315,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$3*8760","v":1533702.1140000001},{"$f":"(1-INDEX('DATA (Nominal)'!$B$315:$BX$315,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$3*8760","v":1533702.1140000001},{"$f":"(1-INDEX('DATA (Nominal)'!$B$315:$BX$315,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$3*8760","v":1533702.1140000001},{"$f":"(1-INDEX('DATA (Nominal)'!$B$315:$BX$315,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$3*8760","v":1533702.1140000001},{"$f":"(1-INDEX('DATA (Nominal)'!$B$315:$BX$315,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$3*8760","v":1533702.1140000001},{"$f":"(1-INDEX('DATA (Nominal)'!$B$315:$BX$315,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$3*8760","v":1533702.1140000001},{"$f":"(1-INDEX('DATA (Nominal)'!$B$315:$BX$315,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$3*8760","v":1533702.1140000001},{"$f":"(1-INDEX('DATA (Nominal)'!$B$315:$BX$315,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$3*8760","v":1533702.1140000001},{"$f":"(1-INDEX('DATA (Nominal)'!$B$315:$BX$315,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$3*8760","v":1533702.1140000001},{"$f":"(1-INDEX('DATA (Nominal)'!$B$315:$BX$315,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$3*8760","v":1533702.1140000001}]
[null,null,"Fuel (Dth)",null,{"$f":"E6*$E10/1000","v":15398369.224560002},15398369.224560002,15398369.224560002,15398369.224560002,15398369.224560002,15398369.224560002,15398369.224560002,15398369.224560002,15398369.224560002,15398369.224560002,15398369.224560002,15398369.224560002,15398369.224560002,15398369.224560002,15398369.224560002,15398369.224560002,15398369.224560002,15398369.224560002,15398369.224560002,15398369.224560002]
[]
[null,null,null,null,"Gen"]
[null,null,"Heat Rate",null,{"$f":"INDEX('DATA (Nominal)'!$B$38:$BX$38,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":10040}]
[null,null,"Capacity",null,{"$f":"'Resource Options'!$E$3","v":180.495}]
[null,null,"Capital Cost",null,{"$f":"INDEX('DATA (Nominal)'!$B$87:$BX$87,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$3/1000","v":145.06327930709094}]
[null,null,"AFUDC",null,{"$f":"E12*AFUDC!$C$3","v":8.7473157422175838}]
[null,null,"Sales tax",null,{"$f":"E12*$B$4","v":8.7037967584254563}]
[null,null,"Total Capital",null,{"$f":"SUM(E12:E14)","v":162.51439180773397}]
[]
[null,null,"Fixed Costs"]
[null,null,"Fixed O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E18:X18))","v":1159860.3805270775},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$210:$BX$210,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":979480.43239998072},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$210:$BX$210,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1001355.495390247},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$210:$BX$210,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1023719.1014539626},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$210:$BX$210,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1046240.9216859498},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$210:$BX$210,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1069258.2219630408},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$210:$BX$210,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1092781.9028462276},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$210:$BX$210,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1116823.1047088446},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$210:$BX$210,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1141393.2130124392},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$210:$BX$210,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1166503.8636987128},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$210:$BX$210,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1192166.9487000846},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$210:$BX$210,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1218394.6215714864},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$210:$BX$210,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1245199.303246059},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$210:$BX$210,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1272593.6879174723},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$210:$BX$210,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1300590.7490516568},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$210:$BX$210,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1329203.7455307932},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$210:$BX$210,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1358446.2279324706},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$210:$BX$210,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1388332.0449469851},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$210:$BX$210,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1418875.3499358187},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$210:$BX$210,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1450090.607634407},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$210:$BX$210,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1481992.6010023635}]
[null,null,"Capital Recovery & Taxes",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E19:X19))","v":18090367.030550029},{"$f":"$E15*Assumptions!AG$3*1000000","v":22859457.928091165},{"$f":"$E15*Assumptions!AH$3*1000000","v":22211214.087496951},{"$f":"$E15*Assumptions!AI$3*1000000","v":21517240.36597259},{"$f":"$E15*Assumptions!AJ$3*1000000","v":20839525.11645925},{"$f":"$E15*Assumptions!AK$3*1000000","v":20176850.124915767},{"$f":"$E15*Assumptions!AL$3*1000000","v":19528106.504202101},{"$f":"$E15*Assumptions!AM$3*1000000","v":18892247.839693144},{"$f":"$E15*Assumptions!AN$3*1000000","v":18268305.807407439},{"$f":"$E15*Assumptions!AO$3*1000000","v":17651063.952348195},{"$f":"$E15*Assumptions!AP$3*1000000","v":17034790.421270385},{"$f":"$E15*Assumptions!AQ$3*1000000","v":16418516.890192589},{"$f":"$E15*Assumptions!AR$3*1000000","v":15802243.359114777},{"$f":"$E15*Assumptions!AS$3*1000000","v":15185969.82803697},{"$f":"$E15*Assumptions!AT$3*1000000","v":14569696.296959169},{"$f":"$E15*Assumptions!AU$3*1000000","v":13953422.765881361},{"$f":"$E15*Assumptions!AV$3*1000000","v":13337149.234803559},{"$f":"$E15*Assumptions!AW$3*1000000","v":12720875.703725753},{"$f":"$E15*Assumptions!AX$3*1000000","v":12104602.172647953},{"$f":"$E15*Assumptions!AY$3*1000000","v":11488328.641570147},{"$f":"$E15*Assumptions!AZ$3*1000000","v":10872055.110492347}]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E20:X20))","v":33814.569533886417},{"$f":"E18*Misc_Fees","v":28555.772526189037},29193.51811260726,29845.506683788826,30502.107830832178,31173.154203110491,31858.96359557892,32559.860794681652,33276.177732164651,34008.25364227227,34756.435222402266,35521.076797295114,36302.540486835605,37101.196377545988,37917.422697852002,38751.605997204744,39604.141329143247,40475.4324383844,41365.891952028855,42275.941574973498,43206.012289622908]
[null,null,"Total Fixed Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E21:X21))","v":19284041.980610982},{"$f":"SUM(E18:E20)","v":23867494.133017335},23241763.100999806,22570804.974110343,21916268.145976033,21277281.501081917,20652747.37064391,20041630.805196669,19442975.198152043,18851576.069689181,18261713.805192873,17672432.588561371,17083745.202847671,16495664.712331988,15908204.468708677,15321378.11740936,14735199.604065172,14149683.181111123,13564843.4145358,12980695.190779528,12397253.723784333]
[]
[null,null,"Variable Costs"]
[null,null,"Variable O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E24:X24))","v":5881988.3771983432},{"$f":"E6*INDEX('DATA (Nominal)'!$B$129:$BX$129,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4967229.3457008842},{"$f":"F6*INDEX('DATA (Nominal)'!$B$129:$BX$129,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":5078164.1344215376},{"$f":"G6*INDEX('DATA (Nominal)'!$B$129:$BX$129,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":5191576.466756952},{"$f":"H6*INDEX('DATA (Nominal)'!$B$129:$BX$129,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":5305791.1490256051},{"$f":"I6*INDEX('DATA (Nominal)'!$B$129:$BX$129,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":5422518.5543041676},{"$f":"J6*INDEX('DATA (Nominal)'!$B$129:$BX$129,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":5541813.9624988604},{"$f":"K6*INDEX('DATA (Nominal)'!$B$129:$BX$129,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":5663733.8696738342},{"$f":"L6*INDEX('DATA (Nominal)'!$B$129:$BX$129,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":5788336.0148066599},{"$f":"M6*INDEX('DATA (Nominal)'!$B$129:$BX$129,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":5915679.4071324067},{"$f":"N6*INDEX('DATA (Nominal)'!$B$129:$BX$129,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":6045824.3540893197},{"$f":"O6*INDEX('DATA (Nominal)'!$B$129:$BX$129,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":6178832.4898792841},{"$f":"P6*INDEX('DATA (Nominal)'!$B$129:$BX$129,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":6314766.8046566285},{"$f":"Q6*INDEX('DATA (Nominal)'!$B$129:$BX$129,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":6453691.6743590729},{"$f":"R6*INDEX('DATA (Nominal)'!$B$129:$BX$129,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":6595672.891194975},{"$f":"S6*INDEX('DATA (Nominal)'!$B$129:$BX$129,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":6740777.6948012635},{"$f":"T6*INDEX('DATA (Nominal)'!$B$129:$BX$129,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":6889074.8040868919},{"$f":"U6*INDEX('DATA (Nominal)'!$B$129:$BX$129,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7040634.4497768022},{"$f":"V6*INDEX('DATA (Nominal)'!$B$129:$BX$129,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7195528.407671893},{"$f":"W6*INDEX('DATA (Nominal)'!$B$129:$BX$129,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7353830.0326406732},{"$f":"X6*INDEX('DATA (Nominal)'!$B$129:$BX$129,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7515614.2933587693}]
[null,null,"Fuel Cost",64547773.036797605,{"$f":"E7*INDEX('DATA (Nominal)'!$B$137:$BX$137,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":62422221.358701944},{"$f":"F7*INDEX('DATA (Nominal)'!$B$137:$BX$137,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":57300455.6825772},{"$f":"G7*INDEX('DATA (Nominal)'!$B$137:$BX$137,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":54782827.70289249},{"$f":"H7*INDEX('DATA (Nominal)'!$B$137:$BX$137,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":54672237.808895931},{"$f":"I7*INDEX('DATA (Nominal)'!$B$137:$BX$137,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":55917504.138686694},{"$f":"J7*INDEX('DATA (Nominal)'!$B$137:$BX$137,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":58417017.067516893},{"$f":"K7*INDEX('DATA (Nominal)'!$B$137:$BX$137,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":61010758.485106356},{"$f":"L7*INDEX('DATA (Nominal)'!$B$137:$BX$137,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":62572054.163498223},{"$f":"M7*INDEX('DATA (Nominal)'!$B$137:$BX$137,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":64906032.925060518},{"$f":"N7*INDEX('DATA (Nominal)'!$B$137:$BX$137,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":65666554.113207452},{"$f":"O7*INDEX('DATA (Nominal)'!$B$137:$BX$137,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":67444961.457451984},{"$f":"P7*INDEX('DATA (Nominal)'!$B$137:$BX$137,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":68723097.008589402},{"$f":"Q7*INDEX('DATA (Nominal)'!$B$137:$BX$137,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":70228892.321719497},{"$f":"R7*INDEX('DATA (Nominal)'!$B$137:$BX$137,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":71233533.234938279},{"$f":"S7*INDEX('DATA (Nominal)'!$B$137:$BX$137,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":73494336.771682501},{"$f":"T7*INDEX('DATA (Nominal)'!$B$137:$BX$137,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":77053640.349983767},{"$f":"U7*INDEX('DATA (Nominal)'!$B$137:$BX$137,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":78870067.147424877},{"$f":"V7*INDEX('DATA (Nominal)'!$B$137:$BX$137,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":80345274.29894045},{"$f":"W7*INDEX('DATA (Nominal)'!$B$137:$BX$137,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":83322011.895074725},{"$f":"X7*INDEX('DATA (Nominal)'!$B$137:$BX$137,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":85065462.14300634}]
[null,null,"Variable Fuel Transport",3227.3886518398804,{"$f":"E25*INDEX('DATA (Nominal)'!$B$138:$BX$138,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3121.1110679350973},{"$f":"F25*INDEX('DATA (Nominal)'!$B$138:$BX$138,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2865.0227841288602},{"$f":"G25*INDEX('DATA (Nominal)'!$B$138:$BX$138,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2739.1413851446246},{"$f":"H25*INDEX('DATA (Nominal)'!$B$138:$BX$138,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2733.6118904447967},{"$f":"I25*INDEX('DATA (Nominal)'!$B$138:$BX$138,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2795.875206934335},{"$f":"J25*INDEX('DATA (Nominal)'!$B$138:$BX$138,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2920.850853375845},{"$f":"K25*INDEX('DATA (Nominal)'!$B$138:$BX$138,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3050.5379242553181},{"$f":"L25*INDEX('DATA (Nominal)'!$B$138:$BX$138,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3128.6027081749112},{"$f":"M25*INDEX('DATA (Nominal)'!$B$138:$BX$138,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3245.3016462530259},{"$f":"N25*INDEX('DATA (Nominal)'!$B$138:$BX$138,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3283.3277056603729},{"$f":"O25*INDEX('DATA (Nominal)'!$B$138:$BX$138,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3372.2480728725996},{"$f":"P25*INDEX('DATA (Nominal)'!$B$138:$BX$138,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3436.1548504294701},{"$f":"Q25*INDEX('DATA (Nominal)'!$B$138:$BX$138,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3511.4446160859752},{"$f":"R25*INDEX('DATA (Nominal)'!$B$138:$BX$138,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3561.6766617469143},{"$f":"S25*INDEX('DATA (Nominal)'!$B$138:$BX$138,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3674.7168385841251},{"$f":"T25*INDEX('DATA (Nominal)'!$B$138:$BX$138,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3852.6820174991885},{"$f":"U25*INDEX('DATA (Nominal)'!$B$138:$BX$138,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3943.503357371244},{"$f":"V25*INDEX('DATA (Nominal)'!$B$138:$BX$138,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4017.2637149470229},{"$f":"W25*INDEX('DATA (Nominal)'!$B$138:$BX$138,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4166.100594753736},{"$f":"X25*INDEX('DATA (Nominal)'!$B$138:$BX$138,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4253.2731071503176}]
[null,null,"Natural Gas Use Tax (Washington):",0,{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(E25:E26)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(F25:F26)*0.03852,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Misc Charges",2053403.355552393,{"$f":"SUM(E24:E27)*Misc_Fees","v":1964763.0387082347},1818669.8090190296,1748573.6360899024,1748679.1519602984,1788388.5325372384,1864740.9143348585,1943917.0854939052,1993070.0265416547,2064830.8148569472,2090798.4039715012,2146526.4032608122,2187754.0592698837,2235706.4264780115,2269136.5125226853,2339281.6598505797,2447378.2386933141,2504755.563261698,2552281.6814149222,2643684.954057354,2699232.7023499543]
[null,null,"Total Variable Cost",72486392.158200189,{"$f":"SUM(E24:E28)","v":69357334.85417901},64200154.648801893,61725716.947124496,61729441.721772276,63131207.100735031,65826492.795203984,68621459.978198349,70356588.807554707,72889788.448696122,73806460.198973954,75773692.598664954,77229054.02736634,78921801.867172658,80101904.315317675,82578070.843172938,86393946.074781477,88419400.663820744,90097101.65174222,93323692.982367501,95284562.41182223]
[]
[null,null,"Total Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E31:X31))","v":91770434.138811171},{"$f":"E29+E21","v":93224828.987196341},87441917.749801695,84296521.921234846,83645709.867748305,84408488.601816952,86479240.165847898,88663090.783395022,89799564.005706757,91741364.518385306,92068174.004166827,93446125.187226325,94312799.230214015,95417466.579504639,96010108.784026355,97899448.960582301,101129145.67884666,102569083.84493187,103661945.06627803,106304388.17314702,107681816.13560656]
[null,null,"$/MWh",{"$f":"D31/AVERAGE(E6:X6)","v":59.835892055640194}]
[null,null,"Fixed Cost $/kW-yr",{"$f":"D21/E11/1000","v":106.83975722657681}]
[null,null,"Variable Cost $/MWh",{"$f":"D29/AVERAGE(E6:X6)","v":47.262366985431555}]
[]
[]
[null,null,"Reciprocating Engine (ICE) Machine"]
[null,null,"MWh",null,{"$f":"(1-INDEX('DATA (Nominal)'!$B$316:$BX$316,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$4*8760","v":1575703.7736},{"$f":"(1-INDEX('DATA (Nominal)'!$B$316:$BX$316,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$4*8760","v":1575703.7736},{"$f":"(1-INDEX('DATA (Nominal)'!$B$316:$BX$316,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$4*8760","v":1575703.7736},{"$f":"(1-INDEX('DATA (Nominal)'!$B$316:$BX$316,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$4*8760","v":1575703.7736},{"$f":"(1-INDEX('DATA (Nominal)'!$B$316:$BX$316,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$4*8760","v":1575703.7736},{"$f":"(1-INDEX('DATA (Nominal)'!$B$316:$BX$316,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$4*8760","v":1575703.7736},{"$f":"(1-INDEX('DATA (Nominal)'!$B$316:$BX$316,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$4*8760","v":1575703.7736},{"$f":"(1-INDEX('DATA (Nominal)'!$B$316:$BX$316,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$4*8760","v":1575703.7736},{"$f":"(1-INDEX('DATA (Nominal)'!$B$316:$BX$316,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$4*8760","v":1575703.7736},{"$f":"(1-INDEX('DATA (Nominal)'!$B$316:$BX$316,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$4*8760","v":1575703.7736},{"$f":"(1-INDEX('DATA (Nominal)'!$B$316:$BX$316,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$4*8760","v":1575703.7736},{"$f":"(1-INDEX('DATA (Nominal)'!$B$316:$BX$316,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$4*8760","v":1575703.7736},{"$f":"(1-INDEX('DATA (Nominal)'!$B$316:$BX$316,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$4*8760","v":1575703.7736},{"$f":"(1-INDEX('DATA (Nominal)'!$B$316:$BX$316,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$4*8760","v":1575703.7736},{"$f":"(1-INDEX('DATA (Nominal)'!$B$316:$BX$316,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$4*8760","v":1575703.7736},{"$f":"(1-INDEX('DATA (Nominal)'!$B$316:$BX$316,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$4*8760","v":1575703.7736},{"$f":"(1-INDEX('DATA (Nominal)'!$B$316:$BX$316,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$4*8760","v":1575703.7736},{"$f":"(1-INDEX('DATA (Nominal)'!$B$316:$BX$316,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$4*8760","v":1575703.7736},{"$f":"(1-INDEX('DATA (Nominal)'!$B$316:$BX$316,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$4*8760","v":1575703.7736},{"$f":"(1-INDEX('DATA (Nominal)'!$B$316:$BX$316,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$4*8760","v":1575703.7736}]
[null,null,"Fuel (Dth)",null,{"$f":"E38*$E42/1000","v":12905013.905783998},12905013.905783998,12905013.905783998,12905013.905783998,12905013.905783998,12905013.905783998,12905013.905783998,12905013.905783998,12905013.905783998,12905013.905783998,12905013.905783998,12905013.905783998,12905013.905783998,12905013.905783998,12905013.905783998,12905013.905783998,12905013.905783998,12905013.905783998,12905013.905783998,12905013.905783998]
[]
[null,null,null,null,"Gen"]
[null,null,"Heat Rate",null,{"$f":"INDEX('DATA (Nominal)'!$B$39:$BX$39,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":8189.9999999999991}]
[null,null,"Capacity",null,{"$f":"'Resource Options'!$E$4","v":185.43799999999999}]
[null,null,"Capital Cost",null,{"$f":"INDEX('DATA (Nominal)'!$B$88:$BX$88,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$4/1000","v":228.08566783254076}]
[null,null,"AFUDC",null,{"$f":"E44*AFUDC!$C$4","v":13.75356577030221}]
[null,null,"Sales tax",null,{"$f":"E44*$B$4","v":13.685140069952446}]
[null,null,"Total Capital",null,{"$f":"SUM(E44:E46)","v":255.52437367279541}]
[]
[null,null,"Fixed Costs"]
[null,null,"Fixed O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E50:X50))","v":1183172.8504762109},{"$f":"$E43*1000*INDEX('DATA (Nominal)'!$B$211:$BX$211,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":999167.37794054009},{"$f":"$E43*1000*INDEX('DATA (Nominal)'!$B$211:$BX$211,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1021482.1160478787},{"$f":"$E43*1000*INDEX('DATA (Nominal)'!$B$211:$BX$211,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1044295.2166396148},{"$f":"$E43*1000*INDEX('DATA (Nominal)'!$B$211:$BX$211,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1067269.7114056863},{"$f":"$E43*1000*INDEX('DATA (Nominal)'!$B$211:$BX$211,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1090749.6450566114},{"$f":"$E43*1000*INDEX('DATA (Nominal)'!$B$211:$BX$211,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1114746.1372478569},{"$f":"$E43*1000*INDEX('DATA (Nominal)'!$B$211:$BX$211,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1139270.5522673097},{"$f":"$E43*1000*INDEX('DATA (Nominal)'!$B$211:$BX$211,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1164334.5044171906},{"$f":"$E43*1000*INDEX('DATA (Nominal)'!$B$211:$BX$211,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1189949.8635143689},{"$f":"$E43*1000*INDEX('DATA (Nominal)'!$B$211:$BX$211,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1216128.7605116849},{"$f":"$E43*1000*INDEX('DATA (Nominal)'!$B$211:$BX$211,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1242883.5932429419},{"$f":"$E43*1000*INDEX('DATA (Nominal)'!$B$211:$BX$211,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1270227.0322942866},{"$f":"$E43*1000*INDEX('DATA (Nominal)'!$B$211:$BX$211,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1298172.0270047609},{"$f":"$E43*1000*INDEX('DATA (Nominal)'!$B$211:$BX$211,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1326731.8115988658},{"$f":"$E43*1000*INDEX('DATA (Nominal)'!$B$211:$BX$211,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1355919.911454041},{"$f":"$E43*1000*INDEX('DATA (Nominal)'!$B$211:$BX$211,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1385750.1495060297},{"$f":"$E43*1000*INDEX('DATA (Nominal)'!$B$211:$BX$211,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1416236.6527951623},{"$f":"$E43*1000*INDEX('DATA (Nominal)'!$B$211:$BX$211,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1447393.8591566561},{"$f":"$E43*1000*INDEX('DATA (Nominal)'!$B$211:$BX$211,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1479236.5240581024},{"$f":"$E43*1000*INDEX('DATA (Nominal)'!$B$211:$BX$211,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1511779.7275873807}]
[null,null,"Capital Recovery & Taxes",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E51:X51))","v":28443817.520241912},{"$f":"$E47*Assumptions!AG$4*1000000","v":35942347.041396827},{"$f":"$E47*Assumptions!AH$4*1000000","v":34923101.302526824},{"$f":"$E47*Assumptions!AI$4*1000000","v":33831953.62898612},{"$f":"$E47*Assumptions!AJ$4*1000000","v":32766369.450661317},{"$f":"$E47*Assumptions!AK$4*1000000","v":31724433.347161621},{"$f":"$E47*Assumptions!AL$4*1000000","v":30704401.794797949},{"$f":"$E47*Assumptions!AM$4*1000000","v":29704629.496567931},{"$f":"$E47*Assumptions!AN$4*1000000","v":28723593.938827578},{"$f":"$E47*Assumptions!AO$4*1000000","v":27753093.193236735},{"$f":"$E47*Assumptions!AP$4*1000000","v":26784114.961289868},{"$f":"$E47*Assumptions!AQ$4*1000000","v":25815136.729343005},{"$f":"$E47*Assumptions!AR$4*1000000","v":24846158.497396138},{"$f":"$E47*Assumptions!AS$4*1000000","v":23877180.265449263},{"$f":"$E47*Assumptions!AT$4*1000000","v":22908202.033502404},{"$f":"$E47*Assumptions!AU$4*1000000","v":21939223.801555537},{"$f":"$E47*Assumptions!AV$4*1000000","v":20970245.569608673},{"$f":"$E47*Assumptions!AW$4*1000000","v":20001267.337661806},{"$f":"$E47*Assumptions!AX$4*1000000","v":19032289.105714951},{"$f":"$E47*Assumptions!AY$4*1000000","v":18063310.873768084},{"$f":"$E47*Assumptions!AZ$4*1000000","v":17094332.641821228}]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E52:X52))","v":34494.221282783445},{"$f":"E50*Misc_Fees","v":29129.725736478504},{"$f":"F50*Misc_Fees","v":29780.289611259857},30445.382745911327,31115.181166321378,31799.715151980447,32499.308885324019,33214.293680801151,33945.008141778773,34691.798320897913,35455.017883957662,36235.02827740473,37032.198899507632,37846.907275296799,38679.539235353332,39530.489098531114,40400.159858698789,41288.96337559016,42197.320569853153,43125.661622389918,44074.426178082496]
[null,null,"Total Fixed Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E53:X53))","v":29661484.592000905},{"$f":"SUM(E50:E52)","v":36970644.145073846},35974363.708185963,34906694.22837165,33864754.343233325,32846982.707370214,31851647.240931131,30877114.342516042,29921873.451386549,28977734.855071999,28035698.739685509,27094255.350863352,26153417.728589933,25213199.19972932,24273613.384336624,23334674.202108108,22396395.878973402,21458792.953832559,20521880.285441462,19585673.059448577,18650186.79558669]
[]
[null,null,"Variable Costs"]
[null,null,"Variable O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E56:X56))","v":11582553.392933708},{"$f":"E38*INDEX('DATA (Nominal)'!$B$130:$BX$130,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":9781250.0505027156},{"$f":"F38*INDEX('DATA (Nominal)'!$B$130:$BX$130,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":9999697.9682972766},{"$f":"G38*INDEX('DATA (Nominal)'!$B$130:$BX$130,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":10223024.556255916},{"$f":"H38*INDEX('DATA (Nominal)'!$B$130:$BX$130,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":10447931.096493546},{"$f":"I38*INDEX('DATA (Nominal)'!$B$130:$BX$130,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":10677785.580616405},{"$f":"J38*INDEX('DATA (Nominal)'!$B$130:$BX$130,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":10912696.863389965},{"$f":"K38*INDEX('DATA (Nominal)'!$B$130:$BX$130,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":11152776.194384543},{"$f":"L38*INDEX('DATA (Nominal)'!$B$130:$BX$130,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":11398137.270661006},{"$f":"M38*INDEX('DATA (Nominal)'!$B$130:$BX$130,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":11648896.290615549},{"$f":"N38*INDEX('DATA (Nominal)'!$B$130:$BX$130,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":11905172.009009089},{"$f":"O38*INDEX('DATA (Nominal)'!$B$130:$BX$130,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":12167085.79320729},{"$f":"P38*INDEX('DATA (Nominal)'!$B$130:$BX$130,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":12434761.680657851},{"$f":"Q38*INDEX('DATA (Nominal)'!$B$130:$BX$130,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":12708326.43763232},{"$f":"R38*INDEX('DATA (Nominal)'!$B$130:$BX$130,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":12987909.619260233},{"$f":"S38*INDEX('DATA (Nominal)'!$B$130:$BX$130,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":13273643.63088396},{"$f":"T38*INDEX('DATA (Nominal)'!$B$130:$BX$130,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":13565663.790763406},{"$f":"U38*INDEX('DATA (Nominal)'!$B$130:$BX$130,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":13864108.394160198},{"$f":"V38*INDEX('DATA (Nominal)'!$B$130:$BX$130,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":14169118.778831726},{"$f":"W38*INDEX('DATA (Nominal)'!$B$130:$BX$130,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":14480839.391966024},{"$f":"X38*INDEX('DATA (Nominal)'!$B$130:$BX$130,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":14799417.858589275}]
[null,null,"Fuel Cost",54095982.274451837,{"$f":"E39*INDEX('DATA (Nominal)'!$B$139:$BX$139,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":52314607.015600629},{"$f":"F39*INDEX('DATA (Nominal)'!$B$139:$BX$139,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":48022174.725619242},{"$f":"G39*INDEX('DATA (Nominal)'!$B$139:$BX$139,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":45912209.468025513},{"$f":"H39*INDEX('DATA (Nominal)'!$B$139:$BX$139,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":45819526.658628501},{"$f":"I39*INDEX('DATA (Nominal)'!$B$139:$BX$139,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":46863155.309688695},{"$f":"J39*INDEX('DATA (Nominal)'!$B$139:$BX$139,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":48957938.765899934},{"$f":"K39*INDEX('DATA (Nominal)'!$B$139:$BX$139,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":51131692.919593856},{"$f":"L39*INDEX('DATA (Nominal)'!$B$139:$BX$139,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":52440178.392753646},{"$f":"M39*INDEX('DATA (Nominal)'!$B$139:$BX$139,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":54396231.526336469},{"$f":"N39*INDEX('DATA (Nominal)'!$B$139:$BX$139,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":55033606.586354226},{"$f":"O39*INDEX('DATA (Nominal)'!$B$139:$BX$139,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":56524048.280077145},{"$f":"P39*INDEX('DATA (Nominal)'!$B$139:$BX$139,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":57595223.858501211},{"$f":"Q39*INDEX('DATA (Nominal)'!$B$139:$BX$139,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":58857195.770709559},{"$f":"R39*INDEX('DATA (Nominal)'!$B$139:$BX$139,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":59699161.875453249},{"$f":"S39*INDEX('DATA (Nominal)'!$B$139:$BX$139,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":61593888.560756743},{"$f":"T39*INDEX('DATA (Nominal)'!$B$139:$BX$139,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":64576857.828672647},{"$f":"U39*INDEX('DATA (Nominal)'!$B$139:$BX$139,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":66099162.738885365},{"$f":"V39*INDEX('DATA (Nominal)'!$B$139:$BX$139,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":67335499.426659822},{"$f":"W39*INDEX('DATA (Nominal)'!$B$139:$BX$139,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":69830233.739869565},{"$f":"X39*INDEX('DATA (Nominal)'!$B$139:$BX$139,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":71291378.706942722}]
[null,null,"Variable Fuel Transport",2704.7991137225918,{"$f":"E57*INDEX('DATA (Nominal)'!$B$140:$BX$140,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2615.7303507800316},{"$f":"F57*INDEX('DATA (Nominal)'!$B$140:$BX$140,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2401.1087362809621},{"$f":"G57*INDEX('DATA (Nominal)'!$B$140:$BX$140,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2295.6104734012756},{"$f":"H57*INDEX('DATA (Nominal)'!$B$140:$BX$140,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2290.9763329314251},{"$f":"I57*INDEX('DATA (Nominal)'!$B$140:$BX$140,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2343.157765484435},{"$f":"J57*INDEX('DATA (Nominal)'!$B$140:$BX$140,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2447.8969382949967},{"$f":"K57*INDEX('DATA (Nominal)'!$B$140:$BX$140,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2556.5846459796931},{"$f":"L57*INDEX('DATA (Nominal)'!$B$140:$BX$140,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2622.0089196376825},{"$f":"M57*INDEX('DATA (Nominal)'!$B$140:$BX$140,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2719.8115763168234},{"$f":"N57*INDEX('DATA (Nominal)'!$B$140:$BX$140,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2751.6803293177113},{"$f":"O57*INDEX('DATA (Nominal)'!$B$140:$BX$140,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2826.2024140038575},{"$f":"P57*INDEX('DATA (Nominal)'!$B$140:$BX$140,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2879.7611929250606},{"$f":"Q57*INDEX('DATA (Nominal)'!$B$140:$BX$140,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2942.8597885354779},{"$f":"R57*INDEX('DATA (Nominal)'!$B$140:$BX$140,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2984.9580937726628},{"$f":"S57*INDEX('DATA (Nominal)'!$B$140:$BX$140,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3079.6944280378375},{"$f":"T57*INDEX('DATA (Nominal)'!$B$140:$BX$140,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3228.8428914336323},{"$f":"U57*INDEX('DATA (Nominal)'!$B$140:$BX$140,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3304.9581369442685},{"$f":"V57*INDEX('DATA (Nominal)'!$B$140:$BX$140,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3366.7749713329913},{"$f":"W57*INDEX('DATA (Nominal)'!$B$140:$BX$140,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3491.5116869934782},{"$f":"X57*INDEX('DATA (Nominal)'!$B$140:$BX$140,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3564.5689353471362}]
[null,null,"Natural Gas Use Tax (Washington):",0,{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(E57:E58)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(F57:F58)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(G57:G58)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(H57:H58)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(I57:I58)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(J57:J58)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(K57:K58)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(L57:L58)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(M57:M58)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(N57:N58)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(O57:O58)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(P57:P58)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(Q57:Q58)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(R57:R58)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(S57:S58)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(T57:T58)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(U57:U58)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(V57:V58)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(W57:W58)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(X57:X58)*0.03852,0)","v":0}]
[null,null,"Misc Charges",1914870.8845603191,{"$f":"SUM(E56:E59)*Misc_Fees","v":1810418.8759078234},1691639.6784425396,1636633.5389716423,1640488.2545168386,1677616.9031374499,1745539.8771236567,1815915.9472176952,1861218.6968992339,1925558.949762115,1951613.373657543,2002703.7178777123,2041738.1549664615,2086507.0305962742,2119205.9058251427,2182777.818926448,2278261.2089786958,2331345.5593623351,2376283.7941204146,2458106.8176172576,2509995.0045142611]
[null,null,"Total Variable Cost",67596111.351059586,{"$f":"SUM(E56:E60)","v":63908891.672361948},59715913.481095336,57774163.173726469,57910236.985971823,59220900.95120804,61618623.403351843,64102941.645842075,65702156.369233526,67973406.578290448,68893143.649350181,70696663.993576154,72074603.455318436,73654972.09872669,74809262.358632401,77053389.7049952,80424011.671306193,82297921.650544852,83884268.774583295,86772671.461139843,88604356.138981611]
[]
[null,null,"Total Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E63:X63))","v":97257595.943060502},{"$f":"E61+E53","v":100879535.8174358},95690277.1892813,92680857.402098119,91774991.329205155,92067883.658578247,93470270.644282967,94980055.98835811,95624029.820620075,96951141.433362454,96928842.389035687,97790919.344439507,98228021.183908373,98868171.298456013,99082875.742969021,100388063.9071033,102820407.55027959,103756714.60437742,104406149.06002475,106358344.52058843,107254542.9345683]
[null,null,"$/MWh",{"$f":"D63/AVERAGE(E38:X38)","v":61.723274115703035}]
[null,null,"Fixed Cost $/kW-yr",{"$f":"D53/E43/1000","v":159.95364807645092}]
[null,null,"Variable Cost $/MWh",{"$f":"D61/AVERAGE(E38:X38)","v":42.898996933048636}]
[]
[]
[null,null,"NG CCCT (1x1 w/DF)"]
[null,null,"MWh",null,{"$f":"(1-INDEX('DATA (Nominal)'!$B$317:$BX$317,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$5*8760","v":2647183.6991999997},{"$f":"(1-INDEX('DATA (Nominal)'!$B$317:$BX$317,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$5*8760","v":2647183.6991999997},{"$f":"(1-INDEX('DATA (Nominal)'!$B$317:$BX$317,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$5*8760","v":2647183.6991999997},{"$f":"(1-INDEX('DATA (Nominal)'!$B$317:$BX$317,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$5*8760","v":2647183.6991999997},{"$f":"(1-INDEX('DATA (Nominal)'!$B$317:$BX$317,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$5*8760","v":2647183.6991999997},{"$f":"(1-INDEX('DATA (Nominal)'!$B$317:$BX$317,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$5*8760","v":2647183.6991999997},{"$f":"(1-INDEX('DATA (Nominal)'!$B$317:$BX$317,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$5*8760","v":2647183.6991999997},{"$f":"(1-INDEX('DATA (Nominal)'!$B$317:$BX$317,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$5*8760","v":2647183.6991999997},{"$f":"(1-INDEX('DATA (Nominal)'!$B$317:$BX$317,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$5*8760","v":2647183.6991999997},{"$f":"(1-INDEX('DATA (Nominal)'!$B$317:$BX$317,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$5*8760","v":2647183.6991999997},{"$f":"(1-INDEX('DATA (Nominal)'!$B$317:$BX$317,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$5*8760","v":2647183.6991999997},{"$f":"(1-INDEX('DATA (Nominal)'!$B$317:$BX$317,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$5*8760","v":2647183.6991999997},{"$f":"(1-INDEX('DATA (Nominal)'!$B$317:$BX$317,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$5*8760","v":2647183.6991999997},{"$f":"(1-INDEX('DATA (Nominal)'!$B$317:$BX$317,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$5*8760","v":2647183.6991999997},{"$f":"(1-INDEX('DATA (Nominal)'!$B$317:$BX$317,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$5*8760","v":2647183.6991999997},{"$f":"(1-INDEX('DATA (Nominal)'!$B$317:$BX$317,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$5*8760","v":2647183.6991999997},{"$f":"(1-INDEX('DATA (Nominal)'!$B$317:$BX$317,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$5*8760","v":2647183.6991999997},{"$f":"(1-INDEX('DATA (Nominal)'!$B$317:$BX$317,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$5*8760","v":2647183.6991999997},{"$f":"(1-INDEX('DATA (Nominal)'!$B$317:$BX$317,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$5*8760","v":2647183.6991999997},{"$f":"(1-INDEX('DATA (Nominal)'!$B$317:$BX$317,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$5*8760","v":2647183.6991999997}]
[null,null,"Fuel (Dth)",null,{"$f":"E70*$E74/1000","v":18053792.828543998},18053792.828543998,18053792.828543998,18053792.828543998,18053792.828543998,18053792.828543998,18053792.828543998,18053792.828543998,18053792.828543998,18053792.828543998,18053792.828543998,18053792.828543998,18053792.828543998,18053792.828543998,18053792.828543998,18053792.828543998,18053792.828543998,18053792.828543998,18053792.828543998,18053792.828543998]
[]
[null,null,null,null,"Gen"]
[null,null,"Heat Rate",null,{"$f":"INDEX('DATA (Nominal)'!$B$40:$BX$40,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":6820}]
[null,null,"Capacity",null,{"$f":"'Resource Options'!$E$5","v":311.536}]
[null,null,"Capital Cost",null,{"$f":"INDEX('DATA (Nominal)'!$B$89:$BX$89,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$5/1000","v":383.11340426210938}]
[null,null,"AFUDC",null,{"$f":"E76*AFUDC!$C$5","v":23.101738277005197}]
[null,null,"Sales tax",null,{"$f":"E76*$B$4","v":22.986804255726561}]
[null,null,"Total Capital",null,{"$f":"SUM(E76:E78)","v":429.20194679484115}]
[]
[null,null,"Fixed Costs"]
[null,null,"Fixed O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E82:X82))","v":11770667.564161196},{"$f":"$E75*1000*INDEX('DATA (Nominal)'!$B$212:$BX$212,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":9940108.9553053211},{"$f":"$E75*1000*INDEX('DATA (Nominal)'!$B$212:$BX$212,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":10162104.721973805},{"$f":"$E75*1000*INDEX('DATA (Nominal)'!$B$212:$BX$212,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":10389058.394097887},{"$f":"$E75*1000*INDEX('DATA (Nominal)'!$B$212:$BX$212,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":10617617.678768042},{"$f":"$E75*1000*INDEX('DATA (Nominal)'!$B$212:$BX$212,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":10851205.267700939},{"$f":"$E75*1000*INDEX('DATA (Nominal)'!$B$212:$BX$212,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":11089931.783590358},{"$f":"$E75*1000*INDEX('DATA (Nominal)'!$B$212:$BX$212,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":11333910.282829348},{"$f":"$E75*1000*INDEX('DATA (Nominal)'!$B$212:$BX$212,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":11583256.309051594},{"$f":"$E75*1000*INDEX('DATA (Nominal)'!$B$212:$BX$212,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":11838087.94785073},{"$f":"$E75*1000*INDEX('DATA (Nominal)'!$B$212:$BX$212,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":12098525.882703446},{"$f":"$E75*1000*INDEX('DATA (Nominal)'!$B$212:$BX$212,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":12364693.452122921},{"$f":"$E75*1000*INDEX('DATA (Nominal)'!$B$212:$BX$212,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":12636716.708069624},{"$f":"$E75*1000*INDEX('DATA (Nominal)'!$B$212:$BX$212,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":12914724.475647155},{"$f":"$E75*1000*INDEX('DATA (Nominal)'!$B$212:$BX$212,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":13198848.414111393},{"$f":"$E75*1000*INDEX('DATA (Nominal)'!$B$212:$BX$212,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":13489223.079221845},{"$f":"$E75*1000*INDEX('DATA (Nominal)'!$B$212:$BX$212,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":13785985.986964725},{"$f":"$E75*1000*INDEX('DATA (Nominal)'!$B$212:$BX$212,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":14089277.678677946},{"$f":"$E75*1000*INDEX('DATA (Nominal)'!$B$212:$BX$212,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":14399241.787608864},{"$f":"$E75*1000*INDEX('DATA (Nominal)'!$B$212:$BX$212,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":14716025.106936257},{"$f":"$E75*1000*INDEX('DATA (Nominal)'!$B$212:$BX$212,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":15039777.659288855}]
[null,null,"Capital Recovery & Taxes",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E83:X83))","v":47776819.402746417},{"$f":"$E79*Assumptions!AG$5*1000000","v":60372030.66309958},{"$f":"$E79*Assumptions!AH$5*1000000","v":58660012.944016807},{"$f":"$E79*Assumptions!AI$5*1000000","v":56827222.204750463},{"$f":"$E79*Assumptions!AJ$5*1000000","v":55037370.233930513},{"$f":"$E79*Assumptions!AK$5*1000000","v":53287239.717494719},{"$f":"$E79*Assumptions!AL$5*1000000","v":51573902.074694104},{"$f":"$E79*Assumptions!AM$5*1000000","v":49894593.715244398},{"$f":"$E79*Assumptions!AN$5*1000000","v":48246757.286942251},{"$f":"$E79*Assumptions!AO$5*1000000","v":46616616.085982583},{"$f":"$E79*Assumptions!AP$5*1000000","v":44989032.237226263},{"$f":"$E79*Assumptions!AQ$5*1000000","v":43361448.388469942},{"$f":"$E79*Assumptions!AR$5*1000000","v":41733864.539713606},{"$f":"$E79*Assumptions!AS$5*1000000","v":40106280.690957278},{"$f":"$E79*Assumptions!AT$5*1000000","v":38478696.842200957},{"$f":"$E79*Assumptions!AU$5*1000000","v":36851112.993444629},{"$f":"$E79*Assumptions!AV$5*1000000","v":35223529.144688316},{"$f":"$E79*Assumptions!AW$5*1000000","v":33595945.29593198},{"$f":"$E79*Assumptions!AX$5*1000000","v":31968361.447175674},{"$f":"$E79*Assumptions!AY$5*1000000","v":30340777.59841935},{"$f":"$E79*Assumptions!AZ$5*1000000","v":28713193.749663036}]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E84:X84))","v":343162.04216555553},{"$f":"E82*Misc_Fees","v":289793.9364829713},296266.00106442429,302882.60842152982,309546.02580680349,316356.03837455314,323315.87121879327,330428.82038560678,337698.25443409017,345127.61603164021,352720.42358433624,360480.27290319162,368410.83890706184,376515.87736301718,384799.22666500352,393264.80965163367,401916.63546396961,410758.80144417682,419795.49507594883,429030.99596761964,438469.6778789073]
[null,null,"Total Fixed Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E85:X85))","v":59890649.009073175},{"$f":"SUM(E82:E84)","v":70601933.554887861},69118383.667055026,67519163.207269877,65964533.938505359,64454801.02357021,62987149.729503252,61558932.818459347,60167711.85042794,58799831.649864949,57440278.543514043,56086622.11349605,54738992.086690292,53397521.043967448,52062344.482977353,50733600.882318109,49411431.767117009,48095981.776054107,46787398.729860485,45485833.701323226,44191441.086830802]
[]
[null,null,"Variable Costs"]
[null,null,"Variable O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E88:X88))","v":15566959.755049109},{"$f":"E70*INDEX('DATA (Nominal)'!$B$131:$BX$131,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":13146006.819458421},{"$f":"F70*INDEX('DATA (Nominal)'!$B$131:$BX$131,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":13439600.971759658},{"$f":"G70*INDEX('DATA (Nominal)'!$B$131:$BX$131,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":13739752.060128961},{"$f":"H70*INDEX('DATA (Nominal)'!$B$131:$BX$131,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":14042026.605451796},{"$f":"I70*INDEX('DATA (Nominal)'!$B$131:$BX$131,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":14350951.190771736},{"$f":"J70*INDEX('DATA (Nominal)'!$B$131:$BX$131,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":14666672.116968716},{"$f":"K70*INDEX('DATA (Nominal)'!$B$131:$BX$131,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":14989338.903542027},{"$f":"L70*INDEX('DATA (Nominal)'!$B$131:$BX$131,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":15319104.359419953},{"$f":"M70*INDEX('DATA (Nominal)'!$B$131:$BX$131,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":15656124.655327192},{"$f":"N70*INDEX('DATA (Nominal)'!$B$131:$BX$131,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":16000559.397744389},{"$f":"O70*INDEX('DATA (Nominal)'!$B$131:$BX$131,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":16352571.704494765},{"$f":"P70*INDEX('DATA (Nominal)'!$B$131:$BX$131,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":16712328.28199365},{"$f":"Q70*INDEX('DATA (Nominal)'!$B$131:$BX$131,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":17079999.504197508},{"$f":"R70*INDEX('DATA (Nominal)'!$B$131:$BX$131,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":17455759.493289858},{"$f":"S70*INDEX('DATA (Nominal)'!$B$131:$BX$131,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":17839786.202142235},{"$f":"T70*INDEX('DATA (Nominal)'!$B$131:$BX$131,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":18232261.498589363},{"$f":"U70*INDEX('DATA (Nominal)'!$B$131:$BX$131,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":18633371.25155833},{"$f":"V70*INDEX('DATA (Nominal)'!$B$131:$BX$131,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":19043305.41909261},{"$f":"W70*INDEX('DATA (Nominal)'!$B$131:$BX$131,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":19462258.138312649},{"$f":"X70*INDEX('DATA (Nominal)'!$B$131:$BX$131,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":19890427.817355528}]
[null,null,"Fuel Cost",75678930.993000716,{"$f":"E71*INDEX('DATA (Nominal)'!$B$141:$BX$141,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":73186831.40225333},{"$f":"F71*INDEX('DATA (Nominal)'!$B$141:$BX$141,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":67181825.606859043},{"$f":"G71*INDEX('DATA (Nominal)'!$B$141:$BX$141,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":64230036.797166288},{"$f":"H71*INDEX('DATA (Nominal)'!$B$141:$BX$141,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":64100375.856710337},{"$f":"I71*INDEX('DATA (Nominal)'!$B$141:$BX$141,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":65560386.329673015},{"$f":"J71*INDEX('DATA (Nominal)'!$B$141:$BX$141,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":68490936.177600622},{"$f":"K71*INDEX('DATA (Nominal)'!$B$141:$BX$141,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":71531964.063156635},{"$f":"L71*INDEX('DATA (Nominal)'!$B$141:$BX$141,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":73362502.629333481},{"$f":"M71*INDEX('DATA (Nominal)'!$B$141:$BX$141,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":76098972.213415131},{"$f":"N71*INDEX('DATA (Nominal)'!$B$141:$BX$141,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":76990644.037378371},{"$f":"O71*INDEX('DATA (Nominal)'!$B$141:$BX$141,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":79075734.821312949},{"$f":"P71*INDEX('DATA (Nominal)'!$B$141:$BX$141,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":80574282.759118438},{"$f":"Q71*INDEX('DATA (Nominal)'!$B$141:$BX$141,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":82339750.012760028},{"$f":"R71*INDEX('DATA (Nominal)'!$B$141:$BX$141,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":83517639.609367594},{"$f":"S71*INDEX('DATA (Nominal)'!$B$141:$BX$141,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":86168315.020716935},{"$f":"T71*INDEX('DATA (Nominal)'!$B$141:$BX$141,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":90341414.683378294},{"$f":"U71*INDEX('DATA (Nominal)'!$B$141:$BX$141,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":92471081.313070014},{"$f":"V71*INDEX('DATA (Nominal)'!$B$141:$BX$141,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":94200685.526623338},{"$f":"W71*INDEX('DATA (Nominal)'!$B$141:$BX$141,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":97690756.655703038},{"$f":"X71*INDEX('DATA (Nominal)'!$B$141:$BX$141,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":99734862.049203262}]
[null,null,"Variable Fuel Transport",3783.9465496500352,{"$f":"E89*INDEX('DATA (Nominal)'!$B$142:$BX$142,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3659.3415701126669},{"$f":"F89*INDEX('DATA (Nominal)'!$B$142:$BX$142,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3359.0912803429524},{"$f":"G89*INDEX('DATA (Nominal)'!$B$142:$BX$142,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3211.5018398583147},{"$f":"H89*INDEX('DATA (Nominal)'!$B$142:$BX$142,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3205.0187928355172},{"$f":"I89*INDEX('DATA (Nominal)'!$B$142:$BX$142,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3278.019316483651},{"$f":"J89*INDEX('DATA (Nominal)'!$B$142:$BX$142,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3424.5468088800312},{"$f":"K89*INDEX('DATA (Nominal)'!$B$142:$BX$142,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3576.5982031578319},{"$f":"L89*INDEX('DATA (Nominal)'!$B$142:$BX$142,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3668.1251314666742},{"$f":"M89*INDEX('DATA (Nominal)'!$B$142:$BX$142,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3804.9486106707568},{"$f":"N89*INDEX('DATA (Nominal)'!$B$142:$BX$142,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3849.5322018689189},{"$f":"O89*INDEX('DATA (Nominal)'!$B$142:$BX$142,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3953.7867410656477},{"$f":"P89*INDEX('DATA (Nominal)'!$B$142:$BX$142,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4028.7141379559221},{"$f":"Q89*INDEX('DATA (Nominal)'!$B$142:$BX$142,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4116.9875006380016},{"$f":"R89*INDEX('DATA (Nominal)'!$B$142:$BX$142,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4175.8819804683799},{"$f":"S89*INDEX('DATA (Nominal)'!$B$142:$BX$142,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4308.4157510358473},{"$f":"T89*INDEX('DATA (Nominal)'!$B$142:$BX$142,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4517.0707341689149},{"$f":"U89*INDEX('DATA (Nominal)'!$B$142:$BX$142,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4623.5540656535013},{"$f":"V89*INDEX('DATA (Nominal)'!$B$142:$BX$142,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4710.0342763311673},{"$f":"W89*INDEX('DATA (Nominal)'!$B$142:$BX$142,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4884.5378327851522},{"$f":"X89*INDEX('DATA (Nominal)'!$B$142:$BX$142,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4986.7431024601638}]
[null,null,"Natural Gas Use Tax (Washington):",0,{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(E89:E90)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(F89:F90)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(G89:G90)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(H89:H90)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(I89:I90)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(J89:J90)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(K89:K90)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(L89:L90)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(M89:M90)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(N89:N90)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(O89:O90)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(P89:P90)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(Q89:Q90)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(R89:R90)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(S89:S90)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(T89:T90)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(U89:U90)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(V89:V90)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(W89:W90)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(X89:X90)*0.03852,0)","v":0}]
[null,null,"Misc Charges",2660293.0160463527,{"$f":"SUM(E88:E91)*Misc_Fees","v":2517054.2499599196},2350535.0014202367,2273224.8524702247,2278257.0404997612,2329830.7014461989,2424476.7514575408,2522546.3388351472,2585530.5106702005,2675139.0235831086,2711177.774209382,2782232.1171520469,2836411.3114245599,2898603.4040709734,2943900.2211021339,3032377.7906040419,3165488.6460892693,3239274.0051644049,3301652.6283706948,3415621.3971207105,3487701.0842780638]
[null,null,"Total Variable Cost",93909967.710645825,{"$f":"SUM(E88:E92)","v":88853551.81324178},82975320.671319276,80246225.211605325,80423864.521454737,82244446.241207436,85585509.592835769,89047425.903736964,91270805.624555111,94434040.840936095,95706230.74153401,98214492.429700822,100127051.06667461,102322469.90852915,103921475.20574005,107044787.42921425,111743681.8987911,114348350.12385841,116550353.60836297,120573520.72896919,123117977.69393931]
[]
[null,null,"Total Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E95:X95))","v":153800616.71971902},{"$f":"E93+E85","v":159455485.36812964},152093704.33837432,147765388.41887522,146388398.4599601,146699247.26477766,148572659.32233903,150606358.72219631,151438517.47498304,153233872.49080104,153146509.28504807,154301114.54319686,154866043.1533649,155719990.95249659,155983819.6887174,157778388.31153238,161155113.6659081,162444331.89991251,163337752.33822346,166059354.43029243,167309418.78077012]
[null,null,"$/MWh",{"$f":"D95/AVERAGE(E70:X70)","v":58.099714336484787}]
[null,null,"Fixed Cost $/kW-yr",{"$f":"D85/E75/1000","v":192.24310836973311}]
[null,null,"Variable Cost $/MWh",{"$f":"D93/AVERAGE(E70:X70)","v":35.475425350732628}]
[]
[]
[null,null,"Hydrogen Fuel Cell with 40 hrs Storage "]
[null,null,"MWh",null,{"$f":"(1-INDEX('DATA (Nominal)'!$B$318:$BX$318,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$33*8760","v":212430},{"$f":"(1-INDEX('DATA (Nominal)'!$B$318:$BX$318,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$33*8760","v":212430},{"$f":"(1-INDEX('DATA (Nominal)'!$B$318:$BX$318,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$33*8760","v":212430},{"$f":"(1-INDEX('DATA (Nominal)'!$B$318:$BX$318,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$33*8760","v":212430},{"$f":"(1-INDEX('DATA (Nominal)'!$B$318:$BX$318,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$33*8760","v":212430},{"$f":"(1-INDEX('DATA (Nominal)'!$B$318:$BX$318,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$33*8760","v":212430},{"$f":"(1-INDEX('DATA (Nominal)'!$B$318:$BX$318,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$33*8760","v":212430},{"$f":"(1-INDEX('DATA (Nominal)'!$B$318:$BX$318,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$33*8760","v":212430},{"$f":"(1-INDEX('DATA (Nominal)'!$B$318:$BX$318,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$33*8760","v":212430},{"$f":"(1-INDEX('DATA (Nominal)'!$B$318:$BX$318,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$33*8760","v":212430},{"$f":"(1-INDEX('DATA (Nominal)'!$B$318:$BX$318,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$33*8760","v":212430},{"$f":"(1-INDEX('DATA (Nominal)'!$B$318:$BX$318,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$33*8760","v":212430},{"$f":"(1-INDEX('DATA (Nominal)'!$B$318:$BX$318,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$33*8760","v":212430},{"$f":"(1-INDEX('DATA (Nominal)'!$B$318:$BX$318,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$33*8760","v":212430},{"$f":"(1-INDEX('DATA (Nominal)'!$B$318:$BX$318,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$33*8760","v":212430},{"$f":"(1-INDEX('DATA (Nominal)'!$B$318:$BX$318,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$33*8760","v":212430},{"$f":"(1-INDEX('DATA (Nominal)'!$B$318:$BX$318,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$33*8760","v":212430},{"$f":"(1-INDEX('DATA (Nominal)'!$B$318:$BX$318,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$33*8760","v":212430},{"$f":"(1-INDEX('DATA (Nominal)'!$B$318:$BX$318,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$33*8760","v":212430},{"$f":"(1-INDEX('DATA (Nominal)'!$B$318:$BX$318,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$33*8760","v":212430}]
[null,null,"Fuel (Dth)",null,{"$f":"E102*$E107/1000","v":1208089.4099999999},1208089.4099999999,1208089.4099999999,1208089.4099999999,1208089.4099999999,1208089.4099999999,1208089.4099999999,1208089.4099999999,1208089.4099999999,1208089.4099999999,1208089.4099999999,1208089.4099999999,1208089.4099999999,1208089.4099999999,1208089.4099999999,1208089.4099999999,1208089.4099999999,1208089.4099999999,1208089.4099999999,1208089.4099999999]
[null,null,"Storage Losses (MMBtu)",null,{"$f":"E103*0.003","v":3624.2682299999997},3624.2682299999997,3624.2682299999997,3624.2682299999997,3624.2682299999997,3624.2682299999997,3624.2682299999997,3624.2682299999997,3624.2682299999997,3624.2682299999997,3624.2682299999997,3624.2682299999997,3624.2682299999997,3624.2682299999997,3624.2682299999997,3624.2682299999997,3624.2682299999997,3624.2682299999997,3624.2682299999997,3624.2682299999997]
[]
[null,null,null,null,"Gen"]
[null,null,"Heat Rate",null,{"$f":"INDEX('DATA (Nominal)'!$B$41:$BX$41,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":5687}]
[null,null,"Capacity",null,{"$f":"'Resource Options'!$E$33","v":25}]
[null,null,"Capital Cost",null,{"$f":"INDEX('DATA (Nominal)'!$B$90:$BX$90,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$33/1000","v":158.82365774541427}]
[null,null,"AFUDC",null,{"$f":"E109*AFUDC!$C$33","v":9.5770665620484809}]
[null,null,"Sales tax",null,{"$f":"E109*$B$4","v":9.5294194647248549}]
[null,null,"Total Capital",null,{"$f":"SUM(E109:E111)","v":177.93014377218762}]
[]
[null,null,"Fixed Costs"]
[null,null,"Fixed O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E115:X115))","v":5611919.6676132586},{"$f":"$E108*1000*INDEX('DATA (Nominal)'!$B$213:$BX$213,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4739161.3636547225},{"$f":"$E108*1000*INDEX('DATA (Nominal)'!$B$213:$BX$213,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4845002.6341096777},{"$f":"$E108*1000*INDEX('DATA (Nominal)'!$B$213:$BX$213,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4953207.6929381276},{"$f":"$E108*1000*INDEX('DATA (Nominal)'!$B$213:$BX$213,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":5062178.2621827666},{"$f":"$E108*1000*INDEX('DATA (Nominal)'!$B$213:$BX$213,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":5173546.1839507874},{"$f":"$E108*1000*INDEX('DATA (Nominal)'!$B$213:$BX$213,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":5287364.1999977054},{"$f":"$E108*1000*INDEX('DATA (Nominal)'!$B$213:$BX$213,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":5403686.2123976536},{"$f":"$E108*1000*INDEX('DATA (Nominal)'!$B$213:$BX$213,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":5522567.3090704028},{"$f":"$E108*1000*INDEX('DATA (Nominal)'!$B$213:$BX$213,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":5644063.789869952},{"$f":"$E108*1000*INDEX('DATA (Nominal)'!$B$213:$BX$213,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":5768233.193247091},{"$f":"$E108*1000*INDEX('DATA (Nominal)'!$B$213:$BX$213,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":5895134.3234985275},{"$f":"$E108*1000*INDEX('DATA (Nominal)'!$B$213:$BX$213,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":6024827.2786154943},{"$f":"$E108*1000*INDEX('DATA (Nominal)'!$B$213:$BX$213,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":6157373.4787450349},{"$f":"$E108*1000*INDEX('DATA (Nominal)'!$B$213:$BX$213,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":6292835.6952774255},{"$f":"$E108*1000*INDEX('DATA (Nominal)'!$B$213:$BX$213,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":6431278.080573529},{"$f":"$E108*1000*INDEX('DATA (Nominal)'!$B$213:$BX$213,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":6572766.1983461473},{"$f":"$E108*1000*INDEX('DATA (Nominal)'!$B$213:$BX$213,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":6717367.0547097633},{"$f":"$E108*1000*INDEX('DATA (Nominal)'!$B$213:$BX$213,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":6865149.1299133785},{"$f":"$E108*1000*INDEX('DATA (Nominal)'!$B$213:$BX$213,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7016182.4107714724},{"$f":"$E108*1000*INDEX('DATA (Nominal)'!$B$213:$BX$213,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7170538.4238084434}]
[null,null,"Capital Recovery & Taxes",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E116:X116))","v":19806378.812563889},{"$f":"$E112*Assumptions!AG$33*1000000","v":25027855.013059653},{"$f":"$E112*Assumptions!AH$33*1000000","v":24318120.210662451},{"$f":"$E112*Assumptions!AI$33*1000000","v":23558317.693042755},{"$f":"$E112*Assumptions!AJ$33*1000000","v":22816315.889749084},{"$f":"$E112*Assumptions!AK$33*1000000","v":22090781.029679209},{"$f":"$E112*Assumptions!AL$33*1000000","v":21380499.039137505},{"$f":"$E112*Assumptions!AM$33*1000000","v":20684324.242946401},{"$f":"$E112*Assumptions!AN$33*1000000","v":20001196.464075916},{"$f":"$E112*Assumptions!AO$33*1000000","v":19325404.426267747},{"$f":"$E112*Assumptions!AP$33*1000000","v":18650672.565489557},{"$f":"$E112*Assumptions!AQ$33*1000000","v":17975940.704711374},{"$f":"$E112*Assumptions!AR$33*1000000","v":17301208.843933184},{"$f":"$E112*Assumptions!AS$33*1000000","v":16626476.983154994},{"$f":"$E112*Assumptions!AT$33*1000000","v":15951745.122376811},{"$f":"$E112*Assumptions!AU$33*1000000","v":15277013.261598624},{"$f":"$E112*Assumptions!AV$33*1000000","v":14602281.40082044},{"$f":"$E112*Assumptions!AW$33*1000000","v":13927549.540042251},{"$f":"$E112*Assumptions!AX$33*1000000","v":13252817.679264069},{"$f":"$E112*Assumptions!AY$33*1000000","v":12578085.818485884},{"$f":"$E112*Assumptions!AZ$33*1000000","v":11903353.957707703}]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E117:X117))","v":163609.90598959691},{"$f":"E115*Misc_Fees","v":138165.51039598978},141251.20679483353,144405.81707991817,147582.74505567638,150829.56544690125,154147.81588673309,157539.06783624119,161004.92732863853,164547.03572986857,168167.07051592568,171866.74606727608,175647.81448075612,179512.06639933275,183461.33186011805,187497.48116104066,191622.42574658358,195838.11911300843,200146.55773349464,204549.7820036315,209049.87720771134]
[null,null,"Total Fixed Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E118:X118))","v":25581908.386166755},{"$f":"SUM(E115:E117)","v":29905181.887110364},29304374.051566962,28655931.203060798,28026076.896987528,27415156.7790769,26822011.055021942,26245549.523180295,25684768.700474955,25134015.25186757,24587072.829252575,24042941.774277177,23501683.937029433,22963362.528299361,22428042.149514355,21895788.823333193,21366670.024913169,20840754.713865023,20318113.366910942,19798818.011260986,19282942.258723859]
[]
[null,null,"Variable Costs"]
[null,null,"Variable O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E121:X121))","v":0},{"$f":"E102*INDEX('DATA (Nominal)'!$B$132:$BX$132,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F102*INDEX('DATA (Nominal)'!$B$132:$BX$132,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G102*INDEX('DATA (Nominal)'!$B$132:$BX$132,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H102*INDEX('DATA (Nominal)'!$B$132:$BX$132,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I102*INDEX('DATA (Nominal)'!$B$132:$BX$132,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J102*INDEX('DATA (Nominal)'!$B$132:$BX$132,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K102*INDEX('DATA (Nominal)'!$B$132:$BX$132,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L102*INDEX('DATA (Nominal)'!$B$132:$BX$132,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M102*INDEX('DATA (Nominal)'!$B$132:$BX$132,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N102*INDEX('DATA (Nominal)'!$B$132:$BX$132,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O102*INDEX('DATA (Nominal)'!$B$132:$BX$132,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P102*INDEX('DATA (Nominal)'!$B$132:$BX$132,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q102*INDEX('DATA (Nominal)'!$B$132:$BX$132,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R102*INDEX('DATA (Nominal)'!$B$132:$BX$132,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S102*INDEX('DATA (Nominal)'!$B$132:$BX$132,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T102*INDEX('DATA (Nominal)'!$B$132:$BX$132,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U102*INDEX('DATA (Nominal)'!$B$132:$BX$132,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V102*INDEX('DATA (Nominal)'!$B$132:$BX$132,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W102*INDEX('DATA (Nominal)'!$B$132:$BX$132,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X102*INDEX('DATA (Nominal)'!$B$132:$BX$132,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"Fuel Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E122:X122))","v":28763377.898855064},{"$f":"E103*INDEX('DATA (Nominal)'!$B$143:$BX$143,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":42780729.268396698},{"$f":"F103*INDEX('DATA (Nominal)'!$B$143:$BX$143,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":40503420.238250174},{"$f":"G103*INDEX('DATA (Nominal)'!$B$143:$BX$143,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":38136079.212738596},{"$f":"H103*INDEX('DATA (Nominal)'!$B$143:$BX$143,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":35672749.30583173},{"$f":"I103*INDEX('DATA (Nominal)'!$B$143:$BX$143,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":33106524.017566696},{"$f":"J103*INDEX('DATA (Nominal)'!$B$143:$BX$143,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":30434551.933622789},{"$f":"K103*INDEX('DATA (Nominal)'!$B$143:$BX$143,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27636039.121740691},{"$f":"L103*INDEX('DATA (Nominal)'!$B$143:$BX$143,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":24686767.913900189},{"$f":"M103*INDEX('DATA (Nominal)'!$B$143:$BX$143,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":24161284.049424756},{"$f":"N103*INDEX('DATA (Nominal)'!$B$143:$BX$143,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":23600730.499242079},{"$f":"O103*INDEX('DATA (Nominal)'!$B$143:$BX$143,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":23003818.531371444},{"$f":"P103*INDEX('DATA (Nominal)'!$B$143:$BX$143,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22369219.683352858},{"$f":"Q103*INDEX('DATA (Nominal)'!$B$143:$BX$143,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":21695564.637852285},{"$f":"R103*INDEX('DATA (Nominal)'!$B$143:$BX$143,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":20981442.068022933},{"$f":"S103*INDEX('DATA (Nominal)'!$B$143:$BX$143,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":20225397.451836377},{"$f":"T103*INDEX('DATA (Nominal)'!$B$143:$BX$143,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":19425931.854576685},{"$f":"U103*INDEX('DATA (Nominal)'!$B$143:$BX$143,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":18581500.678670876},{"$f":"V103*INDEX('DATA (Nominal)'!$B$143:$BX$143,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":17690512.380007602},{"$f":"W103*INDEX('DATA (Nominal)'!$B$143:$BX$143,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":16751327.149874659},{"$f":"X103*INDEX('DATA (Nominal)'!$B$143:$BX$143,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":15762255.561623944}]
[]
[null,null,"Storage Losses",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E124:X124))","v":86290.133696565201},{"$f":"E104*INDEX('DATA (Nominal)'!$B$143:$BX$143,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":128342.1878051901},{"$f":"F104*INDEX('DATA (Nominal)'!$B$143:$BX$143,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":121510.26071475052},{"$f":"G104*INDEX('DATA (Nominal)'!$B$143:$BX$143,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":114408.23763821578},{"$f":"H104*INDEX('DATA (Nominal)'!$B$143:$BX$143,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":107018.2479174952},{"$f":"I104*INDEX('DATA (Nominal)'!$B$143:$BX$143,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":99319.572052700081},{"$f":"J104*INDEX('DATA (Nominal)'!$B$143:$BX$143,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":91303.655800868364},{"$f":"K104*INDEX('DATA (Nominal)'!$B$143:$BX$143,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":82908.117365222075},{"$f":"L104*INDEX('DATA (Nominal)'!$B$143:$BX$143,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":74060.303741700569},{"$f":"M104*INDEX('DATA (Nominal)'!$B$143:$BX$143,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":72483.852148274265},{"$f":"N104*INDEX('DATA (Nominal)'!$B$143:$BX$143,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":70802.191497726235},{"$f":"O104*INDEX('DATA (Nominal)'!$B$143:$BX$143,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":69011.455594114334},{"$f":"P104*INDEX('DATA (Nominal)'!$B$143:$BX$143,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":67107.659050058573},{"$f":"Q104*INDEX('DATA (Nominal)'!$B$143:$BX$143,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":65086.693913556861},{"$f":"R104*INDEX('DATA (Nominal)'!$B$143:$BX$143,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":62944.326204068806},{"$f":"S104*INDEX('DATA (Nominal)'!$B$143:$BX$143,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":60676.192355509134},{"$f":"T104*INDEX('DATA (Nominal)'!$B$143:$BX$143,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":58277.795563730055},{"$f":"U104*INDEX('DATA (Nominal)'!$B$143:$BX$143,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":55744.502036012629},{"$f":"V104*INDEX('DATA (Nominal)'!$B$143:$BX$143,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":53071.537140022803},{"$f":"W104*INDEX('DATA (Nominal)'!$B$143:$BX$143,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":50253.981449623978},{"$f":"X104*INDEX('DATA (Nominal)'!$B$143:$BX$143,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":47286.766684871829}]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E125:X125))","v":841083.22182101011},{"$f":"SUM(E121:E124)*Misc_Fees","v":1250971.0692341099},1184379.2237668233,1115154.7111282854,1043123.3432620049,968083.16401176376,889950.79385405721,808118.18780889374,721877.18585713161,706511.2694024602,690119.86406582815,672665.28543999395,654108.68734041462,634410.02892630128,613528.04093729402,591420.19102277025,568042.64814019366,543350.24599832867,517296.44552052184,489833.29630262818,460911.3970395152]
[null,null,"Total Variable Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E126:X126))","v":29690751.254372645},{"$f":"SUM(E121:E125)","v":44160042.525435999},41809309.722731747,39365642.161505096,36822890.897011228,34173926.75363116,31415806.383277714,28527065.426914807,25482705.403499022,24940279.170975491,24361652.554805633,23745495.272405554,23090436.029743332,22395061.360692143,21657914.435164295,20877493.835214656,20052252.298280608,19180595.426705219,18260880.362668145,17291414.427626912,16270453.725348331]
[]
[null,null,"Total Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E128:X128))","v":55272659.640539385},{"$f":"E126+E118","v":74065224.412546366},71113683.774298713,68021573.364565894,64848967.793998756,61589083.532708064,58237817.438299656,54772614.950095102,51167474.103973977,50074294.422843061,48948725.384058207,47788437.04668273,46592119.966772765,45358423.888991505,44085956.58467865,42773282.658547848,41418922.323193774,40021350.140570238,38578993.729579091,37090232.438887894,35553395.984072194]
[null,null,"$/MWh",{"$f":"D128/AVERAGE(E102:X102)","v":260.19234402174544}]
[null,null,"Fixed Cost $/kW-yr",{"$f":"D118/E108/1000","v":1023.2763354466701}]
[null,null,"Variable Cost $/MWh",{"$f":"D126/AVERAGE(E102:X102)","v":139.7672233412072}]
[]
[]
[null,null,"7F.04 CT Frame Greenfield + amonia + storage"]
[null,null,"MWh",null,{"$f":"(1-INDEX('DATA (Nominal)'!$B$319:$BX$319,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$34*8760","v":628792.80000000005},{"$f":"(1-INDEX('DATA (Nominal)'!$B$319:$BX$319,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$34*8760","v":628792.80000000005},{"$f":"(1-INDEX('DATA (Nominal)'!$B$319:$BX$319,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$34*8760","v":628792.80000000005},{"$f":"(1-INDEX('DATA (Nominal)'!$B$319:$BX$319,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$34*8760","v":628792.80000000005},{"$f":"(1-INDEX('DATA (Nominal)'!$B$319:$BX$319,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$34*8760","v":628792.80000000005},{"$f":"(1-INDEX('DATA (Nominal)'!$B$319:$BX$319,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$34*8760","v":628792.80000000005},{"$f":"(1-INDEX('DATA (Nominal)'!$B$319:$BX$319,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$34*8760","v":628792.80000000005},{"$f":"(1-INDEX('DATA (Nominal)'!$B$319:$BX$319,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$34*8760","v":628792.80000000005},{"$f":"(1-INDEX('DATA (Nominal)'!$B$319:$BX$319,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$34*8760","v":628792.80000000005},{"$f":"(1-INDEX('DATA (Nominal)'!$B$319:$BX$319,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$34*8760","v":628792.80000000005},{"$f":"(1-INDEX('DATA (Nominal)'!$B$319:$BX$319,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$34*8760","v":628792.80000000005},{"$f":"(1-INDEX('DATA (Nominal)'!$B$319:$BX$319,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$34*8760","v":628792.80000000005},{"$f":"(1-INDEX('DATA (Nominal)'!$B$319:$BX$319,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$34*8760","v":628792.80000000005},{"$f":"(1-INDEX('DATA (Nominal)'!$B$319:$BX$319,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$34*8760","v":628792.80000000005},{"$f":"(1-INDEX('DATA (Nominal)'!$B$319:$BX$319,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$34*8760","v":628792.80000000005},{"$f":"(1-INDEX('DATA (Nominal)'!$B$319:$BX$319,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$34*8760","v":628792.80000000005},{"$f":"(1-INDEX('DATA (Nominal)'!$B$319:$BX$319,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$34*8760","v":628792.80000000005},{"$f":"(1-INDEX('DATA (Nominal)'!$B$319:$BX$319,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$34*8760","v":628792.80000000005},{"$f":"(1-INDEX('DATA (Nominal)'!$B$319:$BX$319,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$34*8760","v":628792.80000000005},{"$f":"(1-INDEX('DATA (Nominal)'!$B$319:$BX$319,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$34*8760","v":628792.80000000005}]
[null,null,"Fuel (Dth)",null,{"$f":"E135*$E140/1000","v":6313079.7120000003},{"$f":"F135*$E140/1000","v":6313079.7120000003},{"$f":"G135*$E140/1000","v":6313079.7120000003},{"$f":"H135*$E140/1000","v":6313079.7120000003},{"$f":"I135*$E140/1000","v":6313079.7120000003},{"$f":"J135*$E140/1000","v":6313079.7120000003},{"$f":"K135*$E140/1000","v":6313079.7120000003},{"$f":"L135*$E140/1000","v":6313079.7120000003},{"$f":"M135*$E140/1000","v":6313079.7120000003},{"$f":"N135*$E140/1000","v":6313079.7120000003},{"$f":"O135*$E140/1000","v":6313079.7120000003},{"$f":"P135*$E140/1000","v":6313079.7120000003},{"$f":"Q135*$E140/1000","v":6313079.7120000003},{"$f":"R135*$E140/1000","v":6313079.7120000003},{"$f":"S135*$E140/1000","v":6313079.7120000003},{"$f":"T135*$E140/1000","v":6313079.7120000003},{"$f":"U135*$E140/1000","v":6313079.7120000003},{"$f":"V135*$E140/1000","v":6313079.7120000003},{"$f":"W135*$E140/1000","v":6313079.7120000003},{"$f":"X135*$E140/1000","v":6313079.7120000003}]
[null,null,"GHG Metric Tons",null,777053.98096926592,777053.98096926592,777053.98096926592,777053.98096926592,777053.98096926592,777053.98096926592,777053.98096926592,777053.98096926592,777053.98096926592,777053.98096926592,777053.98096926592,777053.98096926592,777053.98096926592,777053.98096926592,777053.98096926592,777053.98096926592,777053.98096926592,777053.98096926592,777053.98096926592,777053.98096926592]
[]
[null,null,null,null,"Gen"]
[null,null,"Heat Rate",null,{"$f":"INDEX('DATA (Nominal)'!$B$42:$BX$42,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":10040}]
[null,null,"Capacity",null,{"$f":"'Resource Options'!$E$34","v":74}]
[null,null,"Capital Cost",null,{"$f":"INDEX('DATA (Nominal)'!$B$91:$BX$91,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$34/1000","v":68.325717838959733}]
[null,null,"AFUDC",null,{"$f":"E142*AFUDC!$C$34","v":4.1200407856892722}]
[null,null,"Sales tax",null,{"$f":"E142*$B$4","v":4.0995430703375835}]
[null,null,"Total Capital",null,{"$f":"SUM(E142:E144)","v":76.545301694986591}]
[]
[null,null,"Fixed Costs"]
[null,null,"Fixed O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E148:X148))","v":1419008.084879895},{"$f":"$E141*1000*INDEX('DATA (Nominal)'!$B$214:$BX$214,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1198325.8294637306},{"$f":"$E141*1000*INDEX('DATA (Nominal)'!$B$214:$BX$214,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1225088.4396550874},{"$f":"$E141*1000*INDEX('DATA (Nominal)'!$B$214:$BX$214,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1252448.7481407176},{"$f":"$E141*1000*INDEX('DATA (Nominal)'!$B$214:$BX$214,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1280002.6205998133},{"$f":"$E141*1000*INDEX('DATA (Nominal)'!$B$214:$BX$214,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1308162.6782530094},{"$f":"$E141*1000*INDEX('DATA (Nominal)'!$B$214:$BX$214,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1336942.2571745757},{"$f":"$E141*1000*INDEX('DATA (Nominal)'!$B$214:$BX$214,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1366354.9868324162},{"$f":"$E141*1000*INDEX('DATA (Nominal)'!$B$214:$BX$214,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1396414.7965427293},{"$f":"$E141*1000*INDEX('DATA (Nominal)'!$B$214:$BX$214,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1427135.9220666697},{"$f":"$E141*1000*INDEX('DATA (Nominal)'!$B$214:$BX$214,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1458532.9123521361},{"$f":"$E141*1000*INDEX('DATA (Nominal)'!$B$214:$BX$214,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1490620.636423883},{"$f":"$E141*1000*INDEX('DATA (Nominal)'!$B$214:$BX$214,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1523414.2904252089},{"$f":"$E141*1000*INDEX('DATA (Nominal)'!$B$214:$BX$214,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1556929.4048145632},{"$f":"$E141*1000*INDEX('DATA (Nominal)'!$B$214:$BX$214,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1591181.8517204835},{"$f":"$E141*1000*INDEX('DATA (Nominal)'!$B$214:$BX$214,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1626187.8524583341},{"$f":"$E141*1000*INDEX('DATA (Nominal)'!$B$214:$BX$214,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1661963.9852124176},{"$f":"$E141*1000*INDEX('DATA (Nominal)'!$B$214:$BX$214,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1698527.1928870908},{"$f":"$E141*1000*INDEX('DATA (Nominal)'!$B$214:$BX$214,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1735894.7911306066},{"$f":"$E141*1000*INDEX('DATA (Nominal)'!$B$214:$BX$214,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1774084.4765354802},{"$f":"$E141*1000*INDEX('DATA (Nominal)'!$B$214:$BX$214,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1813114.3350192609}]
[null,null,"Capital Recovery & Taxes",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E149:X149))","v":8520676.7642137632},{"$f":"$E145*Assumptions!AG$34*1000000","v":10766948.602064177},{"$f":"$E145*Assumptions!AH$34*1000000","v":10461621.671948936},{"$f":"$E145*Assumptions!AI$34*1000000","v":10134755.680010697},{"$f":"$E145*Assumptions!AJ$34*1000000","v":9815547.5307492781},{"$f":"$E145*Assumptions!AK$34*1000000","v":9503423.4376816954},{"$f":"$E145*Assumptions!AL$34*1000000","v":9197861.1079836916},{"$f":"$E145*Assumptions!AM$34*1000000","v":8898367.6737788506},{"$f":"$E145*Assumptions!AN$34*1000000","v":8604487.04837556},{"$f":"$E145*Assumptions!AO$34*1000000","v":8313762.2486287178},{"$f":"$E145*Assumptions!AP$34*1000000","v":8023493.5355734825},{"$f":"$E145*Assumptions!AQ$34*1000000","v":7733224.822518249},{"$f":"$E145*Assumptions!AR$34*1000000","v":7442956.1094630109},{"$f":"$E145*Assumptions!AS$34*1000000","v":7152687.3964077737},{"$f":"$E145*Assumptions!AT$34*1000000","v":6862418.6833525402},{"$f":"$E145*Assumptions!AU$34*1000000","v":6572149.9702973031},{"$f":"$E145*Assumptions!AV$34*1000000","v":6281881.2572420686},{"$f":"$E145*Assumptions!AW$34*1000000","v":5991612.5441868315},{"$f":"$E145*Assumptions!AX$34*1000000","v":5701343.8311315989},{"$f":"$E145*Assumptions!AY$34*1000000","v":5411075.1180763626},{"$f":"$E145*Assumptions!AZ$34*1000000","v":5120806.4050211292}]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E150:X150))","v":41369.761706588477},{"$f":"E148*Misc_Fees","v":34935.991232185603},35716.228369704419,36513.890803294482,37317.196400966954,38138.174721788237,38977.214565667578,39834.713286112259,40711.076978406731,41606.720671931689,42522.068526714174,43457.554034301887,44413.62022305654,45390.719867963773,46389.315705058973,47409.880650570267,48452.898024882823,49518.861781430249,50608.276740621703,51721.658828915388,52859.535323151533]
[null,null,"Total Fixed Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E151:X151))","v":9981054.6108002476},{"$f":"SUM(E148:E150)","v":12000210.422760094},11722426.339973727,11423718.318954708,11132867.347750058,10849724.290656494,10573780.579723936,10304557.373897379,10041612.921896694,9782504.8913673181,9524548.516452333,9267303.0129764341,9010784.0201112758,8755007.5210903008,8499989.8507780824,8245747.7034062073,7992298.1404793691,7739658.598855353,7487846.8990028277,7236881.2534407582,6986780.2753635412]
[]
[null,null,"Variable Costs"]
[null,null,"Variable O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E154:X154))","v":2411519.0997682884},{"$f":"E135*INDEX('DATA (Nominal)'!$B$133:$BX$133,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2036482.8476238425},{"$f":"F135*INDEX('DATA (Nominal)'!$B$133:$BX$133,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2081964.2978874417},{"$f":"G135*INDEX('DATA (Nominal)'!$B$133:$BX$133,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2128461.5005402612},{"$f":"H135*INDEX('DATA (Nominal)'!$B$133:$BX$133,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2175287.6535521471},{"$f":"I135*INDEX('DATA (Nominal)'!$B$133:$BX$133,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2223143.9819302941},{"$f":"J135*INDEX('DATA (Nominal)'!$B$133:$BX$133,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2272053.149532761},{"$f":"K135*INDEX('DATA (Nominal)'!$B$133:$BX$133,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2322038.3188224812},{"$f":"L135*INDEX('DATA (Nominal)'!$B$133:$BX$133,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2373123.1618365766},{"$f":"M135*INDEX('DATA (Nominal)'!$B$133:$BX$133,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2425331.8713969812},{"$f":"N135*INDEX('DATA (Nominal)'!$B$133:$BX$133,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2478689.1725677145},{"$f":"O135*INDEX('DATA (Nominal)'!$B$133:$BX$133,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2533220.3343642042},{"$f":"P135*INDEX('DATA (Nominal)'!$B$133:$BX$133,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2588951.1817202168},{"$f":"Q135*INDEX('DATA (Nominal)'!$B$133:$BX$133,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2645908.1077180612},{"$f":"R135*INDEX('DATA (Nominal)'!$B$133:$BX$133,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2704118.0860878592},{"$f":"S135*INDEX('DATA (Nominal)'!$B$133:$BX$133,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2763608.6839817921},{"$f":"T135*INDEX('DATA (Nominal)'!$B$133:$BX$133,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2824408.0750293918},{"$f":"U135*INDEX('DATA (Nominal)'!$B$133:$BX$133,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2886545.0526800375},{"$f":"V135*INDEX('DATA (Nominal)'!$B$133:$BX$133,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2950049.0438389988},{"$f":"W135*INDEX('DATA (Nominal)'!$B$133:$BX$133,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3014950.1228034561},{"$f":"X135*INDEX('DATA (Nominal)'!$B$133:$BX$133,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3081279.025505133}]
[null,null,"Fuel Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E155:X155))","v":155504676.94199497},{"$f":"E136*INDEX('DATA (Nominal)'!$B$144:$BX$144,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":229646764.0319134},{"$f":"F136*INDEX('DATA (Nominal)'!$B$144:$BX$144,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":217496517.2370944},{"$f":"G136*INDEX('DATA (Nominal)'!$B$144:$BX$144,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":204898246.17999139},{"$f":"H136*INDEX('DATA (Nominal)'!$B$144:$BX$144,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":191822026.76023719},{"$f":"I136*INDEX('DATA (Nominal)'!$B$144:$BX$144,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":178233063.29660749},{"$f":"J136*INDEX('DATA (Nominal)'!$B$144:$BX$144,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":164118015.46235469},{"$f":"K136*INDEX('DATA (Nominal)'!$B$144:$BX$144,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":149369398.47167286},{"$f":"L136*INDEX('DATA (Nominal)'!$B$144:$BX$144,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":133862205.00618432},{"$f":"M136*INDEX('DATA (Nominal)'!$B$144:$BX$144,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":131088818.31593266},{"$f":"N136*INDEX('DATA (Nominal)'!$B$144:$BX$144,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":128140232.65972614},{"$f":"O136*INDEX('DATA (Nominal)'!$B$144:$BX$144,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":125010319.66337615},{"$f":"P136*INDEX('DATA (Nominal)'!$B$144:$BX$144,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":121692770.97585557},{"$f":"Q136*INDEX('DATA (Nominal)'!$B$144:$BX$144,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":118181093.41625118},{"$f":"R136*INDEX('DATA (Nominal)'!$B$144:$BX$144,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":114468603.99633242},{"$f":"S136*INDEX('DATA (Nominal)'!$B$144:$BX$144,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":110548424.81565528},{"$f":"T136*INDEX('DATA (Nominal)'!$B$144:$BX$144,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":106413477.82604335},{"$f":"U136*INDEX('DATA (Nominal)'!$B$144:$BX$144,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":102056479.46221411},{"$f":"V136*INDEX('DATA (Nominal)'!$B$144:$BX$144,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":97469935.135238215},{"$f":"W136*INDEX('DATA (Nominal)'!$B$144:$BX$144,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":92646133.585441038},{"$f":"X136*INDEX('DATA (Nominal)'!$B$144:$BX$144,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":87577141.091273353}]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E156:X156))","v":4603888.7794015659},{"$f":"SUM(E154:E155)*Misc_Fees","v":6754493.3795260293},6401591.0506708603,6035656.6357182199,5655797.7044196138,5261020.2669984903,4850936.0603109663,4422412.1481901007,3971804.7574104816,3892471.5345614087,3808064.0470986948,3718404.3650941225,3623309.3277819646,3522590.4024297995,3416053.5395908807,3303499.0246484191,3184721.3255598745,3059508.9367072238,2927644.2187568168,2788903.2344301599,2643055.58008456]
[null,null,"Total Variable Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E157:X157))","v":162520084.82116479},{"$f":"SUM(E154:E156)","v":238437740.25906327},225980072.58565271,213062364.31624988,199653112.11820894,185717227.54553628,171241004.67219841,156113848.93868545,140207132.92543137,137406621.72189105,134426985.87939253,131261944.36283448,127905031.48535775,124349591.92639905,120588775.62201115,116615532.52428548,112422607.22663261,108002533.45160137,103347628.39783402,98449986.942674652,93301475.696863055]
[]
[null,null,"Total Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E159:X159))","v":172501139.43196505},{"$f":"E157+E151","v":250437950.68182337},237702498.92562643,224486082.63520458,210785979.46595901,196566951.83619279,181814785.25192234,166418406.31258282,150248745.84732807,147189126.61325836,143951534.39584488,140529247.37581092,136915815.50546902,133104599.44748935,129088765.47278924,124861280.22769168,120414905.36711198,115742192.05045672,110835475.29683685,105686868.1961154,100288255.97222659]
[null,null,"$/MWh",{"$f":"D159/AVERAGE(E135:X135)","v":274.33701440596172}]
[null,null,"Fixed Cost $/kW-yr",{"$f":"D151/E141/1000","v":134.87911636216552}]
[null,null,"Variable Cost $/MWh",{"$f":"D157/AVERAGE(E135:X135)","v":258.46365419763833}]

{"sheet":"Levelized Cost Summary","index":12,"n_rows":47,"n_cols":51,"rows_kept":47,"cut":false,"hidden":false,"merged":[[0,28,0,50],[0,4,0,26]]}
[null,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,null,null,"PPA Price/ Implied Capacity Payment $/kW-Yr"]
[null,"Long Description","Type","Size",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,"7F.04 CT Frame Greenfield (Washington)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Fuel Gen Summary'!E19","v":104.59340953301698},{"$f":"'Fuel Gen Summary'!F19","v":107.04523785449148},{"$f":"'Fuel Gen Summary'!G19","v":109.43421056585271},{"$f":"'Fuel Gen Summary'!H19","v":111.87635182500246},{"$f":"'Fuel Gen Summary'!I19","v":114.37283509425868},{"$f":"'Fuel Gen Summary'!J19","v":116.88903746633243},{"$f":"'Fuel Gen Summary'!K19","v":119.46059629059168},{"$f":"'Fuel Gen Summary'!L19","v":122.08872940898468},{"$f":"'Fuel Gen Summary'!M19","v":124.77468145598237},{"$f":"'Fuel Gen Summary'!N19","v":127.51972444801397},{"$f":"'Fuel Gen Summary'!O19","v":130.32515838587028},{"$f":"'Fuel Gen Summary'!P19","v":133.19231187035942},{"$f":"'Fuel Gen Summary'!Q19","v":136.12254273150734},{"$f":"'Fuel Gen Summary'!R19","v":139.11723867160046},{"$f":"'Fuel Gen Summary'!S19","v":142.17781792237571},{"$f":"'Fuel Gen Summary'!T19","v":145.30572991666799},{"$f":"'Fuel Gen Summary'!U19","v":148.50245597483465},{"$f":"'Fuel Gen Summary'!V19","v":151.76951000628102},{"$f":"'Fuel Gen Summary'!W19","v":155.10843922641925},{"$f":"'Fuel Gen Summary'!X19","v":158.52082488940044},{"$f":"'Fuel Gen Summary'!Y19","v":162.00828303696721},{"$f":"'Fuel Gen Summary'!Z19","v":165.57246526378051},{"$f":"'Fuel Gen Summary'!AA19","v":169.21505949958376}]
[null,"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,null,null,{"$f":"'Fuel Gen Summary'!E4","v":102.11395715032144},{"$f":"'Fuel Gen Summary'!F4","v":104.50746152001884},{"$f":"'Fuel Gen Summary'!G4","v":106.83975722657681},{"$f":"'Fuel Gen Summary'!H4","v":109.22395569448278},{"$f":"'Fuel Gen Summary'!I4","v":111.66120211682403},{"$f":"'Fuel Gen Summary'!J4","v":114.11774856339423},{"$f":"'Fuel Gen Summary'!K4","v":116.62833903178881},{"$f":"'Fuel Gen Summary'!L4","v":119.19416249048818},{"$f":"'Fuel Gen Summary'!M4","v":121.81643406527891},{"$f":"'Fuel Gen Summary'!N4","v":124.4963956147151},{"$f":"'Fuel Gen Summary'!O4","v":127.23531631823886},{"$f":"'Fuel Gen Summary'!P4","v":130.0344932772401},{"$f":"'Fuel Gen Summary'!Q4","v":132.89525212933935},{"$f":"'Fuel Gen Summary'!R4","v":135.81894767618476},{"$f":"'Fuel Gen Summary'!S4","v":138.80696452506089},{"$f":"'Fuel Gen Summary'!T4","v":141.86071774461223},{"$f":"'Fuel Gen Summary'!U4","v":144.98165353499368},{"$f":"'Fuel Gen Summary'!V4","v":148.17124991276353},{"$f":"'Fuel Gen Summary'!W4","v":151.43101741084436},{"$f":"'Fuel Gen Summary'!X4","v":154.76249979388291},{"$f":"'Fuel Gen Summary'!Y4","v":158.1672747893484},{"$f":"'Fuel Gen Summary'!Z4","v":161.64695483471399},{"$f":"'Fuel Gen Summary'!AA4","v":165.20318784107772}]
[null,"Reciprocating Engine (ICE) Machine (Washington)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Fuel Gen Summary'!E22","v":156.6680384522034},{"$f":"'Fuel Gen Summary'!F22","v":160.3448743112898},{"$f":"'Fuel Gen Summary'!G22","v":163.92421765718896},{"$f":"'Fuel Gen Summary'!H22","v":167.58331580835363},{"$f":"'Fuel Gen Summary'!I22","v":171.32393608592002},{"$f":"'Fuel Gen Summary'!J22","v":175.09306267981026},{"$f":"'Fuel Gen Summary'!K22","v":178.94511005876618},{"$f":"'Fuel Gen Summary'!L22","v":182.88190248005893},{"$f":"'Fuel Gen Summary'!M22","v":186.90530433462021},{"$f":"'Fuel Gen Summary'!N22","v":191.01722102998193},{"$f":"'Fuel Gen Summary'!O22","v":195.21959989264141},{"$f":"'Fuel Gen Summary'!P22","v":199.51443109027963},{"$f":"'Fuel Gen Summary'!Q22","v":203.90374857426585},{"$f":"'Fuel Gen Summary'!R22","v":208.38963104289962},{"$f":"'Fuel Gen Summary'!S22","v":212.97420292584334},{"$f":"'Fuel Gen Summary'!T22","v":217.659635390212},{"$f":"'Fuel Gen Summary'!U22","v":222.4481473687967},{"$f":"'Fuel Gen Summary'!V22","v":227.34200661091023},{"$f":"'Fuel Gen Summary'!W22","v":232.34353075635022},{"$f":"'Fuel Gen Summary'!X22","v":237.4550884329899},{"$f":"'Fuel Gen Summary'!Y22","v":242.6791003785157},{"$f":"'Fuel Gen Summary'!Z22","v":248.01804058684303},{"$f":"'Fuel Gen Summary'!AA22","v":253.47443747975353}]
[null,"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,null,null,{"$f":"'Fuel Gen Summary'!E7","v":152.87346714171417},{"$f":"'Fuel Gen Summary'!F7","v":156.46104361607811},{"$f":"'Fuel Gen Summary'!G7","v":159.95364807645092},{"$f":"'Fuel Gen Summary'!H7","v":163.52407017364584},{"$f":"'Fuel Gen Summary'!I7","v":167.1740339653704},{"$f":"'Fuel Gen Summary'!J7","v":170.85186271260858},{"$f":"'Fuel Gen Summary'!K7","v":174.61060369228596},{"$f":"'Fuel Gen Summary'!L7","v":178.45203697351619},{"$f":"'Fuel Gen Summary'!M7","v":182.37798178693359},{"$f":"'Fuel Gen Summary'!N7","v":186.39029738624617},{"$f":"'Fuel Gen Summary'!O7","v":190.49088392874353},{"$f":"'Fuel Gen Summary'!P7","v":194.68168337517591},{"$f":"'Fuel Gen Summary'!Q7","v":198.96468040942977},{"$f":"'Fuel Gen Summary'!R7","v":203.34190337843725},{"$f":"'Fuel Gen Summary'!S7","v":207.81542525276282},{"$f":"'Fuel Gen Summary'!T7","v":212.38736460832368},{"$f":"'Fuel Gen Summary'!U7","v":217.05988662970674},{"$f":"'Fuel Gen Summary'!V7","v":221.83520413556033},{"$f":"'Fuel Gen Summary'!W7","v":226.71557862654265},{"$f":"'Fuel Gen Summary'!X7","v":231.70332135632654},{"$f":"'Fuel Gen Summary'!Y7","v":236.80079442616574},{"$f":"'Fuel Gen Summary'!Z7","v":242.01041190354141},{"$f":"'Fuel Gen Summary'!AA7","v":247.33464096541937}]
[null,"NG CCCT (1x1 w/DF) (Washington)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Fuel Gen Summary'!E25","v":187.57415312778468},{"$f":"'Fuel Gen Summary'!F25","v":191.93638642240379},{"$f":"'Fuel Gen Summary'!G25","v":196.21294520398015},{"$f":"'Fuel Gen Summary'!H25","v":200.5839250255851},{"$f":"'Fuel Gen Summary'!I25","v":205.05135249324306},{"$f":"'Fuel Gen Summary'!J25","v":209.56248224809448},{"$f":"'Fuel Gen Summary'!K25","v":214.17285685755252},{"$f":"'Fuel Gen Summary'!L25","v":218.8846597084187},{"$f":"'Fuel Gen Summary'!M25","v":223.70012222200387},{"$f":"'Fuel Gen Summary'!N25","v":228.62152491088798},{"$f":"'Fuel Gen Summary'!O25","v":233.65119845892747},{"$f":"'Fuel Gen Summary'!P25","v":238.79152482502388},{"$f":"'Fuel Gen Summary'!Q25","v":244.0449383711746},{"$f":"'Fuel Gen Summary'!R25","v":249.41392701534025},{"$f":"'Fuel Gen Summary'!S25","v":254.90103340967772},{"$f":"'Fuel Gen Summary'!T25","v":260.5088561446907},{"$f":"'Fuel Gen Summary'!U25","v":266.2400509798739},{"$f":"'Fuel Gen Summary'!V25","v":272.09733210143111},{"$f":"'Fuel Gen Summary'!W25","v":278.08347340766272},{"$f":"'Fuel Gen Summary'!X25","v":284.20130982263123},{"$f":"'Fuel Gen Summary'!Y25","v":290.45373863872908},{"$f":"'Fuel Gen Summary'!Z25","v":296.84372088878115},{"$f":"'Fuel Gen Summary'!AA25","v":303.37428274833439}]
[null,"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,null,null,{"$f":"'Fuel Gen Summary'!E10","v":183.7802820842864},{"$f":"'Fuel Gen Summary'!F10","v":188.05327246650526},{"$f":"'Fuel Gen Summary'!G10","v":192.24310836973311},{"$f":"'Fuel Gen Summary'!H10","v":196.52542850203992},{"$f":"'Fuel Gen Summary'!I10","v":200.90221621400542},{"$f":"'Fuel Gen Summary'!J10","v":205.32206497071354},{"$f":"'Fuel Gen Summary'!K10","v":209.83915040006926},{"$f":"'Fuel Gen Summary'!L10","v":214.45561170887075},{"$f":"'Fuel Gen Summary'!M10","v":219.17363516646594},{"$f":"'Fuel Gen Summary'!N10","v":223.99545514012812},{"$f":"'Fuel Gen Summary'!O10","v":228.92335515321102},{"$f":"'Fuel Gen Summary'!P10","v":233.95966896658155},{"$f":"'Fuel Gen Summary'!Q10","v":239.10678168384644},{"$f":"'Fuel Gen Summary'!R10","v":244.3671308808911},{"$f":"'Fuel Gen Summary'!S10","v":249.74320776027062},{"$f":"'Fuel Gen Summary'!T10","v":255.23755833099659},{"$f":"'Fuel Gen Summary'!U10","v":260.85278461427862},{"$f":"'Fuel Gen Summary'!V10","v":266.59154587579269},{"$f":"'Fuel Gen Summary'!W10","v":272.45655988506013},{"$f":"'Fuel Gen Summary'!X10","v":278.45060420253134},{"$f":"'Fuel Gen Summary'!Y10","v":284.57651749498717},{"$f":"'Fuel Gen Summary'!Z10","v":290.83720087987683},{"$f":"'Fuel Gen Summary'!AA10","v":297.23561929923426}]
[null,"Small Modular Reactor (share)",null,null,{"$f":"'PPA Summary'!E3","v":124.64513435602082},{"$f":"'PPA Summary'!F3","v":126.8866675140218},{"$f":"'PPA Summary'!G3","v":129.03845772383573},{"$f":"'PPA Summary'!H3","v":131.22269979388409},{"$f":"'PPA Summary'!I3","v":133.44089360965089},{"$f":"'PPA Summary'!J3","v":135.6552400750777},{"$f":"'PPA Summary'!K3","v":137.90348606729344},{"$f":"'PPA Summary'!L3","v":140.18483652401517},{"$f":"'PPA Summary'!M3","v":142.49962446137144},{"$f":"'PPA Summary'!N3","v":144.47790443625476},{"$f":"'PPA Summary'!O3","v":153.26603106176873},{"$f":"'PPA Summary'!P3","v":158.86711159639589},{"$f":"'PPA Summary'!Q3","v":168.17577201689642},{"$f":"'PPA Summary'!R3","v":170.51912559739603},{"$f":"'PPA Summary'!S3","v":172.85648593123037},{"$f":"'PPA Summary'!T3","v":175.18581377883658},{"$f":"'PPA Summary'!U3","v":177.50199188147201},{"$f":"'PPA Summary'!V3","v":179.80092415728899},{"$f":"'PPA Summary'!W3","v":182.07796991565127},{"$f":"'PPA Summary'!X3","v":184.32853669355075},{"$f":"'PPA Summary'!Y3","v":186.5472600528262},{"$f":"'PPA Summary'!Z3","v":188.72845084401558},{"$f":"'PPA Summary'!AA3","v":190.86607314830593}]
[null,"NW Wind On System (Share)",null,null,{"$f":"'PPA Summary'!E4","v":46.285925383842432},{"$f":"'PPA Summary'!F4","v":45.152162568520467},{"$f":"'PPA Summary'!G4","v":43.887518616600076},{"$f":"'PPA Summary'!H4","v":42.547850854541757},{"$f":"'PPA Summary'!I4","v":40.051459280235278},{"$f":"'PPA Summary'!J4","v":37.507756615283348},{"$f":"'PPA Summary'!K4","v":34.931873707531437},{"$f":"'PPA Summary'!L4","v":32.323613616461706},{"$f":"'PPA Summary'!M4","v":32.402252275352929},{"$f":"'PPA Summary'!N4","v":31.944875738587033},{"$f":"'PPA Summary'!O4","v":43.171485642173423},{"$f":"'PPA Summary'!P4","v":48.854918129603419},{"$f":"'PPA Summary'!Q4","v":60.874816810666871},{"$f":"'PPA Summary'!R4","v":60.841565339681303},{"$f":"'PPA Summary'!S4","v":60.749502411629678},{"$f":"'PPA Summary'!T4","v":60.593904791170957},{"$f":"'PPA Summary'!U4","v":60.369715458381144},{"$f":"'PPA Summary'!V4","v":60.071513387705082},{"$f":"'PPA Summary'!W4","v":59.693487212555858},{"$f":"'PPA Summary'!X4","v":59.229406963352403},{"$f":"'PPA Summary'!Y4","v":58.672593738204675},{"$f":"'PPA Summary'!Z4","v":58.015887154889725},{"$f":"'PPA Summary'!AA4","v":57.251610425547227}]
[null,"NW Wind Off System",null,null,{"$f":"'PPA Summary'!E5","v":50.715601742458936},{"$f":"'PPA Summary'!F5","v":49.740943380926325},{"$f":"'PPA Summary'!G5","v":48.634348882382042},{"$f":"'PPA Summary'!H5","v":47.457426624502254},{"$f":"'PPA Summary'!I5","v":45.04667155241787},{"$f":"'PPA Summary'!J5","v":42.587560917322691},{"$f":"'PPA Summary'!K5","v":40.096944144671724},{"$f":"'PPA Summary'!L5","v":37.574630770828676},{"$f":"'PPA Summary'!M5","v":37.777373657728567},{"$f":"'PPA Summary'!N5","v":37.459805011157066},{"$f":"'PPA Summary'!O5","v":48.830264203532728},{"$f":"'PPA Summary'!P5","v":54.661763380643293},{"$f":"'PPA Summary'!Q5","v":66.834110232010403},{"$f":"'PPA Summary'!R5","v":66.957841772187024},{"$f":"'PPA Summary'!S5","v":67.027469296025501},{"$f":"'PPA Summary'!T5","v":67.038457016987252},{"$f":"'PPA Summary'!U5","v":66.985941362865887},{"$f":"'PPA Summary'!V5","v":66.864705004902731},{"$f":"'PPA Summary'!W5","v":66.669151479707352},{"$f":"'PPA Summary'!X5","v":66.39327747117153},{"$f":"'PPA Summary'!Y5","v":66.030643243863352},{"$f":"'PPA Summary'!Z5","v":65.574340917479859},{"$f":"'PPA Summary'!AA5","v":65.01696041864777}]
[null,"Wind Montana",null,null,{"$f":"'PPA Summary'!E6","v":36.103888123179786},{"$f":"'PPA Summary'!F6","v":35.213840177363402},{"$f":"'PPA Summary'!G6","v":34.216227518636529},{"$f":"'PPA Summary'!H6","v":33.159817878876218},{"$f":"'PPA Summary'!I6","v":31.110091423475872},{"$f":"'PPA Summary'!J6","v":29.01928416437007},{"$f":"'PPA Summary'!K6","v":26.900684969495607},{"$f":"'PPA Summary'!L6","v":24.754081061266604},{"$f":"'PPA Summary'!M6","v":24.796562238402476},{"$f":"'PPA Summary'!N6","v":24.417539704869711},{"$f":"'PPA Summary'!O6","v":35.734076938029268},{"$f":"'PPA Summary'!P6","v":41.5198023071584},{"$f":"'PPA Summary'!Q6","v":53.655309026149233},{"$f":"'PPA Summary'!R6","v":53.751838844706562},{"$f":"'PPA Summary'!S6","v":53.80475843960361},{"$f":"'PPA Summary'!T6","v":53.810407317096846},{"$f":"'PPA Summary'!U6","v":53.764868912214297},{"$f":"'PPA Summary'!V6","v":53.663941876731073},{"$f":"'PPA Summary'!W6","v":53.503119623955087},{"$f":"'PPA Summary'!X6","v":53.277568017830532},{"$f":"'PPA Summary'!Y6","v":52.982101573792967},{"$f":"'PPA Summary'!Z6","v":52.611157919242537},{"$f":"'PPA Summary'!AA6","v":52.158770384748657}]
[null,"Off Shore Wind (Share)",null,null,{"$f":"'PPA Summary'!E7","v":128.60612860885362},{"$f":"'PPA Summary'!F7","v":126.42390622336735},{"$f":"'PPA Summary'!G7","v":124.74408520367108},{"$f":"'PPA Summary'!H7","v":123.51762528764462},{"$f":"'PPA Summary'!I7","v":122.6265228867135},{"$f":"'PPA Summary'!J7","v":121.95409736703976},{"$f":"'PPA Summary'!K7","v":121.4882289848635},{"$f":"'PPA Summary'!L7","v":121.19155641429026},{"$f":"'PPA Summary'!M7","v":121.62904383526755},{"$f":"'PPA Summary'!N7","v":121.5127809590212},{"$f":"'PPA Summary'!O7","v":133.17278484977351},{"$f":"'PPA Summary'!P7","v":139.39082457507888},{"$f":"'PPA Summary'!Q7","v":152.02231046034498},{"$f":"'PPA Summary'!R7","v":152.69214085447481},{"$f":"'PPA Summary'!S7","v":153.37313530008345},{"$f":"'PPA Summary'!T7","v":154.05483664756017},{"$f":"'PPA Summary'!U7","v":154.72722533710439},{"$f":"'PPA Summary'!V7","v":155.3805219718663},{"$f":"'PPA Summary'!W7","v":156.005025554611},{"$f":"'PPA Summary'!X7","v":156.5909779385461},{"$f":"'PPA Summary'!Y7","v":157.1284469856441},{"$f":"'PPA Summary'!Z7","v":157.60722300180609},{"$f":"'PPA Summary'!AA7","v":158.016724445161}]
[null,"New Residential Solar",null,null,{"$f":"'PPA Summary'!E8","v":145.75583539467948},{"$f":"'PPA Summary'!F8","v":148.09174102851409},{"$f":"'PPA Summary'!G8","v":150.39415779904732},{"$f":"'PPA Summary'!H8","v":152.82756185977024},{"$f":"'PPA Summary'!I8","v":155.40365398492122},{"$f":"'PPA Summary'!J8","v":158.08797374192523},{"$f":"'PPA Summary'!K8","v":160.93988592662899},{"$f":"'PPA Summary'!L8","v":163.97410414221014},{"$f":"'PPA Summary'!M8","v":167.24495686229571},{"$f":"'PPA Summary'!N8","v":170.21163888487266},{"$f":"'PPA Summary'!O8","v":187.70835144368982},{"$f":"'PPA Summary'!P8","v":205.83934110683728},{"$f":"'PPA Summary'!Q8","v":323.32101551939928},{"$f":"'PPA Summary'!R8","v":329.40332699879639},{"$f":"'PPA Summary'!S8","v":335.57837063624123},{"$f":"'PPA Summary'!T8","v":341.84588740499532},{"$f":"'PPA Summary'!U8","v":348.20540317121407},{"$f":"'PPA Summary'!V8","v":354.65626189066558},{"$f":"'PPA Summary'!W8","v":361.19760922681473},{"$f":"'PPA Summary'!X8","v":367.82837490580772},{"$f":"'PPA Summary'!Y8","v":374.54725369403417},{"$f":"'PPA Summary'!Z8","v":381.35268493542429},{"$f":"'PPA Summary'!AA8","v":388.2428304875944}]
[null,"New Residential Solar + Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PPA Summary'!E55*12","v":255.56564716947432},{"$f":"'PPA Summary'!F55*12","v":259.61316598598648},{"$f":"'PPA Summary'!G55*12","v":263.89195543776327},{"$f":"'PPA Summary'!H55*12","v":268.57066377758565},{"$f":"'PPA Summary'!I55*12","v":273.45056230599789},{"$f":"'PPA Summary'!J55*12","v":278.47270509265024},{"$f":"'PPA Summary'!K55*12","v":283.66367313579087},{"$f":"'PPA Summary'!L55*12","v":289.02565609964694},{"$f":"'PPA Summary'!M55*12","v":294.54995149211459},{"$f":"'PPA Summary'!N55*12","v":298.72691678954556},{"$f":"'PPA Summary'!O55*12","v":317.14433952158959},{"$f":"'PPA Summary'!P55*12","v":336.17282613436606},{"$f":"'PPA Summary'!Q55*12","v":453.11215267117268},{"$f":"'PPA Summary'!R55*12","v":460.33275073001261},{"$f":"'PPA Summary'!S55*12","v":467.58385009219688},{"$f":"'PPA Summary'!T55*12","v":474.8580341239724},{"$f":"'PPA Summary'!U55*12","v":482.14732182357795},{"$f":"'PPA Summary'!V55*12","v":489.44295831244551},{"$f":"'PPA Summary'!W55*12","v":389.85883324153548},{"$f":"'PPA Summary'!X55*12","v":394.78668407546138},{"$f":"'PPA Summary'!Y55*12","v":399.63715391398966},{"$f":"'PPA Summary'!Z55*12","v":404.39705570385678},{"$f":"'PPA Summary'!AA55*12","v":409.0515884633503}]
[null,"Existing Residential Solar",null,null,{"$f":"'PPA Summary'!E10","v":157.44650261579508},{"$f":"'PPA Summary'!F10","v":160.0390266549328},{"$f":"'PPA Summary'!G10","v":162.58954242323887},{"$f":"'PPA Summary'!H10","v":165.27622698316756},{"$f":"'PPA Summary'!I10","v":168.11088964318657},{"$f":"'PPA Summary'!J10","v":171.05495164782488},{"$f":"'PPA Summary'!K10","v":174.17194620298466},{"$f":"'PPA Summary'!L10","v":177.47669717991224},{"$f":"'PPA Summary'!M10","v":181.02681180568013},{"$f":"'PPA Summary'!N10","v":184.27855494893083},{"$f":"'PPA Summary'!O10","v":203.36705085276535},{"$f":"'PPA Summary'!P10","v":223.14962334304167},{"$f":"'PPA Summary'!Q10","v":351.20216914760823},{"$f":"'PPA Summary'!R10","v":357.86136127971918},{"$f":"'PPA Summary'!S10","v":364.62526461836444},{"$f":"'PPA Summary'!T10","v":371.49387444870041},{"$f":"'PPA Summary'!U10","v":378.46697165132599},{"$f":"'PPA Summary'!V10","v":385.5441605336423},{"$f":"'PPA Summary'!W10","v":392.72485255580699},{"$f":"'PPA Summary'!X10","v":400.00824879147166},{"$f":"'PPA Summary'!Y10","v":407.39332104120621},{"$f":"'PPA Summary'!Z10","v":414.87879146331699},{"$f":"'PPA Summary'!AA10","v":422.46311065316939}]
[null,"Existing Residential Solar + Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PPA Summary'!E57*12","v":270.83169432031013},{"$f":"'PPA Summary'!F57*12","v":275.22981332683077},{"$f":"'PPA Summary'!G57*12","v":279.85548173441407},{"$f":"'PPA Summary'!H57*12","v":284.88877411313217},{"$f":"'PPA Summary'!I57*12","v":290.13113323620132},{"$f":"'PPA Summary'!J57*12","v":295.52024866663697},{"$f":"'PPA Summary'!K57*12","v":301.08626269840192},{"$f":"'PPA Summary'!L57*12","v":306.83154266834634},{"$f":"'PPA Summary'!M57*12","v":312.74756755300928},{"$f":"'PPA Summary'!N57*12","v":317.32488069599799},{"$f":"'PPA Summary'!O57*12","v":337.24759622153169},{"$f":"'PPA Summary'!P57*12","v":357.83869335404142},{"$f":"'PPA Summary'!Q57*12","v":483.8831133719832},{"$f":"'PPA Summary'!R57*12","v":491.78066943337069},{"$f":"'PPA Summary'!S57*12","v":499.72362301778583},{"$f":"'PPA Summary'!T57*12","v":507.70488205910647},{"$f":"'PPA Summary'!U57*12","v":515.71680041602758},{"$f":"'PPA Summary'!V57*12","v":523.75096543904579},{"$f":"'PPA Summary'!W57*12","v":416.70022447316501},{"$f":"'PPA Summary'!X57*12","v":422.21874577338758},{"$f":"'PPA Summary'!Y57*12","v":427.67272095985305},{"$f":"'PPA Summary'!Z57*12","v":433.04940521655226},{"$f":"'PPA Summary'!AA57*12","v":438.33428965191786}]
[null,"Commercial Solar",null,null,{"$f":"'PPA Summary'!E12","v":123.2142661442608},{"$f":"'PPA Summary'!F12","v":124.45637997022372},{"$f":"'PPA Summary'!G12","v":125.62117048121975},{"$f":"'PPA Summary'!H12","v":126.84282521173012},{"$f":"'PPA Summary'!I12","v":128.12452051589509},{"$f":"'PPA Summary'!J12","v":129.43096072930001},{"$f":"'PPA Summary'!K12","v":130.80391813500648},{"$f":"'PPA Summary'!L12","v":132.24729682942825},{"$f":"'PPA Summary'!M12","v":134.56830178779188},{"$f":"'PPA Summary'!N12","v":136.64350980799503},{"$f":"'PPA Summary'!O12","v":148.37344406673483},{"$f":"'PPA Summary'!P12","v":160.4766454650499},{"$f":"'PPA Summary'!Q12","v":186.17416888584978},{"$f":"'PPA Summary'!R12","v":189.11988925379765},{"$f":"'PPA Summary'!S12","v":192.09744588021243},{"$f":"'PPA Summary'!T12","v":195.10588987769796},{"$f":"'PPA Summary'!U12","v":198.14413918069394},{"$f":"'PPA Summary'!V12","v":201.21097320131159},{"$f":"'PPA Summary'!W12","v":204.30502172852007},{"$f":"'PPA Summary'!X12","v":207.42475300510327},{"$f":"'PPA Summary'!Y12","v":210.56846092266906},{"$f":"'PPA Summary'!Z12","v":213.73425127768095},{"$f":"'PPA Summary'!AA12","v":216.92002700611178}]
[null,"Commercial Solar + Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PPA Summary'!E59*12","v":322.5642828297407},{"$f":"'PPA Summary'!F59*12","v":329.65463164485163},{"$f":"'PPA Summary'!G59*12","v":336.85059472160447},{"$f":"'PPA Summary'!H59*12","v":344.42703182382104},{"$f":"'PPA Summary'!I59*12","v":352.24848141147561},{"$f":"'PPA Summary'!J59*12","v":360.23893932687128},{"$f":"'PPA Summary'!K59*12","v":368.46482394933463},{"$f":"'PPA Summary'!L59*12","v":376.93282918967896},{"$f":"'PPA Summary'!M59*12","v":385.64420595848577},{"$f":"'PPA Summary'!N59*12","v":392.9789707128507},{"$f":"'PPA Summary'!O59*12","v":415.29414663992208},{"$f":"'PPA Summary'!P59*12","v":438.29356297528523},{"$f":"'PPA Summary'!Q59*12","v":489.40797910990125},{"$f":"'PPA Summary'!R59*12","v":498.46074911708286},{"$f":"'PPA Summary'!S59*12","v":507.54283010578644},{"$f":"'PPA Summary'!T59*12","v":516.64180624282267},{"$f":"'PPA Summary'!U59*12","v":525.74401062101947},{"$f":"'PPA Summary'!V59*12","v":534.83447507288679},{"$f":"'PPA Summary'!W59*12","v":426.04025109140849},{"$f":"'PPA Summary'!X59*12","v":432.46378359632843},{"$f":"'PPA Summary'!Y59*12","v":438.76480067541263},{"$f":"'PPA Summary'!Z59*12","v":444.92081811289103},{"$f":"'PPA Summary'!AA59*12","v":450.90745426839004}]
[null,"Solar Photovoltaic Fixed Array (5 MW AC)",null,null,{"$f":"'PPA Summary'!E14","v":64.517662149695184},{"$f":"'PPA Summary'!F14","v":62.801032168084966},{"$f":"'PPA Summary'!G14","v":60.996988203643824},{"$f":"'PPA Summary'!H14","v":59.168551241865188},{"$f":"'PPA Summary'!I14","v":57.315894357089256},{"$f":"'PPA Summary'!J14","v":55.424714341265457},{"$f":"'PPA Summary'!K14","v":53.511460462972124},{"$f":"'PPA Summary'!L14","v":51.576683090902051},{"$f":"'PPA Summary'!M14","v":52.076479001682515},{"$f":"'PPA Summary'!N14","v":52.267088631633882},{"$f":"'PPA Summary'!O14","v":55.180600041110225},{"$f":"'PPA Summary'!P14","v":58.117948702191271},{"$f":"'PPA Summary'!Q14","v":65.372781147929729},{"$f":"'PPA Summary'!R14","v":65.568635044582578},{"$f":"'PPA Summary'!S14","v":72.846764513557289},{"$f":"'PPA Summary'!T14","v":73.037130904937698},{"$f":"'PPA Summary'!U14","v":73.189575001215871},{"$f":"'PPA Summary'!V14","v":73.301072841969699},{"$f":"'PPA Summary'!W14","v":73.368393597408968},{"$f":"'PPA Summary'!X14","v":73.388081862297668},{"$f":"'PPA Summary'!Y14","v":73.356441878580682},{"$f":"'PPA Summary'!Z14","v":73.269520550296889},{"$f":"'PPA Summary'!AA14","v":73.123089585768653}]
[null,"Solar Photovoltaic Fixed Array (5 MW AC) + Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PPA Summary'!E61*12","v":176.91070670542561},{"$f":"'PPA Summary'!F61*12","v":170.70784644947753},{"$f":"'PPA Summary'!G61*12","v":166.89058965825049},{"$f":"'PPA Summary'!H61*12","v":164.60274508208971},{"$f":"'PPA Summary'!I61*12","v":162.74840962600834},{"$f":"'PPA Summary'!J61*12","v":160.10491397706045},{"$f":"'PPA Summary'!K61*12","v":158.53593805130171},{"$f":"'PPA Summary'!L61*12","v":156.83675164069786},{"$f":"'PPA Summary'!M61*12","v":158.21487555994327},{"$f":"'PPA Summary'!N61*12","v":159.34735936445756},{"$f":"'PPA Summary'!O61*12","v":167.80854012075682},{"$f":"'PPA Summary'!P61*12","v":176.36460139247956},{"$f":"'PPA Summary'!Q61*12","v":196.51442365826315},{"$f":"'PPA Summary'!R61*12","v":197.79139424304509},{"$f":"'PPA Summary'!S61*12","v":218.05512830416575},{"$f":"'PPA Summary'!T61*12","v":219.39117482295745},{"$f":"'PPA Summary'!U61*12","v":220.6732652182242},{"$f":"'PPA Summary'!V61*12","v":221.8978199656955},{"$f":"'PPA Summary'!W61*12","v":179.30682636488532},{"$f":"'PPA Summary'!X61*12","v":180.19977604134675},{"$f":"'PPA Summary'!Y61*12","v":181.03533805288805},{"$f":"'PPA Summary'!Z61*12","v":181.81012577029827},{"$f":"'PPA Summary'!AA61*12","v":182.5202959874006}]
[null,"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)",null,null,{"$f":"'PPA Summary'!E16","v":44.237730359726761},{"$f":"'PPA Summary'!F16","v":43.089499572927544},{"$f":"'PPA Summary'!G16","v":41.88590924588415},{"$f":"'PPA Summary'!H16","v":40.668929501496727},{"$f":"'PPA Summary'!I16","v":39.191929025193716},{"$f":"'PPA Summary'!J16","v":37.706230323573052},{"$f":"'PPA Summary'!K16","v":36.223558296540318},{"$f":"'PPA Summary'!L16","v":34.745107211454659},{"$f":"'PPA Summary'!M16","v":35.141176305444866},{"$f":"'PPA Summary'!N16","v":35.294951356401313},{"$f":"'PPA Summary'!O16","v":37.206216569486656},{"$f":"'PPA Summary'!P16","v":39.134750317216017},{"$f":"'PPA Summary'!Q16","v":43.8658069372621},{"$f":"'PPA Summary'!R16","v":44.020035105623222},{"$f":"'PPA Summary'!S16","v":48.778408038115316},{"$f":"'PPA Summary'!T16","v":48.926194567620989},{"$f":"'PPA Summary'!U16","v":49.043632509940934},{"$f":"'PPA Summary'!V16","v":49.128211394554327},{"$f":"'PPA Summary'!W16","v":49.177243441959618},{"$f":"'PPA Summary'!X16","v":49.187849776016755},{"$f":"'PPA Summary'!Y16","v":49.156946768084687},{"$f":"'PPA Summary'!Z16","v":49.081231363635005},{"$f":"'PPA Summary'!AA16","v":48.957165626981642}]
[null,"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)",null,null,{"$f":"'PPA Summary'!E17","v":52.575286684656973},{"$f":"'PPA Summary'!F17","v":51.419429078967809},{"$f":"'PPA Summary'!G17","v":50.199539441931194},{"$f":"'PPA Summary'!H17","v":48.966736304061818},{"$f":"'PPA Summary'!I17","v":47.422559703854944},{"$f":"'PPA Summary'!J17","v":45.867426046098075},{"$f":"'PPA Summary'!K17","v":44.31569282634468},{"$f":"'PPA Summary'!L17","v":42.768635809232805},{"$f":"'PPA Summary'!M17","v":43.304792837472959},{"$f":"'PPA Summary'!N17","v":43.584572880098136},{"$f":"'PPA Summary'!O17","v":46.140668670180482},{"$f":"'PPA Summary'!P17","v":48.733424716216916},{"$f":"'PPA Summary'!Q17","v":54.972494975825001},{"$f":"'PPA Summary'!R17","v":55.299754735527486},{"$f":"'PPA Summary'!S17","v":61.62170373359902},{"$f":"'PPA Summary'!T17","v":61.970136546368124},{"$f":"'PPA Summary'!U17","v":62.289980005755915},{"$f":"'PPA Summary'!V17","v":62.578629815492548},{"$f":"'PPA Summary'!W17","v":62.833294367452005},{"$f":"'PPA Summary'!X17","v":63.050979610119889},{"$f":"'PPA Summary'!Y17","v":63.228474542814894},{"$f":"'PPA Summary'!Z17","v":63.36233566320459},{"$f":"'PPA Summary'!AA17","v":63.448870290241437}]
[null,"100 MW/400 MWh Lithium-ion w/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,null,null,{"$f":"'PPA Summary'!E64*12","v":149.15540161807195},{"$f":"'PPA Summary'!F64*12","v":144.28944384980016},{"$f":"'PPA Summary'!G64*12","v":141.3028708109976},{"$f":"'PPA Summary'!H64*12","v":139.52226600573246},{"$f":"'PPA Summary'!I64*12","v":138.10159709251664},{"$f":"'PPA Summary'!J64*12","v":136.11147702865631},{"$f":"'PPA Summary'!K64*12","v":134.97589831615483},{"$f":"'PPA Summary'!L64*12","v":133.77162317098109},{"$f":"'PPA Summary'!M64*12","v":134.93172171404444},{"$f":"'PPA Summary'!N64*12","v":135.52393361647057},{"$f":"'PPA Summary'!O64*12","v":141.63430087525751},{"$f":"'PPA Summary'!P64*12","v":147.78175333295559},{"$f":"'PPA Summary'!Q64*12","v":162.67267364142441},{"$f":"'PPA Summary'!R64*12","v":163.23011497455985},{"$f":"'PPA Summary'!S64*12","v":178.12489957479698},{"$f":"'PPA Summary'!T64*12","v":178.6385115922771},{"$f":"'PPA Summary'!U64*12","v":179.06230888465296},{"$f":"'PPA Summary'!V64*12","v":179.39008653739603},{"$f":"'PPA Summary'!W64*12","v":146.47975379035333},{"$f":"'PPA Summary'!X64*12","v":146.43980697950946},{"$f":"'PPA Summary'!Y64*12","v":146.29234550062523},{"$f":"'PPA Summary'!Z64*12","v":146.02981379100717},{"$f":"'PPA Summary'!AA64*12","v":145.64447766146804}]
[null,"100 MW/200 MWh Lithium-ion w/Solar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PPA Summary'!E65*12","v":89.367738056248399},{"$f":"'PPA Summary'!F65*12","v":87.755154346224671},{"$f":"'PPA Summary'!G65*12","v":86.236039003735542},{"$f":"'PPA Summary'!H65*12","v":85.974717455887685},{"$f":"'PPA Summary'!I65*12","v":85.788928563943131},{"$f":"'PPA Summary'!J65*12","v":85.086961917585},{"$f":"'PPA Summary'!K65*12","v":85.279612139394544},{"$f":"'PPA Summary'!L65*12","v":85.084420551142074},{"$f":"'PPA Summary'!M65*12","v":85.81812579827448},{"$f":"'PPA Summary'!N65*12","v":86.222682874376332},{"$f":"'PPA Summary'!O65*12","v":90.20577677455293},{"$f":"'PPA Summary'!P65*12","v":94.21693147664233},{"$f":"'PPA Summary'!Q65*12","v":103.89678508570168},{"$f":"'PPA Summary'!R65*12","v":104.29556143613959},{"$f":"'PPA Summary'!S65*12","v":113.98769436344151},{"$f":"'PPA Summary'!T65*12","v":114.3686610536262},{"$f":"'PPA Summary'!U65*12","v":114.69735050660289},{"$f":"'PPA Summary'!V65*12","v":114.9750021508092},{"$f":"'PPA Summary'!W65*12","v":93.710580422607549},{"$f":"'PPA Summary'!X65*12","v":93.759735700621377},{"$f":"'PPA Summary'!Y65*12","v":93.746891089795199},{"$f":"'PPA Summary'!Z65*12","v":93.668494028401369},{"$f":"'PPA Summary'!AA65*12","v":93.519718052703439}]
[null,"50 MW/200 MWh Lithium-ion w/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,null,null,{"$f":"'PPA Summary'!E66*12","v":50.562054020234278},{"$f":"'PPA Summary'!F66*12","v":49.721406627336179},{"$f":"'PPA Summary'!G66*12","v":48.947764765080478},{"$f":"'PPA Summary'!H66*12","v":48.823627062492335},{"$f":"'PPA Summary'!I66*12","v":48.741968728127688},{"$f":"'PPA Summary'!J66*12","v":48.406103615673914},{"$f":"'PPA Summary'!K66*12","v":48.528709582964915},{"$f":"'PPA Summary'!L66*12","v":48.456832589108004},{"$f":"'PPA Summary'!M66*12","v":48.854474033220967},{"$f":"'PPA Summary'!N66*12","v":48.94257833884361},{"$f":"'PPA Summary'!O66*12","v":50.807514316093297},{"$f":"'PPA Summary'!P66*12","v":52.673258169488356},{"$f":"'PPA Summary'!Q66*12","v":57.35921868525817},{"$f":"'PPA Summary'!R66*12","v":57.389584392406398},{"$f":"'PPA Summary'!S66*12","v":62.050549888158173},{"$f":"'PPA Summary'!T66*12","v":62.038704588132802},{"$f":"'PPA Summary'!U66*12","v":61.982599280866204},{"$f":"'PPA Summary'!V66*12","v":61.881462691867043},{"$f":"'PPA Summary'!W66*12","v":50.98375280603166},{"$f":"'PPA Summary'!X66*12","v":50.72521473899198},{"$f":"'PPA Summary'!Y66*12","v":50.412061976063526},{"$f":"'PPA Summary'!Z66*12","v":50.040692024465955},{"$f":"'PPA Summary'!AA66*12","v":49.607210916118447}]
[null,"Distribution Scale 4hr Lithium-Ion",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Storage Summary'!$C$6:$C$28,MATCH(AC$2,'Storage Summary'!$B$6:$B$28,0),1)","v":195.29027711960336},{"$f":"INDEX('Storage Summary'!$C$6:$C$28,MATCH(AD$2,'Storage Summary'!$B$6:$B$28,0),1)","v":187.40121373865489},{"$f":"INDEX('Storage Summary'!$C$6:$C$28,MATCH(AE$2,'Storage Summary'!$B$6:$B$28,0),1)","v":182.43121401661074},{"$f":"INDEX('Storage Summary'!$C$6:$C$28,MATCH(AF$2,'Storage Summary'!$B$6:$B$28,0),1)","v":179.34174543729404},{"$f":"INDEX('Storage Summary'!$C$6:$C$28,MATCH(AG$2,'Storage Summary'!$B$6:$B$28,0),1)","v":176.82958670042683},{"$f":"INDEX('Storage Summary'!$C$6:$C$28,MATCH(AH$2,'Storage Summary'!$B$6:$B$28,0),1)","v":173.46474709969067},{"$f":"INDEX('Storage Summary'!$C$6:$C$28,MATCH(AI$2,'Storage Summary'!$B$6:$B$28,0),1)","v":171.44286653052336},{"$f":"INDEX('Storage Summary'!$C$6:$C$28,MATCH(AJ$2,'Storage Summary'!$B$6:$B$28,0),1)","v":169.34280042131829},{"$f":"INDEX('Storage Summary'!$C$6:$C$28,MATCH(AK$2,'Storage Summary'!$B$6:$B$28,0),1)","v":170.90985898153011},{"$f":"INDEX('Storage Summary'!$C$6:$C$28,MATCH(AL$2,'Storage Summary'!$B$6:$B$28,0),1)","v":171.21490228418762},{"$f":"INDEX('Storage Summary'!$C$6:$C$28,MATCH(AM$2,'Storage Summary'!$B$6:$B$28,0),1)","v":227.16182257097896},{"$f":"INDEX('Storage Summary'!$C$6:$C$28,MATCH(AN$2,'Storage Summary'!$B$6:$B$28,0),1)","v":227.74288385199554},{"$f":"INDEX('Storage Summary'!$C$6:$C$28,MATCH(AO$2,'Storage Summary'!$B$6:$B$28,0),1)","v":228.20231930342729},{"$f":"INDEX('Storage Summary'!$C$6:$C$28,MATCH(AP$2,'Storage Summary'!$B$6:$B$28,0),1)","v":228.53200065945711},{"$f":"INDEX('Storage Summary'!$C$6:$C$28,MATCH(AQ$2,'Storage Summary'!$B$6:$B$28,0),1)","v":228.72333367926288},{"$f":"INDEX('Storage Summary'!$C$6:$C$28,MATCH(AR$2,'Storage Summary'!$B$6:$B$28,0),1)","v":228.76723037592117},{"$f":"INDEX('Storage Summary'!$C$6:$C$28,MATCH(AS$2,'Storage Summary'!$B$6:$B$28,0),1)","v":228.65407949835546},{"$f":"INDEX('Storage Summary'!$C$6:$C$28,MATCH(AT$2,'Storage Summary'!$B$6:$B$28,0),1)","v":228.37371515262763},{"$f":"INDEX('Storage Summary'!$C$6:$C$28,MATCH(AU$2,'Storage Summary'!$B$6:$B$28,0),1)","v":227.9153834413315},{"$f":"INDEX('Storage Summary'!$C$6:$C$28,MATCH(AV$2,'Storage Summary'!$B$6:$B$28,0),1)","v":227.2677069918125},{"$f":"INDEX('Storage Summary'!$C$6:$C$28,MATCH(AW$2,'Storage Summary'!$B$6:$B$28,0),1)","v":226.41864723539717},{"$f":"INDEX('Storage Summary'!$C$6:$C$28,MATCH(AX$2,'Storage Summary'!$B$6:$B$28,0),1)","v":225.35546429064823},{"$f":"INDEX('Storage Summary'!$C$6:$C$28,MATCH(AY$2,'Storage Summary'!$B$6:$B$28,0),1)","v":224.06467429394641}]
[null,"Distribution Scale 8hr Lithium-Ion",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Storage Summary'!$D$6:$D$28,MATCH(AC$2,'Storage Summary'!$B$6:$B$28,0),1)","v":350.65236375564524},{"$f":"INDEX('Storage Summary'!$D$6:$D$28,MATCH(AD$2,'Storage Summary'!$B$6:$B$28,0),1)","v":332.43591652757254},{"$f":"INDEX('Storage Summary'!$D$6:$D$28,MATCH(AE$2,'Storage Summary'!$B$6:$B$28,0),1)","v":322.65605306863029},{"$f":"INDEX('Storage Summary'!$D$6:$D$28,MATCH(AF$2,'Storage Summary'!$B$6:$B$28,0),1)","v":314.60814731218824},{"$f":"INDEX('Storage Summary'!$D$6:$D$28,MATCH(AG$2,'Storage Summary'!$B$6:$B$28,0),1)","v":308.02494210449174},{"$f":"INDEX('Storage Summary'!$D$6:$D$28,MATCH(AH$2,'Storage Summary'!$B$6:$B$28,0),1)","v":300.43573876023368},{"$f":"INDEX('Storage Summary'!$D$6:$D$28,MATCH(AI$2,'Storage Summary'!$B$6:$B$28,0),1)","v":294.07668442799184},{"$f":"INDEX('Storage Summary'!$D$6:$D$28,MATCH(AJ$2,'Storage Summary'!$B$6:$B$28,0),1)","v":288.63331906830507},{"$f":"INDEX('Storage Summary'!$D$6:$D$28,MATCH(AK$2,'Storage Summary'!$B$6:$B$28,0),1)","v":291.28621139894972},{"$f":"INDEX('Storage Summary'!$D$6:$D$28,MATCH(AL$2,'Storage Summary'!$B$6:$B$28,0),1)","v":291.80581755168765},{"$f":"INDEX('Storage Summary'!$D$6:$D$28,MATCH(AM$2,'Storage Summary'!$B$6:$B$28,0),1)","v":387.15747603714698},{"$f":"INDEX('Storage Summary'!$D$6:$D$28,MATCH(AN$2,'Storage Summary'!$B$6:$B$28,0),1)","v":388.14738953183627},{"$f":"INDEX('Storage Summary'!$D$6:$D$28,MATCH(AO$2,'Storage Summary'!$B$6:$B$28,0),1)","v":388.93000018770141},{"$f":"INDEX('Storage Summary'!$D$6:$D$28,MATCH(AP$2,'Storage Summary'!$B$6:$B$28,0),1)","v":389.49145474915503},{"$f":"INDEX('Storage Summary'!$D$6:$D$28,MATCH(AQ$2,'Storage Summary'!$B$6:$B$28,0),1)","v":389.81710581349171},{"$f":"INDEX('Storage Summary'!$D$6:$D$28,MATCH(AR$2,'Storage Summary'!$B$6:$B$28,0),1)","v":389.89146450252508},{"$f":"INDEX('Storage Summary'!$D$6:$D$28,MATCH(AS$2,'Storage Summary'!$B$6:$B$28,0),1)","v":389.69815015703745},{"$f":"INDEX('Storage Summary'!$D$6:$D$28,MATCH(AT$2,'Storage Summary'!$B$6:$B$28,0),1)","v":389.21983686028108},{"$f":"INDEX('Storage Summary'!$D$6:$D$28,MATCH(AU$2,'Storage Summary'!$B$6:$B$28,0),1)","v":388.43819658391317},{"$f":"INDEX('Storage Summary'!$D$6:$D$28,MATCH(AV$2,'Storage Summary'!$B$6:$B$28,0),1)","v":387.33383873604197},{"$f":"INDEX('Storage Summary'!$D$6:$D$28,MATCH(AW$2,'Storage Summary'!$B$6:$B$28,0),1)","v":385.88624587653197},{"$f":"INDEX('Storage Summary'!$D$6:$D$28,MATCH(AX$2,'Storage Summary'!$B$6:$B$28,0),1)","v":384.07370534906175},{"$f":"INDEX('Storage Summary'!$D$6:$D$28,MATCH(AY$2,'Storage Summary'!$B$6:$B$28,0),1)","v":381.87323656290266}]
[null,"4hr Lithium-Ion",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Storage Summary'!$E$6:$E$28,MATCH(AC$2,'Storage Summary'!$B$6:$B$28,0),1)","v":149.38777988165498},{"$f":"INDEX('Storage Summary'!$E$6:$E$28,MATCH(AD$2,'Storage Summary'!$B$6:$B$28,0),1)","v":143.34032802398383},{"$f":"INDEX('Storage Summary'!$E$6:$E$28,MATCH(AE$2,'Storage Summary'!$B$6:$B$28,0),1)","v":139.53018501400678},{"$f":"INDEX('Storage Summary'!$E$6:$E$28,MATCH(AF$2,'Storage Summary'!$B$6:$B$28,0),1)","v":137.16134008253761},{"$f":"INDEX('Storage Summary'!$E$6:$E$28,MATCH(AG$2,'Storage Summary'!$B$6:$B$28,0),1)","v":135.23450576835222},{"$f":"INDEX('Storage Summary'!$E$6:$E$28,MATCH(AH$2,'Storage Summary'!$B$6:$B$28,0),1)","v":132.65281828746788},{"$f":"INDEX('Storage Summary'!$E$6:$E$28,MATCH(AI$2,'Storage Summary'!$B$6:$B$28,0),1)","v":131.10024442183897},{"$f":"INDEX('Storage Summary'!$E$6:$E$28,MATCH(AJ$2,'Storage Summary'!$B$6:$B$28,0),1)","v":129.48690280745151},{"$f":"INDEX('Storage Summary'!$E$6:$E$28,MATCH(AK$2,'Storage Summary'!$B$6:$B$28,0),1)","v":130.68573397584348},{"$f":"INDEX('Storage Summary'!$E$6:$E$28,MATCH(AL$2,'Storage Summary'!$B$6:$B$28,0),1)","v":130.9280362643081},{"$f":"INDEX('Storage Summary'!$E$6:$E$28,MATCH(AM$2,'Storage Summary'!$B$6:$B$28,0),1)","v":173.85424052538082},{"$f":"INDEX('Storage Summary'!$E$6:$E$28,MATCH(AN$2,'Storage Summary'!$B$6:$B$28,0),1)","v":174.3101063485837},{"$f":"INDEX('Storage Summary'!$E$6:$E$28,MATCH(AO$2,'Storage Summary'!$B$6:$B$28,0),1)","v":174.67367539564663},{"$f":"INDEX('Storage Summary'!$E$6:$E$28,MATCH(AP$2,'Storage Summary'!$B$6:$B$28,0),1)","v":174.93877593822583},{"$f":"INDEX('Storage Summary'!$E$6:$E$28,MATCH(AQ$2,'Storage Summary'!$B$6:$B$28,0),1)","v":175.09888273148172},{"$f":"INDEX('Storage Summary'!$E$6:$E$28,MATCH(AR$2,'Storage Summary'!$B$6:$B$28,0),1)","v":175.1470959621243},{"$f":"INDEX('Storage Summary'!$E$6:$E$28,MATCH(AS$2,'Storage Summary'!$B$6:$B$28,0),1)","v":175.07611887281425},{"$f":"INDEX('Storage Summary'!$E$6:$E$28,MATCH(AT$2,'Storage Summary'!$B$6:$B$28,0),1)","v":174.8782339767981},{"$f":"INDEX('Storage Summary'!$E$6:$E$28,MATCH(AU$2,'Storage Summary'!$B$6:$B$28,0),1)","v":174.54527777093074},{"$f":"INDEX('Storage Summary'!$E$6:$E$28,MATCH(AV$2,'Storage Summary'!$B$6:$B$28,0),1)","v":174.06861384916377},{"$f":"INDEX('Storage Summary'!$E$6:$E$28,MATCH(AW$2,'Storage Summary'!$B$6:$B$28,0),1)","v":173.43910431210347},{"$f":"INDEX('Storage Summary'!$E$6:$E$28,MATCH(AX$2,'Storage Summary'!$B$6:$B$28,0),1)","v":172.64707936129852},{"$f":"INDEX('Storage Summary'!$E$6:$E$28,MATCH(AY$2,'Storage Summary'!$B$6:$B$28,0),1)","v":171.68230495956382}]
[null,"8hr Lithium-Ion",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Storage Summary'!$F$6:$F$28,MATCH(AC$2,'Storage Summary'!$B$6:$B$28,0),1)","v":268.25639237137534},{"$f":"INDEX('Storage Summary'!$F$6:$F$28,MATCH(AD$2,'Storage Summary'!$B$6:$B$28,0),1)","v":254.2934864599971},{"$f":"INDEX('Storage Summary'!$F$6:$F$28,MATCH(AE$2,'Storage Summary'!$B$6:$B$28,0),1)","v":246.79804215017936},{"$f":"INDEX('Storage Summary'!$F$6:$F$28,MATCH(AF$2,'Storage Summary'!$B$6:$B$28,0),1)","v":240.62892275675352},{"$f":"INDEX('Storage Summary'!$F$6:$F$28,MATCH(AG$2,'Storage Summary'!$B$6:$B$28,0),1)","v":235.5813940329576},{"$f":"INDEX('Storage Summary'!$F$6:$F$28,MATCH(AH$2,'Storage Summary'!$B$6:$B$28,0),1)","v":229.76040747065574},{"$f":"INDEX('Storage Summary'!$F$6:$F$28,MATCH(AI$2,'Storage Summary'!$B$6:$B$28,0),1)","v":224.88086528678878},{"$f":"INDEX('Storage Summary'!$F$6:$F$28,MATCH(AJ$2,'Storage Summary'!$B$6:$B$28,0),1)","v":220.70168703960763},{"$f":"INDEX('Storage Summary'!$F$6:$F$28,MATCH(AK$2,'Storage Summary'!$B$6:$B$28,0),1)","v":222.73117422548762},{"$f":"INDEX('Storage Summary'!$F$6:$F$28,MATCH(AL$2,'Storage Summary'!$B$6:$B$28,0),1)","v":223.14391680211389},{"$f":"INDEX('Storage Summary'!$F$6:$F$28,MATCH(AM$2,'Storage Summary'!$B$6:$B$28,0),1)","v":296.30406194886251},{"$f":"INDEX('Storage Summary'!$F$6:$F$28,MATCH(AN$2,'Storage Summary'!$B$6:$B$28,0),1)","v":297.08069641695863},{"$f":"INDEX('Storage Summary'!$F$6:$F$28,MATCH(AO$2,'Storage Summary'!$B$6:$B$28,0),1)","v":297.70001726820055},{"$f":"INDEX('Storage Summary'!$F$6:$F$28,MATCH(AP$2,'Storage Summary'!$B$6:$B$28,0),1)","v":298.1515058297457},{"$f":"INDEX('Storage Summary'!$F$6:$F$28,MATCH(AQ$2,'Storage Summary'!$B$6:$B$28,0),1)","v":298.42404094109793},{"$f":"INDEX('Storage Summary'!$F$6:$F$28,MATCH(AR$2,'Storage Summary'!$B$6:$B$28,0),1)","v":298.5058630767046},{"$f":"INDEX('Storage Summary'!$F$6:$F$28,MATCH(AS$2,'Storage Summary'!$B$6:$B$28,0),1)","v":298.38453621278586},{"$f":"INDEX('Storage Summary'!$F$6:$F$28,MATCH(AT$2,'Storage Summary'!$B$6:$B$28,0),1)","v":298.04690729162297},{"$f":"INDEX('Storage Summary'!$F$6:$F$28,MATCH(AU$2,'Storage Summary'!$B$6:$B$28,0),1)","v":297.47906312678941},{"$f":"INDEX('Storage Summary'!$F$6:$F$28,MATCH(AV$2,'Storage Summary'!$B$6:$B$28,0),1)","v":296.66628458243315},{"$f":"INDEX('Storage Summary'!$F$6:$F$28,MATCH(AW$2,'Storage Summary'!$B$6:$B$28,0),1)","v":295.59299784871286},{"$f":"INDEX('Storage Summary'!$F$6:$F$28,MATCH(AX$2,'Storage Summary'!$B$6:$B$28,0),1)","v":294.24272262363132},{"$f":"INDEX('Storage Summary'!$F$6:$F$28,MATCH(AY$2,'Storage Summary'!$B$6:$B$28,0),1)","v":292.59801699899219}]
[null,"16hr Lithium-Ion",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Storage Summary'!$G$6:$G$28,MATCH(AC$2,'Storage Summary'!$B$6:$B$28,0),1)","v":505.99361735081612},{"$f":"INDEX('Storage Summary'!$G$6:$G$28,MATCH(AD$2,'Storage Summary'!$B$6:$B$28,0),1)","v":476.19980333202341},{"$f":"INDEX('Storage Summary'!$G$6:$G$28,MATCH(AE$2,'Storage Summary'!$B$6:$B$28,0),1)","v":461.33375642252429},{"$f":"INDEX('Storage Summary'!$G$6:$G$28,MATCH(AF$2,'Storage Summary'!$B$6:$B$28,0),1)","v":447.56408810518548},{"$f":"INDEX('Storage Summary'!$G$6:$G$28,MATCH(AG$2,'Storage Summary'!$B$6:$B$28,0),1)","v":436.27517056216851},{"$f":"INDEX('Storage Summary'!$G$6:$G$28,MATCH(AH$2,'Storage Summary'!$B$6:$B$28,0),1)","v":423.97558583703159},{"$f":"INDEX('Storage Summary'!$G$6:$G$28,MATCH(AI$2,'Storage Summary'!$B$6:$B$28,0),1)","v":412.44210701668851},{"$f":"INDEX('Storage Summary'!$G$6:$G$28,MATCH(AJ$2,'Storage Summary'!$B$6:$B$28,0),1)","v":403.1312555039201},{"$f":"INDEX('Storage Summary'!$G$6:$G$28,MATCH(AK$2,'Storage Summary'!$B$6:$B$28,0),1)","v":406.8220547247758},{"$f":"INDEX('Storage Summary'!$G$6:$G$28,MATCH(AL$2,'Storage Summary'!$B$6:$B$28,0),1)","v":407.57567787772558},{"$f":"INDEX('Storage Summary'!$G$6:$G$28,MATCH(AM$2,'Storage Summary'!$B$6:$B$28,0),1)","v":541.20370479582584},{"$f":"INDEX('Storage Summary'!$G$6:$G$28,MATCH(AN$2,'Storage Summary'!$B$6:$B$28,0),1)","v":542.62187655370894},{"$f":"INDEX('Storage Summary'!$G$6:$G$28,MATCH(AO$2,'Storage Summary'!$B$6:$B$28,0),1)","v":543.75270101330807},{"$f":"INDEX('Storage Summary'!$G$6:$G$28,MATCH(AP$2,'Storage Summary'!$B$6:$B$28,0),1)","v":544.57696561278556},{"$f":"INDEX('Storage Summary'!$G$6:$G$28,MATCH(AQ$2,'Storage Summary'!$B$6:$B$28,0),1)","v":545.07435736033005},{"$f":"INDEX('Storage Summary'!$G$6:$G$28,MATCH(AR$2,'Storage Summary'!$B$6:$B$28,0),1)","v":545.22339730586532},{"$f":"INDEX('Storage Summary'!$G$6:$G$28,MATCH(AS$2,'Storage Summary'!$B$6:$B$28,0),1)","v":545.00137089272891},{"$f":"INDEX('Storage Summary'!$G$6:$G$28,MATCH(AT$2,'Storage Summary'!$B$6:$B$28,0),1)","v":544.38425392127317},{"$f":"INDEX('Storage Summary'!$G$6:$G$28,MATCH(AU$2,'Storage Summary'!$B$6:$B$28,0),1)","v":543.34663383850693},{"$f":"INDEX('Storage Summary'!$G$6:$G$28,MATCH(AV$2,'Storage Summary'!$B$6:$B$28,0),1)","v":541.86162604897186},{"$f":"INDEX('Storage Summary'!$G$6:$G$28,MATCH(AW$2,'Storage Summary'!$B$6:$B$28,0),1)","v":539.90078492193152},{"$f":"INDEX('Storage Summary'!$G$6:$G$28,MATCH(AX$2,'Storage Summary'!$B$6:$B$28,0),1)","v":537.4340091482967},{"$f":"INDEX('Storage Summary'!$G$6:$G$28,MATCH(AY$2,'Storage Summary'!$B$6:$B$28,0),1)","v":534.42944107784888}]
[null,"4 hr Vanadium Flow Battery",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Storage Summary'!$H$6:$H$28,MATCH(AC$2,'Storage Summary'!$B$6:$B$28,0),1)","v":194.24028410146548},{"$f":"INDEX('Storage Summary'!$H$6:$H$28,MATCH(AD$2,'Storage Summary'!$B$6:$B$28,0),1)","v":191.69816257397392},{"$f":"INDEX('Storage Summary'!$H$6:$H$28,MATCH(AE$2,'Storage Summary'!$B$6:$B$28,0),1)","v":191.2962988503462},{"$f":"INDEX('Storage Summary'!$H$6:$H$28,MATCH(AF$2,'Storage Summary'!$B$6:$B$28,0),1)","v":191.06331047864566},{"$f":"INDEX('Storage Summary'!$H$6:$H$28,MATCH(AG$2,'Storage Summary'!$B$6:$B$28,0),1)","v":191.29729862398668},{"$f":"INDEX('Storage Summary'!$H$6:$H$28,MATCH(AH$2,'Storage Summary'!$B$6:$B$28,0),1)","v":191.66908745880107},{"$f":"INDEX('Storage Summary'!$H$6:$H$28,MATCH(AI$2,'Storage Summary'!$B$6:$B$28,0),1)","v":192.32143616274547},{"$f":"INDEX('Storage Summary'!$H$6:$H$28,MATCH(AJ$2,'Storage Summary'!$B$6:$B$28,0),1)","v":192.88091772730667},{"$f":"INDEX('Storage Summary'!$H$6:$H$28,MATCH(AK$2,'Storage Summary'!$B$6:$B$28,0),1)","v":193.55637048669607},{"$f":"INDEX('Storage Summary'!$H$6:$H$28,MATCH(AL$2,'Storage Summary'!$B$6:$B$28,0),1)","v":194.3809016920388},{"$f":"INDEX('Storage Summary'!$H$6:$H$28,MATCH(AM$2,'Storage Summary'!$B$6:$B$28,0),1)","v":237.04088790666566},{"$f":"INDEX('Storage Summary'!$H$6:$H$28,MATCH(AN$2,'Storage Summary'!$B$6:$B$28,0),1)","v":237.98755420551942},{"$f":"INDEX('Storage Summary'!$H$6:$H$28,MATCH(AO$2,'Storage Summary'!$B$6:$B$28,0),1)","v":239.43848252433631},{"$f":"INDEX('Storage Summary'!$H$6:$H$28,MATCH(AP$2,'Storage Summary'!$B$6:$B$28,0),1)","v":241.22422464483154},{"$f":"INDEX('Storage Summary'!$H$6:$H$28,MATCH(AQ$2,'Storage Summary'!$B$6:$B$28,0),1)","v":243.31067529185304},{"$f":"INDEX('Storage Summary'!$H$6:$H$28,MATCH(AR$2,'Storage Summary'!$B$6:$B$28,0),1)","v":245.76270749770168},{"$f":"INDEX('Storage Summary'!$H$6:$H$28,MATCH(AS$2,'Storage Summary'!$B$6:$B$28,0),1)","v":248.21220098710603},{"$f":"INDEX('Storage Summary'!$H$6:$H$28,MATCH(AT$2,'Storage Summary'!$B$6:$B$28,0),1)","v":250.66023105414985},{"$f":"INDEX('Storage Summary'!$H$6:$H$28,MATCH(AU$2,'Storage Summary'!$B$6:$B$28,0),1)","v":253.1079635902515},{"$f":"INDEX('Storage Summary'!$H$6:$H$28,MATCH(AV$2,'Storage Summary'!$B$6:$B$28,0),1)","v":255.55665568366408},{"$f":"INDEX('Storage Summary'!$H$6:$H$28,MATCH(AW$2,'Storage Summary'!$B$6:$B$28,0),1)","v":258.00765609997478},{"$f":"INDEX('Storage Summary'!$H$6:$H$28,MATCH(AX$2,'Storage Summary'!$B$6:$B$28,0),1)","v":260.46240564398391},{"$f":"INDEX('Storage Summary'!$H$6:$H$28,MATCH(AY$2,'Storage Summary'!$B$6:$B$28,0),1)","v":262.92243740372135}]
[null,"4 hr Zinc Bromide Flow Battery",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Storage Summary'!$I$6:$I$28,MATCH(AC$2,'Storage Summary'!$B$6:$B$28,0),1)","v":209.93423888040263},{"$f":"INDEX('Storage Summary'!$I$6:$I$28,MATCH(AD$2,'Storage Summary'!$B$6:$B$28,0),1)","v":207.39465586714394},{"$f":"INDEX('Storage Summary'!$I$6:$I$28,MATCH(AE$2,'Storage Summary'!$B$6:$B$28,0),1)","v":207.10553706427913},{"$f":"INDEX('Storage Summary'!$I$6:$I$28,MATCH(AF$2,'Storage Summary'!$B$6:$B$28,0),1)","v":206.9966100958795},{"$f":"INDEX('Storage Summary'!$I$6:$I$28,MATCH(AG$2,'Storage Summary'!$B$6:$B$28,0),1)","v":207.38106221017648},{"$f":"INDEX('Storage Summary'!$I$6:$I$28,MATCH(AH$2,'Storage Summary'!$B$6:$B$28,0),1)","v":207.91316321635082},{"$f":"INDEX('Storage Summary'!$I$6:$I$28,MATCH(AI$2,'Storage Summary'!$B$6:$B$28,0),1)","v":208.74309017832522},{"$f":"INDEX('Storage Summary'!$I$6:$I$28,MATCH(AJ$2,'Storage Summary'!$B$6:$B$28,0),1)","v":209.47864846967877},{"$f":"INDEX('Storage Summary'!$I$6:$I$28,MATCH(AK$2,'Storage Summary'!$B$6:$B$28,0),1)","v":210.33928051699448},{"$f":"INDEX('Storage Summary'!$I$6:$I$28,MATCH(AL$2,'Storage Summary'!$B$6:$B$28,0),1)","v":211.35983510535874},{"$f":"INDEX('Storage Summary'!$I$6:$I$28,MATCH(AM$2,'Storage Summary'!$B$6:$B$28,0),1)","v":256.32947568144812},{"$f":"INDEX('Storage Summary'!$I$6:$I$28,MATCH(AN$2,'Storage Summary'!$B$6:$B$28,0),1)","v":257.48519580925824},{"$f":"INDEX('Storage Summary'!$I$6:$I$28,MATCH(AO$2,'Storage Summary'!$B$6:$B$28,0),1)","v":259.17416223452614},{"$f":"INDEX('Storage Summary'!$I$6:$I$28,MATCH(AP$2,'Storage Summary'!$B$6:$B$28,0),1)","v":261.21845762629965},{"$f":"INDEX('Storage Summary'!$I$6:$I$28,MATCH(AQ$2,'Storage Summary'!$B$6:$B$28,0),1)","v":263.58233618415534},{"$f":"INDEX('Storage Summary'!$I$6:$I$28,MATCH(AR$2,'Storage Summary'!$B$6:$B$28,0),1)","v":266.33402476192197},{"$f":"INDEX('Storage Summary'!$I$6:$I$28,MATCH(AS$2,'Storage Summary'!$B$6:$B$28,0),1)","v":269.08691796777612},{"$f":"INDEX('Storage Summary'!$I$6:$I$28,MATCH(AT$2,'Storage Summary'!$B$6:$B$28,0),1)","v":271.84223050581306},{"$f":"INDEX('Storage Summary'!$I$6:$I$28,MATCH(AU$2,'Storage Summary'!$B$6:$B$28,0),1)","v":274.60127412106567},{"$f":"INDEX('Storage Summary'!$I$6:$I$28,MATCH(AV$2,'Storage Summary'!$B$6:$B$28,0),1)","v":277.36545827046638},{"$f":"INDEX('Storage Summary'!$I$6:$I$28,MATCH(AW$2,'Storage Summary'!$B$6:$B$28,0),1)","v":280.1362906697122},{"$f":"INDEX('Storage Summary'!$I$6:$I$28,MATCH(AX$2,'Storage Summary'!$B$6:$B$28,0),1)","v":282.91537771645545},{"$f":"INDEX('Storage Summary'!$I$6:$I$28,MATCH(AY$2,'Storage Summary'!$B$6:$B$28,0),1)","v":285.70442479063058}]
[null,"100hr Iron Oxide",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Storage Summary'!$J$6:$J$28,MATCH(AC$2,'Storage Summary'!$B$6:$B$28,0),1)","v":253.32361844158663},{"$f":"INDEX('Storage Summary'!$J$6:$J$28,MATCH(AD$2,'Storage Summary'!$B$6:$B$28,0),1)","v":259.23171722450684},{"$f":"INDEX('Storage Summary'!$J$6:$J$28,MATCH(AE$2,'Storage Summary'!$B$6:$B$28,0),1)","v":265.01105418503289},{"$f":"INDEX('Storage Summary'!$J$6:$J$28,MATCH(AF$2,'Storage Summary'!$B$6:$B$28,0),1)","v":270.91835783828765},{"$f":"INDEX('Storage Summary'!$J$6:$J$28,MATCH(AG$2,'Storage Summary'!$B$6:$B$28,0),1)","v":276.95640273992655},{"$f":"INDEX('Storage Summary'!$J$6:$J$28,MATCH(AH$2,'Storage Summary'!$B$6:$B$28,0),1)","v":283.04944360020488},{"$f":"INDEX('Storage Summary'!$J$6:$J$28,MATCH(AI$2,'Storage Summary'!$B$6:$B$28,0),1)","v":289.2765313594092},{"$f":"INDEX('Storage Summary'!$J$6:$J$28,MATCH(AJ$2,'Storage Summary'!$B$6:$B$28,0),1)","v":295.64061504931635},{"$f":"INDEX('Storage Summary'!$J$6:$J$28,MATCH(AK$2,'Storage Summary'!$B$6:$B$28,0),1)","v":302.14470858040141},{"$f":"INDEX('Storage Summary'!$J$6:$J$28,MATCH(AL$2,'Storage Summary'!$B$6:$B$28,0),1)","v":308.79189216917024},{"$f":"INDEX('Storage Summary'!$J$6:$J$28,MATCH(AM$2,'Storage Summary'!$B$6:$B$28,0),1)","v":430.70242177239413},{"$f":"INDEX('Storage Summary'!$J$6:$J$28,MATCH(AN$2,'Storage Summary'!$B$6:$B$28,0),1)","v":440.17787505138682},{"$f":"INDEX('Storage Summary'!$J$6:$J$28,MATCH(AO$2,'Storage Summary'!$B$6:$B$28,0),1)","v":449.86178830251731},{"$f":"INDEX('Storage Summary'!$J$6:$J$28,MATCH(AP$2,'Storage Summary'!$B$6:$B$28,0),1)","v":459.75874764517278},{"$f":"INDEX('Storage Summary'!$J$6:$J$28,MATCH(AQ$2,'Storage Summary'!$B$6:$B$28,0),1)","v":469.87344009336641},{"$f":"INDEX('Storage Summary'!$J$6:$J$28,MATCH(AR$2,'Storage Summary'!$B$6:$B$28,0),1)","v":480.21065577542066},{"$f":"INDEX('Storage Summary'!$J$6:$J$28,MATCH(AS$2,'Storage Summary'!$B$6:$B$28,0),1)","v":490.77529020247982},{"$f":"INDEX('Storage Summary'!$J$6:$J$28,MATCH(AT$2,'Storage Summary'!$B$6:$B$28,0),1)","v":501.57234658693466},{"$f":"INDEX('Storage Summary'!$J$6:$J$28,MATCH(AU$2,'Storage Summary'!$B$6:$B$28,0),1)","v":512.60693821184691},{"$f":"INDEX('Storage Summary'!$J$6:$J$28,MATCH(AV$2,'Storage Summary'!$B$6:$B$28,0),1)","v":523.88429085250789},{"$f":"INDEX('Storage Summary'!$J$6:$J$28,MATCH(AW$2,'Storage Summary'!$B$6:$B$28,0),1)","v":535.40974525126296},{"$f":"INDEX('Storage Summary'!$J$6:$J$28,MATCH(AX$2,'Storage Summary'!$B$6:$B$28,0),1)","v":547.18875964679046},{"$f":"INDEX('Storage Summary'!$J$6:$J$28,MATCH(AY$2,'Storage Summary'!$B$6:$B$28,0),1)","v":559.22691235902005}]
[null,"Geothermal (Off System)",null,null,{"$f":"'PPA Summary'!E21","v":55.719188216108812},{"$f":"'PPA Summary'!F21","v":56.013974387427034},{"$f":"'PPA Summary'!G21","v":56.229177085043098},{"$f":"'PPA Summary'!H21","v":56.435365248272738},{"$f":"'PPA Summary'!I21","v":56.632726135976746},{"$f":"'PPA Summary'!J21","v":56.800591774343829},{"$f":"'PPA Summary'!K21","v":56.959357808676216},{"$f":"'PPA Summary'!L21","v":57.109361801890365},{"$f":"'PPA Summary'!M21","v":58.034561094854759},{"$f":"'PPA Summary'!N21","v":58.974521100992604},{"$f":"'PPA Summary'!O21","v":71.601919750765447},{"$f":"'PPA Summary'!P21","v":78.793513849574225},{"$f":"'PPA Summary'!Q21","v":92.364494549224744},{"$f":"'PPA Summary'!R21","v":94.036375635640468},{"$f":"'PPA Summary'!S21","v":95.738955610424924},{"$f":"'PPA Summary'!T21","v":97.47280688396944},{"$f":"'PPA Summary'!U21","v":99.238512952423136},{"$f":"'PPA Summary'!V21","v":101.03666838429575},{"$f":"'PPA Summary'!W21","v":102.86787903427523},{"$f":"'PPA Summary'!X21","v":104.73276226119413},{"$f":"'PPA Summary'!Y21","v":106.63194715032026},{"$f":"'PPA Summary'!Z21","v":108.5660747399846},{"$f":"'PPA Summary'!AA21","v":110.53579825269588}]
[null,"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,null,null,{"$f":"'Fuel Gen Summary'!E28","v":997.8655778746313},{"$f":"'Fuel Gen Summary'!F28","v":1021.0408798215457},{"$f":"'Fuel Gen Summary'!G28","v":1043.7845916481997},{"$f":"'Fuel Gen Summary'!H28","v":1067.0297776899124},{"$f":"'Fuel Gen Summary'!I28","v":1090.7871495785907},{"$f":"'Fuel Gen Summary'!J28","v":1114.7844668693192},{"$f":"'Fuel Gen Summary'!K28","v":1139.3097251404442},{"$f":"'Fuel Gen Summary'!L28","v":1164.3745390935339},{"$f":"'Fuel Gen Summary'!M28","v":1189.9907789535919},{"$f":"'Fuel Gen Summary'!N28","v":1216.1705760905709},{"$f":"'Fuel Gen Summary'!O28","v":1242.9263287645633},{"$f":"'Fuel Gen Summary'!P28","v":1270.2707079973841},{"$f":"'Fuel Gen Summary'!Q28","v":1298.2166635733263},{"$f":"'Fuel Gen Summary'!R28","v":1326.7774301719392},{"$f":"'Fuel Gen Summary'!S28","v":1355.9665336357218},{"$f":"'Fuel Gen Summary'!T28","v":1385.7977973757079},{"$f":"'Fuel Gen Summary'!U28","v":1416.2853489179731},{"$f":"'Fuel Gen Summary'!V28","v":1447.443626594169},{"$f":"'Fuel Gen Summary'!W28","v":1479.2873863792408},{"$f":"'Fuel Gen Summary'!X28","v":1511.8317088795845},{"$f":"'Fuel Gen Summary'!Y28","v":1545.0920064749346},{"$f":"'Fuel Gen Summary'!Z28","v":1579.084030617383},{"$f":"'Fuel Gen Summary'!AA28","v":1613.823879290966}]
[null,"Hydrogen Fuel Cell with 40 hrs Storage (Idaho)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Fuel Gen Summary'!E13","v":978.2663644549724},{"$f":"'Fuel Gen Summary'!F13","v":1000.9806357378833},{"$f":"'Fuel Gen Summary'!G13","v":1023.2763354466701},{"$f":"'Fuel Gen Summary'!H13","v":1046.0635037665484},{"$f":"'Fuel Gen Summary'!I13","v":1069.3526288709377},{"$f":"'Fuel Gen Summary'!J13","v":1092.8783867060981},{"$f":"'Fuel Gen Summary'!K13","v":1116.9217112136325},{"$f":"'Fuel Gen Summary'!L13","v":1141.4939888603324},{"$f":"'Fuel Gen Summary'!M13","v":1166.6068566152596},{"$f":"'Fuel Gen Summary'!N13","v":1192.2722074607955},{"$f":"'Fuel Gen Summary'!O13","v":1218.5021960249328},{"$f":"'Fuel Gen Summary'!P13","v":1245.3092443374812},{"$f":"'Fuel Gen Summary'!Q13","v":1272.7060477129062},{"$f":"'Fuel Gen Summary'!R13","v":1300.7055807625898},{"$f":"'Fuel Gen Summary'!S13","v":1329.321103539367},{"$f":"'Fuel Gen Summary'!T13","v":1358.5661678172337},{"$f":"'Fuel Gen Summary'!U13","v":1388.4546235092121},{"$f":"'Fuel Gen Summary'!V13","v":1419.000625226415},{"$f":"'Fuel Gen Summary'!W13","v":1450.2186389813962},{"$f":"'Fuel Gen Summary'!X13","v":1482.1234490389868},{"$f":"'Fuel Gen Summary'!Y13","v":1514.7301649178444},{"$f":"'Fuel Gen Summary'!Z13","v":1548.0542285460369},{"$f":"'Fuel Gen Summary'!AA13","v":1582.1114215740502}]
[null,"7F.04 CT Frame Greenfield + amonia + 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,null,null,{"$f":"'Fuel Gen Summary'!E31","v":131.77868562951167},{"$f":"'Fuel Gen Summary'!F31","v":134.8530988783277},{"$f":"'Fuel Gen Summary'!G31","v":137.85973239119966},{"$f":"'Fuel Gen Summary'!H31","v":140.93296146949771},{"$f":"'Fuel Gen Summary'!I31","v":144.07423173060826},{"$f":"'Fuel Gen Summary'!J31","v":147.24386482868175},{"$f":"'Fuel Gen Summary'!K31","v":150.48322985491274},{"$f":"'Fuel Gen Summary'!L31","v":153.79386091172074},{"$f":"'Fuel Gen Summary'!M31","v":157.17732585177862},{"$f":"'Fuel Gen Summary'!N31","v":160.63522702051779},{"$f":"'Fuel Gen Summary'!O31","v":164.16920201496919},{"$f":"'Fuel Gen Summary'!P31","v":167.78092445929852},{"$f":"'Fuel Gen Summary'!Q31","v":171.47210479740306},{"$f":"'Fuel Gen Summary'!R31","v":175.24449110294591},{"$f":"'Fuel Gen Summary'!S31","v":179.09986990721075},{"$f":"'Fuel Gen Summary'!T31","v":183.04006704516937},{"$f":"'Fuel Gen Summary'!U31","v":187.06694852016301},{"$f":"'Fuel Gen Summary'!V31","v":191.18242138760678},{"$f":"'Fuel Gen Summary'!W31","v":195.38843465813395},{"$f":"'Fuel Gen Summary'!X31","v":199.68698022061298},{"$f":"'Fuel Gen Summary'!Y31","v":204.08009378546646},{"$f":"'Fuel Gen Summary'!Z31","v":208.56985584874673},{"$f":"'Fuel Gen Summary'!AA31","v":213.15839267741916}]
[null,"7F.04 CT Frame Greenfield + amonia + storage (Idaho)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Fuel Gen Summary'!E16","v":128.93018748802959},{"$f":"'Fuel Gen Summary'!F16","v":131.93759575243828},{"$f":"'Fuel Gen Summary'!G16","v":134.87911636216552},{"$f":"'Fuel Gen Summary'!H16","v":137.88577834914841},{"$f":"'Fuel Gen Summary'!I16","v":140.95899485390453},{"$f":"'Fuel Gen Summary'!J16","v":144.06009274069049},{"$f":"'Fuel Gen Summary'!K16","v":147.22941478098565},{"$f":"'Fuel Gen Summary'!L16","v":150.46846190616733},{"$f":"'Fuel Gen Summary'!M16","v":153.77876806810301},{"$f":"'Fuel Gen Summary'!N16","v":157.16190096560129},{"$f":"'Fuel Gen Summary'!O16","v":160.61946278684457},{"$f":"'Fuel Gen Summary'!P16","v":164.15309096815511},{"$f":"'Fuel Gen Summary'!Q16","v":167.76445896945452},{"$f":"'Fuel Gen Summary'!R16","v":171.45527706678254},{"$f":"'Fuel Gen Summary'!S16","v":175.22729316225167},{"$f":"'Fuel Gen Summary'!T16","v":179.08229361182126},{"$f":"'Fuel Gen Summary'!U16","v":183.02210407128135},{"$f":"'Fuel Gen Summary'!V16","v":187.04859036084946},{"$f":"'Fuel Gen Summary'!W16","v":191.1636593487882},{"$f":"'Fuel Gen Summary'!X16","v":195.36925985446152},{"$f":"'Fuel Gen Summary'!Y16","v":199.66738357125976},{"$f":"'Fuel Gen Summary'!Z16","v":204.06006600982732},{"$f":"'Fuel Gen Summary'!AA16","v":208.54938746204371}]
[null,"Liquid Air",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,{"$f":"INDEX('Storage Summary'!$K$6:$K$28,MATCH(AC$2,'Storage Summary'!$B$6:$B$28,0),1)","v":173.37304602089259},{"$f":"INDEX('Storage Summary'!$K$6:$K$28,MATCH(AD$2,'Storage Summary'!$B$6:$B$28,0),1)","v":177.40894274853846},{"$f":"INDEX('Storage Summary'!$K$6:$K$28,MATCH(AE$2,'Storage Summary'!$B$6:$B$28,0),1)","v":181.36259964423809},{"$f":"INDEX('Storage Summary'!$K$6:$K$28,MATCH(AF$2,'Storage Summary'!$B$6:$B$28,0),1)","v":185.40363390556135},{"$f":"INDEX('Storage Summary'!$K$6:$K$28,MATCH(AG$2,'Storage Summary'!$B$6:$B$28,0),1)","v":189.53392748771648},{"$f":"INDEX('Storage Summary'!$K$6:$K$28,MATCH(AH$2,'Storage Summary'!$B$6:$B$28,0),1)","v":193.7036738924462},{"$f":"INDEX('Storage Summary'!$K$6:$K$28,MATCH(AI$2,'Storage Summary'!$B$6:$B$28,0),1)","v":197.96515471808002},{"$f":"INDEX('Storage Summary'!$K$6:$K$28,MATCH(AJ$2,'Storage Summary'!$B$6:$B$28,0),1)","v":202.32038812187778},{"$f":"INDEX('Storage Summary'!$K$6:$K$28,MATCH(AK$2,'Storage Summary'!$B$6:$B$28,0),1)","v":206.77143666055906},{"$f":"INDEX('Storage Summary'!$K$6:$K$28,MATCH(AL$2,'Storage Summary'!$B$6:$B$28,0),1)","v":211.32040826709138},{"$f":"INDEX('Storage Summary'!$K$6:$K$28,MATCH(AM$2,'Storage Summary'!$B$6:$B$28,0),1)","v":291.74967874112491},{"$f":"INDEX('Storage Summary'!$K$6:$K$28,MATCH(AN$2,'Storage Summary'!$B$6:$B$28,0),1)","v":298.16817167342953},{"$f":"INDEX('Storage Summary'!$K$6:$K$28,MATCH(AO$2,'Storage Summary'!$B$6:$B$28,0),1)","v":304.727871450245},{"$f":"INDEX('Storage Summary'!$K$6:$K$28,MATCH(AP$2,'Storage Summary'!$B$6:$B$28,0),1)","v":311.43188462215039},{"$f":"INDEX('Storage Summary'!$K$6:$K$28,MATCH(AQ$2,'Storage Summary'!$B$6:$B$28,0),1)","v":318.2833860838378},{"$f":"INDEX('Storage Summary'!$K$6:$K$28,MATCH(AR$2,'Storage Summary'!$B$6:$B$28,0),1)","v":325.28562057768215},{"$f":"INDEX('Storage Summary'!$K$6:$K$28,MATCH(AS$2,'Storage Summary'!$B$6:$B$28,0),1)","v":332.44190423039112},{"$f":"INDEX('Storage Summary'!$K$6:$K$28,MATCH(AT$2,'Storage Summary'!$B$6:$B$28,0),1)","v":339.75562612345971},{"$f":"INDEX('Storage Summary'!$K$6:$K$28,MATCH(AU$2,'Storage Summary'!$B$6:$B$28,0),1)","v":347.23024989817594},{"$f":"INDEX('Storage Summary'!$K$6:$K$28,MATCH(AV$2,'Storage Summary'!$B$6:$B$28,0),1)","v":354.86931539593564},{"$f":"INDEX('Storage Summary'!$K$6:$K$28,MATCH(AW$2,'Storage Summary'!$B$6:$B$28,0),1)","v":362.67644033464654},{"$f":"INDEX('Storage Summary'!$K$6:$K$28,MATCH(AX$2,'Storage Summary'!$B$6:$B$28,0),1)","v":370.65532202200859},{"$f":"INDEX('Storage Summary'!$K$6:$K$28,MATCH(AY$2,'Storage Summary'!$B$6:$B$28,0),1)","v":378.80973910649283}]
[null,"Pumped Hydro (8.5 hr/ 400 MW share)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Storage Summary'!$L$6:$L$28,MATCH(AC$2,'Storage Summary'!$B$6:$B$28,0),1)","v":526.31485784215181},{"$f":"INDEX('Storage Summary'!$L$6:$L$28,MATCH(AD$2,'Storage Summary'!$B$6:$B$28,0),1)","v":538.66215706062303},{"$f":"INDEX('Storage Summary'!$L$6:$L$28,MATCH(AE$2,'Storage Summary'!$B$6:$B$28,0),1)","v":550.6856403816264},{"$f":"INDEX('Storage Summary'!$L$6:$L$28,MATCH(AF$2,'Storage Summary'!$B$6:$B$28,0),1)","v":562.97692689547762},{"$f":"INDEX('Storage Summary'!$L$6:$L$28,MATCH(AG$2,'Storage Summary'!$B$6:$B$28,0),1)","v":575.54194313198525},{"$f":"INDEX('Storage Summary'!$L$6:$L$28,MATCH(AH$2,'Storage Summary'!$B$6:$B$28,0),1)","v":588.20386588088877},{"$f":"INDEX('Storage Summary'!$L$6:$L$28,MATCH(AI$2,'Storage Summary'!$B$6:$B$28,0),1)","v":601.14435093026862},{"$f":"INDEX('Storage Summary'!$L$6:$L$28,MATCH(AJ$2,'Storage Summary'!$B$6:$B$28,0),1)","v":614.36952665073454},{"$f":"INDEX('Storage Summary'!$L$6:$L$28,MATCH(AK$2,'Storage Summary'!$B$6:$B$28,0),1)","v":627.88565623705028},{"$f":"INDEX('Storage Summary'!$L$6:$L$28,MATCH(AL$2,'Storage Summary'!$B$6:$B$28,0),1)","v":641.69914067426578},{"$f":"INDEX('Storage Summary'!$L$6:$L$28,MATCH(AM$2,'Storage Summary'!$B$6:$B$28,0),1)","v":655.81652176909984},{"$f":"INDEX('Storage Summary'!$L$6:$L$28,MATCH(AN$2,'Storage Summary'!$B$6:$B$28,0),1)","v":670.24448524801983},{"$f":"INDEX('Storage Summary'!$L$6:$L$28,MATCH(AO$2,'Storage Summary'!$B$6:$B$28,0),1)","v":684.98986392347615},{"$f":"INDEX('Storage Summary'!$L$6:$L$28,MATCH(AP$2,'Storage Summary'!$B$6:$B$28,0),1)","v":700.05964092979275},{"$f":"INDEX('Storage Summary'!$L$6:$L$28,MATCH(AQ$2,'Storage Summary'!$B$6:$B$28,0),1)","v":715.46095303024799},{"$f":"INDEX('Storage Summary'!$L$6:$L$28,MATCH(AR$2,'Storage Summary'!$B$6:$B$28,0),1)","v":731.20109399691376},{"$f":"INDEX('Storage Summary'!$L$6:$L$28,MATCH(AS$2,'Storage Summary'!$B$6:$B$28,0),1)","v":747.28751806484581},{"$f":"INDEX('Storage Summary'!$L$6:$L$28,MATCH(AT$2,'Storage Summary'!$B$6:$B$28,0),1)","v":763.7278434622724},{"$f":"INDEX('Storage Summary'!$L$6:$L$28,MATCH(AU$2,'Storage Summary'!$B$6:$B$28,0),1)","v":780.52985601844227},{"$f":"INDEX('Storage Summary'!$L$6:$L$28,MATCH(AV$2,'Storage Summary'!$B$6:$B$28,0),1)","v":797.70151285084808},{"$f":"INDEX('Storage Summary'!$L$6:$L$28,MATCH(AW$2,'Storage Summary'!$B$6:$B$28,0),1)","v":815.2509461335668},{"$f":"INDEX('Storage Summary'!$L$6:$L$28,MATCH(AX$2,'Storage Summary'!$B$6:$B$28,0),1)","v":833.18646694850509},{"$f":"INDEX('Storage Summary'!$L$6:$L$28,MATCH(AY$2,'Storage Summary'!$B$6:$B$28,0),1)","v":851.51656922137215}]
[null,"Pumped Hydro (16 hr/ 100 MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Storage Summary'!$M$6:$M$28,MATCH(AC$2,'Storage Summary'!$B$6:$B$28,0),1)","v":459.75741628957996},{"$f":"INDEX('Storage Summary'!$M$6:$M$28,MATCH(AD$2,'Storage Summary'!$B$6:$B$28,0),1)","v":470.53909035686354},{"$f":"INDEX('Storage Summary'!$M$6:$M$28,MATCH(AE$2,'Storage Summary'!$B$6:$B$28,0),1)","v":481.04115852148323},{"$f":"INDEX('Storage Summary'!$M$6:$M$28,MATCH(AF$2,'Storage Summary'!$B$6:$B$28,0),1)","v":491.77705160712406},{"$f":"INDEX('Storage Summary'!$M$6:$M$28,MATCH(AG$2,'Storage Summary'!$B$6:$B$28,0),1)","v":502.75193729552529},{"$f":"INDEX('Storage Summary'!$M$6:$M$28,MATCH(AH$2,'Storage Summary'!$B$6:$B$28,0),1)","v":513.81247991602686},{"$f":"INDEX('Storage Summary'!$M$6:$M$28,MATCH(AI$2,'Storage Summary'!$B$6:$B$28,0),1)","v":525.11635447417973},{"$f":"INDEX('Storage Summary'!$M$6:$M$28,MATCH(AJ$2,'Storage Summary'!$B$6:$B$28,0),1)","v":536.66891427261157},{"$f":"INDEX('Storage Summary'!$M$6:$M$28,MATCH(AK$2,'Storage Summary'!$B$6:$B$28,0),1)","v":548.47563038660894},{"$f":"INDEX('Storage Summary'!$M$6:$M$28,MATCH(AL$2,'Storage Summary'!$B$6:$B$28,0),1)","v":560.54209425511442},{"$f":"INDEX('Storage Summary'!$M$6:$M$28,MATCH(AM$2,'Storage Summary'!$B$6:$B$28,0),1)","v":572.87402032872694},{"$f":"INDEX('Storage Summary'!$M$6:$M$28,MATCH(AN$2,'Storage Summary'!$B$6:$B$28,0),1)","v":585.47724877595886},{"$f":"INDEX('Storage Summary'!$M$6:$M$28,MATCH(AO$2,'Storage Summary'!$B$6:$B$28,0),1)","v":598.35774824902978},{"$f":"INDEX('Storage Summary'!$M$6:$M$28,MATCH(AP$2,'Storage Summary'!$B$6:$B$28,0),1)","v":611.52161871050873},{"$f":"INDEX('Storage Summary'!$M$6:$M$28,MATCH(AQ$2,'Storage Summary'!$B$6:$B$28,0),1)","v":624.97509432213974},{"$f":"INDEX('Storage Summary'!$M$6:$M$28,MATCH(AR$2,'Storage Summary'!$B$6:$B$28,0),1)","v":638.72454639722707},{"$f":"INDEX('Storage Summary'!$M$6:$M$28,MATCH(AS$2,'Storage Summary'!$B$6:$B$28,0),1)","v":652.77648641796611},{"$f":"INDEX('Storage Summary'!$M$6:$M$28,MATCH(AT$2,'Storage Summary'!$B$6:$B$28,0),1)","v":667.1375691191613},{"$f":"INDEX('Storage Summary'!$M$6:$M$28,MATCH(AU$2,'Storage Summary'!$B$6:$B$28,0),1)","v":681.81459563978274},{"$f":"INDEX('Storage Summary'!$M$6:$M$28,MATCH(AV$2,'Storage Summary'!$B$6:$B$28,0),1)","v":696.81451674385801},{"$f":"INDEX('Storage Summary'!$M$6:$M$28,MATCH(AW$2,'Storage Summary'!$B$6:$B$28,0),1)","v":712.14443611222305},{"$f":"INDEX('Storage Summary'!$M$6:$M$28,MATCH(AX$2,'Storage Summary'!$B$6:$B$28,0),1)","v":727.81161370669156},{"$f":"INDEX('Storage Summary'!$M$6:$M$28,MATCH(AY$2,'Storage Summary'!$B$6:$B$28,0),1)","v":743.82346920823875}]
[null,"Pumped Hyrdo (24 hr/ 100 MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Storage Summary'!$N$6:$N$28,MATCH(AC$2,'Storage Summary'!$B$6:$B$28,0),1)","v":415.25440089617859},{"$f":"INDEX('Storage Summary'!$N$6:$N$28,MATCH(AD$2,'Storage Summary'!$B$6:$B$28,0),1)","v":424.98923424094761},{"$f":"INDEX('Storage Summary'!$N$6:$N$28,MATCH(AE$2,'Storage Summary'!$B$6:$B$28,0),1)","v":434.47402228564505},{"$f":"INDEX('Storage Summary'!$N$6:$N$28,MATCH(AF$2,'Storage Summary'!$B$6:$B$28,0),1)","v":444.16991599535243},{"$f":"INDEX('Storage Summary'!$N$6:$N$28,MATCH(AG$2,'Storage Summary'!$B$6:$B$28,0),1)","v":454.08157565509072},{"$f":"INDEX('Storage Summary'!$N$6:$N$28,MATCH(AH$2,'Storage Summary'!$B$6:$B$28,0),1)","v":464.07137031950299},{"$f":"INDEX('Storage Summary'!$N$6:$N$28,MATCH(AI$2,'Storage Summary'!$B$6:$B$28,0),1)","v":474.28094046653189},{"$f":"INDEX('Storage Summary'!$N$6:$N$28,MATCH(AJ$2,'Storage Summary'!$B$6:$B$28,0),1)","v":484.71512115679565},{"$f":"INDEX('Storage Summary'!$N$6:$N$28,MATCH(AK$2,'Storage Summary'!$B$6:$B$28,0),1)","v":495.37885382224533},{"$f":"INDEX('Storage Summary'!$N$6:$N$28,MATCH(AL$2,'Storage Summary'!$B$6:$B$28,0),1)","v":506.27718860633456},{"$f":"INDEX('Storage Summary'!$N$6:$N$28,MATCH(AM$2,'Storage Summary'!$B$6:$B$28,0),1)","v":517.41528675567372},{"$f":"INDEX('Storage Summary'!$N$6:$N$28,MATCH(AN$2,'Storage Summary'!$B$6:$B$28,0),1)","v":528.79842306429862},{"$f":"INDEX('Storage Summary'!$N$6:$N$28,MATCH(AO$2,'Storage Summary'!$B$6:$B$28,0),1)","v":540.43198837171337},{"$f":"INDEX('Storage Summary'!$N$6:$N$28,MATCH(AP$2,'Storage Summary'!$B$6:$B$28,0),1)","v":552.32149211589103},{"$f":"INDEX('Storage Summary'!$N$6:$N$28,MATCH(AQ$2,'Storage Summary'!$B$6:$B$28,0),1)","v":564.4725649424405},{"$f":"INDEX('Storage Summary'!$N$6:$N$28,MATCH(AR$2,'Storage Summary'!$B$6:$B$28,0),1)","v":576.89096137117417},{"$f":"INDEX('Storage Summary'!$N$6:$N$28,MATCH(AS$2,'Storage Summary'!$B$6:$B$28,0),1)","v":589.58256252134026},{"$f":"INDEX('Storage Summary'!$N$6:$N$28,MATCH(AT$2,'Storage Summary'!$B$6:$B$28,0),1)","v":602.5533788968097},{"$f":"INDEX('Storage Summary'!$N$6:$N$28,MATCH(AU$2,'Storage Summary'!$B$6:$B$28,0),1)","v":615.80955323253943},{"$f":"INDEX('Storage Summary'!$N$6:$N$28,MATCH(AV$2,'Storage Summary'!$B$6:$B$28,0),1)","v":629.35736340365543},{"$f":"INDEX('Storage Summary'!$N$6:$N$28,MATCH(AW$2,'Storage Summary'!$B$6:$B$28,0),1)","v":643.20322539853555},{"$f":"INDEX('Storage Summary'!$N$6:$N$28,MATCH(AX$2,'Storage Summary'!$B$6:$B$28,0),1)","v":657.35369635730365},{"$f":"INDEX('Storage Summary'!$N$6:$N$28,MATCH(AY$2,'Storage Summary'!$B$6:$B$28,0),1)","v":671.81547767716415}]
[null,"Wood Biomass",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Upgrade Summary'!D13","v":650.53134427938846},{"$f":"'Upgrade Summary'!E13","v":665.78504444585451},{"$f":"'Upgrade Summary'!F13","v":680.64449618894139},{"$f":"'Upgrade Summary'!G13","v":695.83474990348668},{"$f":"'Upgrade Summary'!H13","v":711.36311360666843},{"$f":"'Upgrade Summary'!I13","v":727.01310210601548},{"$f":"'Upgrade Summary'!J13","v":743.00739035234756},{"$f":"'Upgrade Summary'!K13","v":759.35355294009912},{"$f":"'Upgrade Summary'!L13","v":776.05933110478156},{"$f":"'Upgrade Summary'!M13","v":793.13263638908666},{"$f":"'Upgrade Summary'!N13","v":810.58155438964661},{"$f":"'Upgrade Summary'!O13","v":828.41434858621869},{"$f":"'Upgrade Summary'!P13","v":846.6394642551154},{"$f":"'Upgrade Summary'!Q13","v":865.26553246872766},{"$f":"'Upgrade Summary'!R13","v":884.30137418304014},{"$f":"'Upgrade Summary'!S13","v":903.75600441506731},{"$f":"'Upgrade Summary'!T13","v":923.63863651219856},{"$f":"'Upgrade Summary'!U13","v":943.95868651546698},{"$f":"'Upgrade Summary'!V13","v":964.72577761880711},{"$f":"'Upgrade Summary'!W13","v":985.94974472642082},{"$f":"'Upgrade Summary'!X13","v":1007.6406391104023},{"$f":"'Upgrade Summary'!Y13","v":1029.8087331708311},{"$f":"'Upgrade Summary'!Z13","v":1052.4645253005892}]
[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,null,null,null,null,{"$f":"'Upgrade Summary'!D4","v":111.65305427409925},{"$f":"'Upgrade Summary'!E4","v":114.27016886734667},{"$f":"'Upgrade Summary'!F4","v":116.8203427999058},{"$f":"'Upgrade Summary'!G4","v":119.42726853734527},{"$f":"'Upgrade Summary'!H4","v":122.09219829295766},{"$f":"'Upgrade Summary'!I4","v":124.77822665540273},{"$f":"'Upgrade Summary'!J4","v":127.52334764182153},{"$f":"'Upgrade Summary'!K4","v":130.32886128994164},{"$f":"'Upgrade Summary'!L4","v":133.19609623832039},{"$f":"'Upgrade Summary'!M4","v":136.12641035556345},{"$f":"'Upgrade Summary'!N4","v":139.12119138338582},{"$f":"'Upgrade Summary'!O4","v":142.18185759382033},{"$f":"'Upgrade Summary'!P4","v":145.3098584608843},{"$f":"'Upgrade Summary'!Q4","v":148.50667534702382},{"$f":"'Upgrade Summary'!R4","v":151.77382220465833},{"$f":"'Upgrade Summary'!S4","v":155.11284629316083},{"$f":"'Upgrade Summary'!T4","v":158.52532891161036},{"$f":"'Upgrade Summary'!U4","v":162.01288614766582},{"$f":"'Upgrade Summary'!V4","v":165.57716964291444},{"$f":"'Upgrade Summary'!W4","v":169.21986737505853},{"$f":"'Upgrade Summary'!X4","v":172.94270445730982},{"$f":"'Upgrade Summary'!Y4","v":176.74744395537064},{"$f":"'Upgrade Summary'!Z4","v":180.63588772238893}]
[null,"Rathdrum CT: Inlet Evaporation 2 unit operation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Upgrade Summary'!D7","v":25.857222101557365},{"$f":"'Upgrade Summary'!E7","v":26.456168484262825},{"$f":"'Upgrade Summary'!F7","v":27.045163074933015},{"$f":"'Upgrade Summary'!G7","v":27.64710979851478},{"$f":"'Upgrade Summary'!H7","v":28.262282675626608},{"$f":"'Upgrade Summary'!I7","v":28.884052894490402},{"$f":"'Upgrade Summary'!J7","v":29.519502058169181},{"$f":"'Upgrade Summary'!K7","v":30.168931103448909},{"$f":"'Upgrade Summary'!L7","v":30.832647587724779},{"$f":"'Upgrade Summary'!M7","v":31.510965834654733},{"$f":"'Upgrade Summary'!N7","v":32.204207083017138},{"$f":"'Upgrade Summary'!O7","v":32.912699638843513},{"$f":"'Upgrade Summary'!P7","v":33.636779030898083},{"$f":"'Upgrade Summary'!Q7","v":34.376788169577829},{"$f":"'Upgrade Summary'!R7","v":35.133077509308542},{"$f":"'Upgrade Summary'!S7","v":35.906005214513321},{"$f":"'Upgrade Summary'!T7","v":36.695937329232628},{"$f":"'Upgrade Summary'!U7","v":37.503247950475746},{"$f":"'Upgrade Summary'!V7","v":38.328319405386196},{"$f":"'Upgrade Summary'!W7","v":39.171542432304705},{"$f":"'Upgrade Summary'!X7","v":40.033316365815395},{"$f":"'Upgrade Summary'!Y7","v":40.914049325863353},{"$f":"'Upgrade Summary'!Z7","v":41.814158411032345}]
[null,"Kettle Falls Turbine Generator 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,null,null,{"$f":"'Upgrade Summary'!D10","v":{"$error":"#DIV/0!"}},{"$f":"'Upgrade Summary'!E10","v":{"$error":"#DIV/0!"}},{"$f":"'Upgrade Summary'!F10","v":{"$error":"#DIV/0!"}},{"$f":"'Upgrade Summary'!G10","v":{"$error":"#DIV/0!"}},{"$f":"'Upgrade Summary'!H10","v":{"$error":"#DIV/0!"}},{"$f":"'Upgrade Summary'!I10","v":{"$error":"#DIV/0!"}},{"$f":"'Upgrade Summary'!J10","v":{"$error":"#DIV/0!"}},{"$f":"'Upgrade Summary'!K10","v":{"$error":"#DIV/0!"}},{"$f":"'Upgrade Summary'!L10","v":{"$error":"#DIV/0!"}},{"$f":"'Upgrade Summary'!M10","v":{"$error":"#DIV/0!"}},{"$f":"'Upgrade Summary'!N10","v":{"$error":"#DIV/0!"}},{"$f":"'Upgrade Summary'!O10","v":{"$error":"#DIV/0!"}},{"$f":"'Upgrade Summary'!P10","v":{"$error":"#DIV/0!"}},{"$f":"'Upgrade Summary'!Q10","v":{"$error":"#DIV/0!"}},{"$f":"'Upgrade Summary'!R10","v":{"$error":"#DIV/0!"}},{"$f":"'Upgrade Summary'!S10","v":{"$error":"#DIV/0!"}},{"$f":"'Upgrade Summary'!T10","v":{"$error":"#DIV/0!"}},{"$f":"'Upgrade Summary'!U10","v":{"$error":"#DIV/0!"}},{"$f":"'Upgrade Summary'!V10","v":{"$error":"#DIV/0!"}},{"$f":"'Upgrade Summary'!W10","v":{"$error":"#DIV/0!"}},{"$f":"'Upgrade Summary'!X10","v":{"$error":"#DIV/0!"}},{"$f":"'Upgrade Summary'!Y10","v":{"$error":"#DIV/0!"}},{"$f":"'Upgrade Summary'!Z10","v":{"$error":"#DIV/0!"}}]

{"sheet":"PPA Summary","index":13,"n_rows":67,"n_cols":27,"rows_kept":67,"cut":false,"hidden":false,"merged":[[0,4,0,26],[23,4,23,26],[46,4,46,26]]}
[null,"Solver",null,null,"PPA Rate ($/MWh)"]
[null,"Result","Tab","Long Description",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,{"$f":"PPA_Other_Small_Modular_Reactor","v":129.03845772383573},"Other PPA","Small Modular Reactor (share)",124.64513435602082,126.8866675140218,129.03845772383573,131.22269979388409,133.44089360965089,135.6552400750777,137.90348606729344,140.18483652401517,142.49962446137144,144.47790443625476,153.26603106176873,158.86711159639589,168.17577201689642,170.51912559739603,172.85648593123037,175.18581377883658,177.50199188147201,179.80092415728899,182.07796991565127,184.32853669355075,186.5472600528262,188.72845084401558,190.86607314830593]
[null,{"$f":"PPA_WIND_NW_ON_SYSTEM","v":43.887518616600076},"Wind PPA","NW Wind On System (Share)",46.285925383842432,45.152162568520467,43.887518616600076,42.547850854541757,40.051459280235278,37.507756615283348,34.931873707531437,32.323613616461706,32.402252275352929,31.944875738587033,43.171485642173423,48.854918129603419,60.874816810666871,60.841565339681303,60.749502411629678,60.593904791170957,60.369715458381144,60.071513387705082,59.693487212555858,59.229406963352403,58.672593738204675,58.015887154889725,57.251610425547227]
[null,{"$f":"PPA_WIND_NW_OFF_SYSTEM","v":48.634348882382042},"Wind PPA","NW Wind Off System",50.715601742458936,49.740943380926325,48.634348882382042,47.457426624502254,45.04667155241787,42.587560917322691,40.096944144671724,37.574630770828676,37.777373657728567,37.459805011157066,48.830264203532728,54.661763380643293,66.834110232010403,66.957841772187024,67.027469296025501,67.038457016987252,66.985941362865887,66.864705004902731,66.669151479707352,66.39327747117153,66.030643243863352,65.574340917479859,65.01696041864777]
[null,{"$f":"PPA_WIND_MONTANA","v":34.216227518636529},"Wind PPA","Wind Montana",36.103888123179786,35.213840177363402,34.216227518636529,33.159817878876218,31.110091423475872,29.01928416437007,26.900684969495607,24.754081061266604,24.796562238402476,24.417539704869711,35.734076938029268,41.5198023071584,53.655309026149233,53.751838844706562,53.80475843960361,53.810407317096846,53.764868912214297,53.663941876731073,53.503119623955087,53.277568017830532,52.982101573792967,52.611157919242537,52.158770384748657]
[null,{"$f":"PPA_WIND_OFFSHORE","v":124.74408520367108},"Wind PPA","Off Shore Wind (Share)",128.60612860885362,126.42390622336735,124.74408520367108,123.51762528764462,122.6265228867135,121.95409736703976,121.4882289848635,121.19155641429026,121.62904383526755,121.5127809590212,133.17278484977351,139.39082457507888,152.02231046034498,152.69214085447481,153.37313530008345,154.05483664756017,154.72722533710439,155.3805219718663,156.005025554611,156.5909779385461,157.1284469856441,157.60722300180609,158.016724445161]
[null,{"$f":"PPA_SOLAR_New_Residential","v":150.39415779904732},"Solar PPA","New Residential Solar",145.75583539467948,148.09174102851409,150.39415779904732,152.82756185977024,155.40365398492122,158.08797374192523,160.93988592662899,163.97410414221014,167.24495686229571,170.21163888487266,187.70835144368982,205.83934110683728,323.32101551939928,329.40332699879639,335.57837063624123,341.84588740499532,348.20540317121407,354.65626189066558,361.19760922681473,367.82837490580772,374.54725369403417,381.35268493542429,388.2428304875944]
["Capacity Payment $/kW-mn",{"$f":"Capacity_Payment_SOLAR_New_Residential_Plus_Storage","v":21.990996286480271},"Solar PPA","New Residential Solar + Storage",21.29713726412286,21.634430498832209,21.990996286480271,22.380888648132135,22.787546858833156,23.206058757720854,23.638639427982575,24.085471341637245,24.54582929100955,24.893909732462131,26.428694960132464,28.01440217786384,37.759346055931054,38.361062560834384,38.965320841016407,39.571502843664369,40.178943485298163,40.786913192703793,32.48823610346129,32.898890339621779,33.303096159499141,33.699754641988065,34.087632371945858]
[null,{"$f":"PPA_SOLAR_Existing_Residential","v":162.58954242323887},"Solar PPA","Existing Residential Solar",157.44650261579508,160.0390266549328,162.58954242323887,165.27622698316756,168.11088964318657,171.05495164782488,174.17194620298466,177.47669717991224,181.02681180568013,184.27855494893083,203.36705085276535,223.14962334304167,351.20216914760823,357.86136127971918,364.62526461836444,371.49387444870041,378.46697165132599,385.5441605336423,392.72485255580699,400.00824879147166,407.39332104120621,414.87879146331699,422.46311065316939]
["Capacity Payment $/kW-mn",{"$f":"Capacity_Payment_SOLAR_Existing_Residential_Plus_Storage","v":23.321290144534508},"Solar PPA","Existing Residential Solar + Storage",22.569307860025845,22.935817777235897,23.321290144534508,23.74073117609435,24.177594436350113,24.626687388886413,25.090521891533491,25.569295222362197,26.062297296084108,26.443740057999833,28.103966351794305,29.819891112836785,40.323592780998602,40.981722452780893,41.643635251482152,42.308740171592206,42.976400034668963,43.645913786587151,34.725018706097082,35.184895481115632,35.639393413321088,36.087450434712686,36.527857470993155]
[null,{"$f":"PPA_SOLAR_Commercial","v":125.62117048121975},"Solar PPA","Commercial Solar",123.2142661442608,124.45637997022372,125.62117048121975,126.84282521173012,128.12452051589509,129.43096072930001,130.80391813500648,132.24729682942825,134.56830178779188,136.64350980799503,148.37344406673483,160.4766454650499,186.17416888584978,189.11988925379765,192.09744588021243,195.10588987769796,198.14413918069394,201.21097320131159,204.30502172852007,207.42475300510327,210.56846092266906,213.73425127768095,216.92002700611178]
["Capacity Payment $/kW-mn",{"$f":"Capacity_Payment_SOLAR_Commercial_Plus_Storage","v":28.070882893467036},"Solar PPA","Commercial Solar + Storage",26.88035690247839,27.471219303737637,28.070882893467036,28.702252651985088,29.354040117622969,30.019911610572606,30.705401995777887,31.411069099139915,32.137017163207148,32.748247559404227,34.60784555332684,36.524463581273771,40.783998259158437,41.538395759756902,42.29523584214887,43.053483853568558,43.812000885084956,44.569539589407228,35.503354257617374,36.038648633027371,36.563733389617717,37.076734842740919,37.575621189032503]
[null,{"$f":"PPA_SOLAR_PV_Fixed_Array","v":60.996988203643824},"Solar PPA","Solar Photovoltaic Fixed Array (5 MW AC)",64.517662149695184,62.801032168084966,60.996988203643824,59.168551241865188,57.315894357089256,55.424714341265457,53.511460462972124,51.576683090902051,52.076479001682515,52.267088631633882,55.180600041110225,58.117948702191271,65.372781147929729,65.568635044582578,72.846764513557289,73.037130904937698,73.189575001215871,73.301072841969699,73.368393597408968,73.388081862297668,73.356441878580682,73.269520550296889,73.123089585768653]
["Capacity Payment $/kW-mn",{"$f":"Capacity_Payment_SOLAR_PV_Fixed_Array_Plus_Storage","v":13.907549138187541},"Solar PPA","Solar Photovoltaic Fixed Array (5 MW AC) + Storage",14.742558892118801,14.225653870789795,13.907549138187541,13.716895423507475,13.562367468834028,13.342076164755039,13.21132817094181,13.069729303391487,13.184572963328606,13.278946613704797,13.984045010063069,14.697050116039962,16.37620197152193,16.482616186920424,18.171260692013814,18.282597901913121,18.38943876818535,18.491484997141292,14.94223553040711,15.016648003445564,15.086278171074003,15.150843814191521,15.210024665616716]
[null,{"$f":"PPA_SOLAR_PV_Single_Axis_Tracking","v":41.88590924588415},"Solar PPA","Solar Photovoltaic w/Single Axis Tracking (100 MW AC)",44.237730359726761,43.089499572927544,41.88590924588415,40.668929501496727,39.191929025193716,37.706230323573052,36.223558296540318,34.745107211454659,35.141176305444866,35.294951356401313,37.206216569486656,39.134750317216017,43.8658069372621,44.020035105623222,48.778408038115316,48.926194567620989,49.043632509940934,49.128211394554327,49.177243441959618,49.187849776016755,49.156946768084687,49.081231363635005,48.957165626981642]
[null,{"$f":"PPA_SOLAR_Southern_NW_PV_Single_Axis_Tracking","v":50.199539441931194},"Solar PPA","Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)",52.575286684656973,51.419429078967809,50.199539441931194,48.966736304061818,47.422559703854944,45.867426046098075,44.31569282634468,42.768635809232805,43.304792837472959,43.584572880098136,46.140668670180482,48.733424716216916,54.972494975825001,55.299754735527486,61.62170373359902,61.970136546368124,62.289980005755915,62.578629815492548,62.833294367452005,63.050979610119889,63.228474542814894,63.36233566320459,63.448870290241437]
["Capacity Payment $/kW-mn",{"$f":"Capacity_Payment_SOLAR_100MW_400MWh","v":11.775239234249799},"Solar PPA","100 MW/400 MWh Lithium-ion w/Solar",12.429616801505997,12.02412032081668,11.775239234249799,11.626855500477705,11.508466424376387,11.342623085721359,11.247991526346235,11.147635264248423,11.244310142837037,11.29366113470588,11.802858406271458,12.315146111079631,13.556056136785367,13.602509581213322,14.843741631233083,14.886542632689757,14.92185907372108,14.949173878116335,12.206646149196111,12.203317248292453,12.191028791718768,12.169151149250597,12.137039805122336]
["Capacity Payment $/kW-mn",{"$f":"Capacity_Payment_SOLAR_100MW_200MWh","v":7.1863365836446285},"Solar PPA","100 MW/200 MWh Lithium-ion w/Solar",7.4473115046873666,7.3129295288520559,7.1863365836446285,7.1645597879906404,7.1490773803285945,7.0905801597987503,7.106634344949545,7.0903683792618395,7.15151048318954,7.185223572864694,7.5171480645460775,7.8514109563868608,8.6580654238084733,8.6912967863449655,9.4989745302867927,9.5307217544688498,9.5581125422169073,9.5812501792341003,7.8092150352172958,7.8133113083851145,7.8122409241495996,7.8057078357001144,7.7933098377252872]
["Capacity Payment $/kW-mn",{"$f":"Capacity_Payment_SOLAR_50MW_200MWh","v":4.0789803970900396},"Solar PPA","50 MW/200 MWh Lithium-ion w/Solar",4.2135045016861898,4.143450552278015,4.0789803970900396,4.0686355885410279,4.061830727343974,4.0338419679728261,4.0440591319137429,4.0380693824256673,4.0712061694350803,4.0785481949036342,4.2339595263411081,4.3894381807906964,4.7799348904381809,4.7824653660338665,5.1708791573465147,5.1698920490110671,5.1652166067388503,5.1567885576555872,4.2486460671693047,4.2271012282493317,4.2010051646719608,4.1700576687054962,4.1339342430098709]
[null,{"$f":"PPA_Other_Geothermal","v":56.229177085043098},"Other PPA","Geothermal (Off System)",55.719188216108812,56.013974387427034,56.229177085043098,56.435365248272738,56.632726135976746,56.800591774343829,56.959357808676216,57.109361801890365,58.034561094854759,58.974521100992604,71.601919750765447,78.793513849574225,92.364494549224744,94.036375635640468,95.738955610424924,97.47280688396944,99.238512952423136,101.03666838429575,102.86787903427523,104.73276226119413,106.63194715032026,108.5660747399846,110.53579825269588]
[]
[]
[null,null,null,null,"Targeted Free Cash Flow"]
[null,"Target","Tab","Long Description",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,{"$f":"INDEX(E26:AA26,1,MATCH('Other PPA'!$B$1,$E$25:$AA$25,0))","v":7.4999999999999997E-2},"Other PPA","Small Modular Reactor (share)",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E27:AA27,1,MATCH('Wind PPA'!$B$1,$E$25:$AA$25,0))","v":7.4999999999999997E-2},"Wind PPA","NW Wind On System (Share)",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E28:AA28,1,MATCH('Wind PPA'!$B$1,$E$25:$AA$25,0))","v":7.4999999999999997E-2},"Wind PPA","NW Wind Off System",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E29:AA29,1,MATCH('Wind PPA'!$B$1,$E$25:$AA$25,0))","v":7.4999999999999997E-2},"Wind PPA","Wind Montana",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E30:AA30,1,MATCH('Wind PPA'!$B$1,$E$25:$AA$25,0))","v":7.4999999999999997E-2},"Wind PPA","Off Shore Wind (Share)",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E31:AA31,1,MATCH('Solar PPA'!$B$1,$E$25:$AA$25,0))","v":7.4999999999999997E-2},"Solar PPA","New Residential Solar",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E32:AA32,1,MATCH('Solar PPA'!$B$1,$E$25:$AA$25,0))","v":7.4999999999999997E-2},"Solar PPA","New Residential Solar + Storage",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E33:AA33,1,MATCH('Solar PPA'!$B$1,$E$25:$AA$25,0))","v":7.4999999999999997E-2},"Solar PPA","Existing Residential Solar",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E34:AA34,1,MATCH('Solar PPA'!$B$1,$E$25:$AA$25,0))","v":7.4999999999999997E-2},"Solar PPA","Existing Residential Solar + Storage",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E35:AA35,1,MATCH('Solar PPA'!$B$1,$E$25:$AA$25,0))","v":7.4999999999999997E-2},"Solar PPA","Commercial Solar",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E36:AA36,1,MATCH('Solar PPA'!$B$1,$E$25:$AA$25,0))","v":7.4999999999999997E-2},"Solar PPA","Commercial Solar + Storage",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E37:AA37,1,MATCH('Solar PPA'!$B$1,$E$25:$AA$25,0))","v":7.4999999999999997E-2},"Solar PPA","Solar Photovoltaic Fixed Array (5 MW AC)",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E38:AA38,1,MATCH('Solar PPA'!$B$1,$E$25:$AA$25,0))","v":7.4999999999999997E-2},"Solar PPA","Solar Photovoltaic Fixed Array (5 MW AC) + Storage",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E39:AA39,1,MATCH('Solar PPA'!$B$1,$E$25:$AA$25,0))","v":7.4999999999999997E-2},"Solar PPA","Solar Photovoltaic w/Single Axis Tracking (100 MW AC)",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E40:AA40,1,MATCH('Solar PPA'!$B$1,$E$25:$AA$25,0))","v":7.4999999999999997E-2},"Solar PPA","Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E41:AA41,1,MATCH('Solar PPA'!$B$1,$E$25:$AA$25,0))","v":7.4999999999999997E-2},"Solar PPA","100 MW/400 MWh Lithium-ion w/Solar",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E42:AA42,1,MATCH('Solar PPA'!$B$1,$E$25:$AA$25,0))","v":7.4999999999999997E-2},"Solar PPA","100 MW/200 MWh Lithium-ion w/Solar",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E43:AA43,1,MATCH('Solar PPA'!$B$1,$E$25:$AA$25,0))","v":7.4999999999999997E-2},"Solar PPA","50 MW/200 MWh Lithium-ion w/Solar",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E44:AA44,1,MATCH('Other PPA'!$B$1,$E$25:$AA$25,0))","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-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[]
[]
[null,null,null,null,"Capacity Payment $/kW-mn"]
[null,null,"Tab","Long Description",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,null,"Other PPA","Small Modular Reactor (share)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Wind PPA","NW Wind On System (Share)"]
[null,null,"Wind PPA","NW Wind Off System"]
[null,null,"Wind PPA","Wind Montana"]
[null,null,"Wind PPA","Off Shore Wind (Share)"]
[null,null,"Solar PPA","New Residential Solar"]
[null,null,"Solar PPA","New Residential Solar + Storage",{"$f":"E9","v":21.29713726412286},{"$f":"F9","v":21.634430498832209},{"$f":"G9","v":21.990996286480271},22.380888648132135,22.787546858833156,23.206058757720854,23.638639427982575,24.085471341637245,24.54582929100955,24.893909732462131,26.428694960132464,28.01440217786384,37.759346055931054,38.361062560834384,38.965320841016407,39.571502843664369,40.178943485298163,40.786913192703793,32.48823610346129,32.898890339621779,33.303096159499141,33.699754641988065,34.087632371945858]
[null,null,"Solar PPA","Existing Residential Solar"]
[null,null,"Solar PPA","Existing Residential Solar + Storage",{"$f":"E11","v":22.569307860025845},22.935817777235897,23.321290144534508,23.74073117609435,24.177594436350113,24.626687388886413,25.090521891533491,25.569295222362197,26.062297296084108,26.443740057999833,28.103966351794305,29.819891112836785,40.323592780998602,40.981722452780893,41.643635251482152,42.308740171592206,42.976400034668963,43.645913786587151,34.725018706097082,35.184895481115632,35.639393413321088,36.087450434712686,36.527857470993155]
[null,null,"Solar PPA","Commercial Solar"]
[null,null,"Solar PPA","Commercial Solar + Storage",{"$f":"E13","v":26.88035690247839},27.471219303737637,28.070882893467036,28.702252651985088,29.354040117622969,30.019911610572606,30.705401995777887,31.411069099139915,32.137017163207148,32.748247559404227,34.60784555332684,36.524463581273771,40.783998259158437,41.538395759756902,42.29523584214887,43.053483853568558,43.812000885084956,44.569539589407228,35.503354257617374,36.038648633027371,36.563733389617717,37.076734842740919,37.575621189032503]
[null,null,"Solar PPA","Solar Photovoltaic Fixed Array (5 MW AC)"]
[null,null,"Solar PPA","Solar Photovoltaic Fixed Array (5 MW AC) + Storage",{"$f":"E15","v":14.742558892118801},14.225653870789795,13.907549138187541,13.716895423507475,13.562367468834028,13.342076164755039,13.21132817094181,13.069729303391487,13.184572963328606,13.278946613704797,13.984045010063069,14.697050116039962,16.37620197152193,16.482616186920424,18.171260692013814,18.282597901913121,18.38943876818535,18.491484997141292,14.94223553040711,15.016648003445564,15.086278171074003,15.150843814191521,15.210024665616716]
[null,null,"Solar PPA","Solar Photovoltaic w/Single Axis Tracking (100 MW AC)"]
[null,null,"Solar PPA","Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"]
[null,null,"Solar PPA","100 MW/400 MWh Lithium-ion w/Solar",{"$f":"E18","v":12.429616801505997},{"$f":"F18","v":12.02412032081668},11.775239234249799,11.626855500477705,11.508466424376387,11.342623085721359,11.247991526346235,11.147635264248423,11.244310142837037,11.29366113470588,11.802858406271458,12.315146111079631,13.556056136785367,13.602509581213322,14.843741631233083,14.886542632689757,14.92185907372108,14.949173878116335,12.206646149196111,12.203317248292453,12.191028791718768,12.169151149250597,12.137039805122336]
[null,null,"Solar PPA","100 MW/200 MWh Lithium-ion w/Solar",{"$f":"E19","v":7.4473115046873666},7.3129295288520559,7.1863365836446285,7.1645597879906404,7.1490773803285945,7.0905801597987503,7.106634344949545,7.0903683792618395,7.15151048318954,7.185223572864694,7.5171480645460775,7.8514109563868608,8.6580654238084733,8.6912967863449655,9.4989745302867927,9.5307217544688498,9.5581125422169073,9.5812501792341003,7.8092150352172958,7.8133113083851145,7.8122409241495996,7.8057078357001144,7.7933098377252872]
[null,null,"Solar PPA","50 MW/200 MWh Lithium-ion w/Solar",{"$f":"E20","v":4.2135045016861898},4.143450552278015,4.0789803970900396,4.0686355885410279,4.061830727343974,4.0338419679728261,4.0440591319137429,4.0380693824256673,4.0712061694350803,4.0785481949036342,4.2339595263411081,4.3894381807906964,4.7799348904381809,4.7824653660338665,5.1708791573465147,5.1698920490110671,5.1652166067388503,5.1567885576555872,4.2486460671693047,4.2271012282493317,4.2010051646719608,4.1700576687054962,4.1339342430098709]
[null,null,"Other PPA","Geothermal (Off System)"]

{"sheet":"Storage Summary","index":14,"n_rows":55,"n_cols":27,"rows_kept":55,"cut":false,"hidden":false,"merged":[[3,15,3,26],[3,2,3,13],[31,2,31,13],[31,15,31,26]]}
[null,null,4,8,4,8,16,4,4,100,4,8.5,16,24]
[]
[null,"Solver Result:",{"$f":"Fixed_kW_Dist_Scale_4hr_Li_Ion","v":182.43121401661074},{"$f":"Fixed_kW_Dist_Scale_8hr_Li_Ion","v":322.65605306863029},{"$f":"Fixed_kW_4hr_Li_Ion","v":139.53018501400678},{"$f":"Fixed_kW_8hr_Li_Ion","v":246.79804215017936},{"$f":"Fixed_kW_16hr_Li_Ion","v":461.33375642252429},{"$f":"Fixed_kW_4hr_Vanadium","v":191.2962988503462},{"$f":"Fixed_kW_4hr_Zinc_Bromide","v":207.10553706427913},{"$f":"Fixed_kW_100hr_Iron_Oxide","v":265.01105418503289},{"$f":"Fixed_kW_Liquid_Air","v":181.36259964423809},{"$f":"Fixed_kW_Pumped_Hydro_8.5hr_400MW","v":550.6856403816264},{"$f":"Fixed_kW_Pumped_Hydro_16hr_100MW","v":481.04115852148323},{"$f":"Fixed_kW_Pumped_Hydro_24hr_100MW","v":434.47402228564505},null,{"$f":"'Ownership Storage'!D23","v":197.27400420948447},{"$f":"'Ownership Storage'!D44","v":180.46675071928414},{"$f":"'Ownership Storage'!D65","v":163.10625253490346},{"$f":"'Ownership Storage'!D86","v":150.25887762337337},{"$f":"'Ownership Storage'!D107","v":143.8351901676084},{"$f":"'Ownership Storage'!D128","v":260.00241533530567},{"$f":"'Ownership Storage'!D149","v":289.56167826405641},{"$f":"'Ownership Storage'!D170","v":2164.8516377653341},{"$f":"'Ownership Storage'!D191","v":140.8580550774542},{"$f":"'Ownership Storage'!D212","v":279.95094452067485},{"$f":"'Ownership Storage'!D233","v":161.04178863143684},{"$f":"'Ownership Storage'!D254","v":120.07607580372857}]
[null,null,"Levelized Fixed Cost $/kW",null,null,null,null,null,null,null,null,null,null,null,null,"Levelized Fixed Cost $/kW-month"]
[null,null,"Distribution Scale 4hr Lithium-Ion","Distribution Scale 8hr Lithium-Ion","4hr Lithium-Ion","8hr Lithium-Ion","16hr Lithium-Ion","4 hr Vanadium Flow Battery","4 hr Zinc Bromide Flow Battery","100hr Iron Oxide","Liquid Air","Pumped Hydro (8.5 hr/ 400 MW share)","Pumped Hydro (16 hr/ 100 MW)","Pumped Hyrdo (24 hr/ 100 MW)",null,"Distribution Scale 4hr Lithium-Ion","Distribution Scale 8hr Lithium-Ion","4hr Lithium-Ion","8hr Lithium-Ion","16hr Lithium-Ion","4 hr Vanadium Flow Battery","4 hr Zinc Bromide Flow Battery","100hr Iron Oxide","Liquid Air","Pumped Hydro (8.5 hr/ 400 MW share)","Pumped Hydro (16 hr/ 100 MW)","Pumped Hyrdo (24 hr/ 100 MW)"]
[null,2023,195.29027711960336,350.65236375564524,149.38777988165498,268.25639237137534,505.99361735081612,194.24028410146548,209.93423888040263,253.32361844158663,173.37304602089259,526.31485784215181,459.75741628957996,415.25440089617859,null,{"$f":"C6/12","v":16.274189759966948},{"$f":"D6/12","v":29.221030312970438},{"$f":"E6/12","v":12.448981656804582},{"$f":"F6/12","v":22.354699364281277},{"$f":"G6/12","v":42.166134779234675},{"$f":"H6/12","v":16.18669034178879},{"$f":"I6/12","v":17.494519906700219},{"$f":"J6/12","v":21.110301536798886},{"$f":"K6/12","v":14.447753835074382},{"$f":"L6/12","v":43.859571486845986},{"$f":"M6/12","v":38.313118024131661},{"$f":"N6/12","v":34.604533408014881}]
[null,2024,187.40121373865489,332.43591652757254,143.34032802398383,254.2934864599971,476.19980333202341,191.69816257397392,207.39465586714394,259.23171722450684,177.40894274853846,538.66215706062303,470.53909035686354,424.98923424094761,null,15.616767811554574,27.70299304396438,11.945027335331986,21.191123871666424,39.683316944335282,15.974846881164494,17.28288798892866,21.602643102042236,14.784078562378205,44.888513088385253,39.211590863071962,35.415769520078968]
[null,2025,182.43121401661074,322.65605306863029,139.53018501400678,246.79804215017936,461.33375642252429,191.2962988503462,207.10553706427913,265.01105418503289,181.36259964423809,550.6856403816264,481.04115852148323,434.47402228564505,null,15.202601168050895,26.888004422385858,11.627515417833898,20.566503512514945,38.444479701877022,15.941358237528851,17.258794755356593,22.084254515419406,15.113549970353175,45.890470031802202,40.0867632101236,36.206168523803754]
[null,2026,179.34174543729404,314.60814731218824,137.16134008253761,240.62892275675352,447.56408810518548,191.06331047864566,206.9966100958795,270.91835783828765,185.40363390556135,562.97692689547762,491.77705160712406,444.16991599535243,null,14.945145453107836,26.217345609349021,11.430111673544801,20.05241022972946,37.297007342098787,15.921942539887139,17.24971750798996,22.576529819857303,15.450302825463446,46.914743907956471,40.981420967260341,37.014159666279369]
[null,2027,176.82958670042683,308.02494210449174,135.23450576835222,235.5813940329576,436.27517056216851,191.29729862398668,207.38106221017648,276.95640273992655,189.53392748771648,575.54194313198525,502.75193729552529,454.08157565509072,null,14.735798891702236,25.668745175374312,11.269542147362685,19.6317828360798,36.356264213514045,15.94144155199889,17.281755184181375,23.079700228327212,15.794493957309706,47.961828594332104,41.895994774627106,37.840131304590891]
[null,2028,173.46474709969067,300.43573876023368,132.65281828746788,229.76040747065574,423.97558583703159,191.66908745880107,207.91316321635082,283.04944360020488,193.7036738924462,588.20386588088877,513.81247991602686,464.07137031950299,null,14.455395591640888,25.036311563352807,11.054401523955656,19.146700622554643,35.331298819752632,15.972423954900089,17.326096934695901,23.587453633350407,16.141972824370516,49.016988823407395,42.817706659668907,38.672614193291913]
[null,2029,171.44286653052336,294.07668442799184,131.10024442183897,224.88086528678878,412.44210701668851,192.32143616274547,208.74309017832522,289.2765313594092,197.96515471808002,601.14435093026862,525.11635447417973,474.28094046653189,null,14.286905544210279,24.50639036899932,10.92502036848658,18.740072107232397,34.370175584724045,16.026786346895456,17.395257514860436,24.106377613284099,16.497096226506667,50.095362577522387,43.759696206181644,39.523411705544326]
[null,2030,169.34280042131829,288.63331906830507,129.48690280745151,220.70168703960763,403.1312555039201,192.88091772730667,209.47864846967877,295.64061504931635,202.32038812187778,614.36952665073454,536.66891427261157,484.71512115679565,null,14.111900035109857,24.052776589025424,10.790575233954293,18.391807253300637,33.594271291993344,16.07340981060889,17.456554039139899,24.636717920776363,16.860032343489816,51.197460554227881,44.722409522717633,40.392926763066306]
[null,2031,170.90985898153011,291.28621139894972,130.68573397584348,222.73117422548762,406.8220547247758,193.55637048669607,210.33928051699448,302.14470858040141,206.77143666055906,627.88565623705028,548.47563038660894,495.37885382224533,null,14.242488248460843,24.273850949912475,10.89047783132029,18.560931185457303,33.901837893731319,16.129697540558006,17.528273376416205,25.178725715033451,17.230953055046587,52.323804686420857,45.706302532217414,41.281571151853775]
[null,2032,171.21490228418762,291.80581755168765,130.9280362643081,223.14391680211389,407.57567787772558,194.3809016920388,211.35983510535874,308.79189216917024,211.32040826709138,641.69914067426578,560.54209425511442,506.27718860633456,null,14.267908523682301,24.317151462640638,10.910669688692343,18.595326400176159,33.964639823143798,16.198408474336567,17.613319592113228,25.732657680764188,17.610034022257615,53.474928389522148,46.711841187926204,42.189765717194547]
[null,2033,227.16182257097896,387.15747603714698,173.85424052538082,296.30406194886251,541.20370479582584,237.04088790666566,256.32947568144812,430.70242177239413,291.74967874112491,655.81652176909984,572.87402032872694,517.41528675567372,null,18.930151880914913,32.263123003095579,14.487853377115067,24.692005162405209,45.100308732985489,19.753407325555472,21.360789640120675,35.891868481032844,24.312473228427077,54.651376814091655,47.739501694060579,43.117940562972812]
[null,2034,227.74288385199554,388.14738953183627,174.3101063485837,297.08069641695863,542.62187655370894,237.98755420551942,257.48519580925824,440.17787505138682,298.16817167342953,670.24448524801983,585.47724877595886,528.79842306429862,null,18.978573654332962,32.345615794319691,14.525842195715308,24.756724701413219,45.218489712809081,19.832296183793286,21.457099650771521,36.681489587615566,24.847347639452462,55.85370710400165,48.789770731329902,44.066535255358218]
[null,2035,228.20231930342729,388.93000018770141,174.67367539564663,297.70001726820055,543.75270101330807,239.43848252433631,259.17416223452614,449.86178830251731,304.727871450245,684.98986392347615,598.35774824902978,540.43198837171337,null,19.016859941952273,32.410833348975117,14.556139616303886,24.808334772350047,45.312725084442341,19.953206877028027,21.597846852877179,37.488482358543109,25.393989287520416,57.082488660289677,49.863145687419149,45.035999030976114]
[null,2036,228.53200065945711,389.49145474915503,174.93877593822583,298.1515058297457,544.57696561278556,241.22422464483154,261.21845762629965,459.75874764517278,311.43188462215039,700.05964092979275,611.52161871050873,552.32149211589103,null,19.044333388288091,32.457621229096254,14.578231328185487,24.845958819145476,45.381413801065463,20.102018720402629,21.768204802191637,38.313228970431062,25.952657051845865,58.33830341081606,50.960134892542392,46.026791009657586]
[null,2037,228.72333367926288,389.81710581349171,175.09888273148172,298.42404094109793,545.07435736033005,243.31067529185304,263.58233618415534,469.87344009336641,318.2833860838378,715.46095303024799,624.97509432213974,564.4725649424405,null,19.060277806605239,32.484758817790976,14.59157356095681,24.868670078424827,45.42286311336084,20.27588960765442,21.965194682012946,39.156120007780537,26.523615506986484,59.621746085853999,52.081257860178312,47.039380411870042]
[null,2038,228.76723037592117,389.89146450252508,175.1470959621243,298.5058630767046,545.22339730586532,245.76270749770168,266.33402476192197,480.21065577542066,325.28562057768215,731.20109399691376,638.72454639722707,576.89096137117417,null,19.063935864660099,32.490955375210426,14.595591330177024,24.875488589725382,45.435283108822112,20.480225624808472,22.194502063493498,40.017554647951719,27.107135048140179,60.933424499742813,53.227045533102256,48.074246780931183]
[null,2039,228.65407949835546,389.69815015703745,175.07611887281425,298.38453621278586,545.00137089272891,248.21220098710603,269.08691796777612,490.77529020247982,332.44190423039112,747.28751806484581,652.77648641796611,589.58256252134026,null,19.054506624862956,32.47484584641979,14.58967657273452,24.865378017732155,45.416780907727407,20.684350082258835,22.423909830648011,40.897940850206652,27.70349201919926,62.273959838737149,54.398040534830507,49.131880210111689]
[null,2040,228.37371515262763,389.21983686028108,174.8782339767981,298.04690729162297,544.38425392127317,250.66023105414985,271.84223050581306,501.57234658693466,339.75562612345971,763.7278434622724,667.1375691191613,602.5533788968097,null,19.031142929385634,32.434986405023423,14.573186164733174,24.837242274301914,45.365354493439433,20.888352587845819,22.653519208817755,41.797695548911221,28.312968843621643,63.643986955189369,55.594797426596777,50.212781574734144]
[null,2041,227.9153834413315,388.43819658391317,174.54527777093074,297.47906312678941,543.34663383850693,253.1079635902515,274.60127412106567,512.60693821184691,347.23024989817594,780.52985601844227,681.81459563978274,615.80955323253943,null,18.992948620110958,32.369849715326097,14.545439814244228,24.789921927232452,45.278886153208909,21.092330299187626,22.883439510088806,42.717244850987242,28.935854158181328,65.044154668203518,56.817882969981895,51.317462769378288]
[null,2042,227.2677069918125,387.33383873604197,174.06861384916377,296.66628458243315,541.86162604897186,255.55665568366408,277.36545827046638,523.88429085250789,354.86931539593564,797.70151285084808,696.81451674385801,629.35736340365543,null,18.938975582651043,32.277819894670166,14.505717820763648,24.722190381869428,45.155135504080988,21.296387973638673,23.113788189205533,43.657024237708988,29.572442949661305,66.475126070904011,58.067876395321498,52.446446950304619]
[null,2043,226.41864723539717,385.88624587653197,173.43910431210347,295.59299784871286,539.90078492193152,258.00765609997478,280.1362906697122,535.40974525126296,362.67644033464654,815.2509461335668,712.14443611222305,643.20322539853555,null,18.868220602949766,32.157187156377667,14.45325869267529,24.632749820726072,44.991732076827624,21.500638008331233,23.344690889142683,44.617478770938582,30.22303669455388,67.9375788444639,59.345369676018585,53.600268783211298]
[null,2044,225.35546429064823,384.07370534906175,172.64707936129852,294.24272262363132,537.4340091482967,260.46240564398391,282.91537771645545,547.18875964679046,370.65532202200859,833.18646694850509,727.81161370669156,657.35369635730365,null,18.779622024220686,32.006142112421813,14.387256613441544,24.520226885302609,44.786167429024722,21.705200470331992,23.576281476371289,45.599063303899207,30.887943501834048,69.43220557904209,60.650967808890961,54.779474696441973]
[null,2045,224.06467429394641,381.87323656290266,171.68230495956382,292.59801699899219,534.42944107784888,262.92243740372135,285.70442479063058,559.22691235902005,378.80973910649283,851.51656922137215,743.82346920823875,671.81547767716415,null,18.672056191162202,31.822769713575223,14.306858746630319,24.383168083249348,44.535786756487404,21.910203116976778,23.808702065885882,46.602242696585002,31.567478258874402,70.959714101781017,61.985289100686565,55.984623139763677]
[]
[]
[]
[null,null,"Levelized Fixed Cost $/kWh",null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh (include losses)"]
[null,2023,{"$f":"C6/C$1","v":48.82256927990084},43.831545469455655,37.346944970413745,33.532049046421918,31.624601084426008,48.560071025366369,52.483559720100658,2.5332361844158662,43.343261505223147,61.919395040253157,28.734838518098748,17.30226670400744,null,209.58351934716086,193.68347535083979,173.02530236886491,160.87208184006013,154.79547157565784,265.78050484101522,295.55049439297659,2084.1133443488397,141.4953204922538,272.36625515348089,158.72051363925351,119.56787044031066]
[null,2024,{"$f":"C7/C$1","v":46.850303434663722},41.554489565946568,35.835082005995957,31.786685807499637,29.762487708251463,47.924540643493479,51.848663966785985,2.5923171722450684,44.352235687134616,63.37201847772036,29.408693147303971,17.707884760039484,null,201.83340904975086,184.96238684931399,166.74191039200082,153.84482151498165,147.39627707647202,261.23782435352621,290.75745209779018,2123.5027514456465,140.5070724506044,275.74764157234051,159.43488359146241,119.36362199124159]
[null,2025,{"$f":"C8/C$1","v":45.607803504152685},40.332006633578786,34.882546253501694,30.849755268772419,28.833359776407768,47.824074712586551,51.776384266069783,2.6501105418503288,45.340649911059522,64.78654592725016,30.065072407592702,18.103084261901877,null,197.27400420948447,180.46675071928414,163.10625253490346,150.25887762337337,143.8351901676084,260.00241533530567,289.56167826405641,2164.8516377653341,140.8580550774542,279.95094452067485,161.04178863143684,120.07607580372857]
[null,2026,{"$f":"C9/C$1","v":44.835436359323509},39.32601841402353,34.290335020634402,30.078615344594191,27.972755506574092,47.765827619661415,51.749152523969876,2.7091835783828766,46.350908476390337,66.232579634762075,30.736065725445254,18.507079833139684,null,194.94294773922644,177.39144106417089,161.34912378672857,147.93173074423029,141.22303422298108,259.95586535942465,289.64424432355838,2209.6300366155406,142.38210009538201,285.06591461899421,163.5025108199641,121.62242214768474]
[null,2027,{"$f":"C10/C$1","v":44.207396675106708},38.503117763061468,33.808626442088055,29.447674254119701,27.267198160135532,47.824324655996669,51.84526555254412,2.7695640273992654,47.383481871929121,67.710816839057088,31.421996080970331,18.920065652295445,null,193.38142479380116,175.20914409279686,160.25377193295807,146.36096470782795,139.41456109526288,260.80019379202776,290.6950325693021,2256.4364952553728,144.42034920808666,290.63217119757945,166.35538777947397,123.54055754428605]
[null,2028,{"$f":"C11/C$1","v":43.366186774922667},37.554467345029209,33.16320457186697,28.720050933831967,26.498474114814474,47.917271864700268,51.978290804087706,2.830494436002049,48.425918473111551,69.20045480951633,32.113279994751679,19.336307096645957,null,191.32652001207563,172.81196305159955,158.82259454837481,144.66791586715465,137.59057652654462,262.0395514117024,292.1748789086086,2304.2833522645874,146.76545289111127,296.44211107518811,169.43123842188444,125.67448192152236]
[null,2029,{"$f":"C12/C$1","v":42.86071663263084},36.759585553498979,32.775061105459741,28.110108160848597,25.777631688543032,48.080359040686368,52.185772544581305,2.8927653135940918,49.491288679520004,70.722864815325721,32.819772154636233,19.761705852772163,null,190.33276164878188,170.89621791150284,158.20260705441703,143.34133612542323,135.91070066092641,263.54162024918725,293.94656580790581,2353.1078945835184,149.12739993298376,302.3554841214285,172.55037226975213,127.83096712638205]
[null,2030,{"$f":"C13/C$1","v":42.335700105329572},36.079164883538134,32.371725701862879,27.587710879950954,25.195703468995006,48.220229431826667,52.369662117419693,2.9564061504931636,50.580097030469446,72.278767841262891,33.541807142038223,20.196463381533153,null,189.16155923133951,169.22994017497942,157.41904759238852,142.17847791442767,134.55819307544724,264.7914611559263,295.44930557229839,2402.5715397895656,151.33960244362117,308.25740060364109,175.59657629122799,129.89334423470373]
[null,2031,{"$f":"C14/C$1","v":42.727464745382527},36.410776424868715,32.671433493960869,27.841396778185953,25.426378420298487,48.389092621674017,52.584820129248619,3.0214470858040143,51.692859165139765,73.868900733770616,34.279726899163059,20.640785575926888,null,190.92599463891898,170.80274417535159,158.89021492747699,143.50303201643865,135.80944056091948,266.17582329802167,297.10240276556317,2453.136877071227,153.60672899585197,314.29354918765705,178.71418674037079,132.00548357860308]
[null,2032,{"$f":"C15/C$1","v":42.803725571046904},36.475727193960957,32.732009066077026,27.892989600264237,25.473479867357849,48.595225423009701,52.839958776339685,3.0879189216917022,52.830102066772845,75.494016549913624,35.033880890944651,21.094882858597273,null,191.83459061439319,171.67530938761413,159.74884195249493,144.33304244369347,136.62514268929269,267.91518224288649,299.14252001480008,2505.2806805802761,156.13980920331403,320.61412779878287,182.05201937765622,134.31572474632958]
[null,2033,{"$f":"C16/C$1","v":56.790455642744739},48.394684504643372,43.463560131345204,37.038007743607814,33.825231549739115,59.260221976666415,64.082368920362029,4.3070242177239413,72.937419685281228,77.154884914011745,35.804626270545434,21.558970281486406,null,237.25904176199015,210.51239907928422,194.80317839340285,174.33311662934614,164.09808574731781,310.87086857433587,346.41199242593882,3423.2813729675213,178.98359629237873,327.27853477931842,185.66805997292701,136.8815668597112]
[null,2034,{"$f":"C17/C$1","v":56.935720962998886},48.518423691479533,43.577526587145925,37.135087052119829,33.913867284606809,59.496888551379854,64.371298952314561,4.4017787505138681,74.542042918357382,78.852292382119984,36.592328048497428,22.033267627679109,null,238.57774534622305,211.76252625887236,196.02217231069261,175.49831268971116,165.23638287922054,312.99631352390458,348.87523125615127,3497.2974423693668,182.32028172848217,334.05693547164043,189.33103021950836,139.47123425780171]
[null,2035,{"$f":"C18/C$1","v":57.050579825856822},48.616250023462676,43.668418848911656,37.212502158525069,33.984543813331754,59.859620631084077,64.793540558631534,4.4986178830251733,76.181967862561251,80.587042814526612,37.397359265564361,22.517999515488057,null,240.03331021733968,213.16383012051227,197.40138611111109,176.83459193976165,166.5511948540869,315.94261903461347,352.2336107894447,3573.6680548725672,186.06707611464969,341.22074590168023,193.31087073400124,142.35415926113711]
[null,2036,{"$f":"C19/C$1","v":57.133000164864278},48.686431843644378,43.734693984556458,37.268938228718213,34.036060350799097,60.306056161207884,65.304614406574913,4.5975874764517277,77.857971155537598,82.359957756446207,38.220101169406796,23.013395504828793,null,241.55317788410457,214.64470919592392,198.86981955244539,178.2716807953945,167.97261141686914,319.45139941847759,356.20628572898698,3652.2043179509683,190.12140343164305,348.70012944179024,197.53623702042242,145.45847789515534]
[null,2037,{"$f":"C20/C$1","v":57.18083341981572},48.727138226686463,43.774720682870431,37.303005117637241,34.067147335020628,60.827668822963261,65.895584046038834,4.698734400933664,79.570846520959449,84.171876827087999,39.060943395133734,23.519690205935021,null,242.83965206661219,215.90847910347352,200.13142416936708,179.51429908101665,169.20573653684139,323.08179981199635,360.32115983336075,3731.9585568300831,194.02854412500534,356.17817539595433,201.68867734131641,148.4652075152934]
[null,2038,{"$f":"C21/C$1","v":57.191807593980293},48.736433062815635,43.786773990531074,37.313232884588075,34.076462331616582,61.440676874425421,66.583506190480492,4.8021065577542066,81.321405144420538,86.023658117283972,39.920284149826692,24.037123390465592,null,244.16468671164301,217.22816383440613,201.45989664012583,180.8369558757328,170.52548549353631,327.28844532938763,365.06607380666111,3813.9101819730818,198.22694537629681,363.96481273971943,206.07654572787936,151.68215956568386]
[null,2039,{"$f":"C22/C$1","v":57.163519874588864},48.712268769629681,43.769029718203562,37.298067026598233,34.062585680795557,62.053050246776507,67.271729491944029,4.9077529020247983,83.110476057597779,87.91617859586421,40.798530401122882,24.565940105055844,null,245.50086336948718,218.57747660631674,202.82966185185322,182.21493521405347,171.90757189515364,331.68345095460012,370.01620998522202,3898.0291532263,202.68667236167934,372.04132662161345,210.67951773551295,155.08845507774916]
[null,2040,{"$f":"C23/C$1","v":57.093428788156906},48.652479607535135,43.719558494199525,37.255863411452872,34.024015870079573,62.665057763537462,67.960557626453266,5.0157234658693461,84.938906530864926,89.850334524973221,41.696098069947581,25.106390787367072,null,246.79132320118092,219.90075556619595,204.18581095537843,183.59423694216841,173.29844993556344,336.19955259564892,375.0997878495034,3984.1882455638602,207.3323778022199,380.3571838390157,215.44541515742102,158.63134912118633]
[null,2041,{"$f":"C24/C$1","v":56.978845860332875},48.554774572989146,43.636319442732685,37.184882890848677,33.959164614906683,63.276990897562875,68.650318530266418,5.1260693821184695,86.807562474543985,91.827041884522615,42.613412227486421,25.658731384689144,null,248.05805598139668,221.22125672257627,205.55239679821659,184.99987512926481,174.72361429478889,340.88069800912388,380.36390415538159,4072.5290907283065,212.21301147707354,388.94912980864046,220.40930221605078,162.345326727019]
[null,2042,{"$f":"C25/C$1","v":56.816926747953126},48.416729842005246,43.517153462290942,37.083285572804144,33.866351628060741,63.889163920916019,69.341364567616594,5.2388429085250792,88.717328848983911,93.847236805982121,43.550907296491125,26.223223475152309,null,249.26663038409498,222.50588840910982,206.89717104780269,186.40061835749745,176.15234201234486,345.69257375748583,385.77200784638444,4163.0051826173121,217.28992418947698,397.79248889902385,225.54478509939716,166.20340214960663]
[null,2043,{"$f":"C26/C$1","v":56.604661808849293},48.235780734566497,43.359776078025867,36.949124731089107,33.74379905762072,64.501914024993695,70.034072667428049,5.3540974525126295,90.669110083661636,95.911876015713744,44.50902725701394,26.800134391605649,null,250.37734082977559,223.71636257465369,208.18273831042751,187.76014720836704,177.54885165733685,350.59430462936575,391.28053864096609,4255.5548346343494,222.51705232097075,406.85743614452309,230.82028286130458,170.17338948661867]
[null,2044,{"$f":"C27/C$1","v":56.338866072662057},48.009213168632719,43.161769840324631,36.780340327953915,33.589625571768543,65.115601410995978,70.728844429113863,5.471887596467905,92.663830505502148,98.021937288059419,45.488225856668222,27.389737348220986,null,251.40384166984546,224.86783369268923,209.42519804978355,189.09569976252419,178.93095061889446,355.62064539529842,396.92678073141167,4350.2994453737601,227.93283655882581,416.17350359367271,236.26353293822342,174.28240790929445]
[null,2045,{"$f":"C28/C$1","v":56.016168573486603},47.734154570362833,42.920576239890956,36.574752124874024,33.401840067365555,65.730609350930337,71.426106197657646,5.5922691235902002,94.702434776623207,100.17841990839672,46.488966825514922,27.992311569881839,null,251.87790536510164,225.49366196553549,210.15891099238524,189.94284181424916,179.83480722518104,360.13215352375806,402.02738269629748,4445.7349245570867,232.82165793278418,425.24110833768498,241.37311832781563,178.02840854825018]

{"sheet":"Upgrade Summary","index":15,"n_rows":17,"n_cols":26,"rows_kept":17,"cut":false,"hidden":false,"merged":[[5,1,7,1],[8,1,10,1],[11,1,13,1],[2,1,4,1]]}
[]
[null,null,null,2023,{"$f":"D2+1","v":2024},{"$f":"E2+1","v":2025},2026,2027,2028,2029,{"$f":"J2+1","v":2030},{"$f":"K2+1","v":2031},{"$f":"L2+1","v":2032},{"$f":"M2+1","v":2033},{"$f":"N2+1","v":2034},{"$f":"O2+1","v":2035},{"$f":"P2+1","v":2036},{"$f":"Q2+1","v":2037},{"$f":"R2+1","v":2038},{"$f":"S2+1","v":2039},{"$f":"T2+1","v":2040},{"$f":"U2+1","v":2041},{"$f":"V2+1","v":2042},{"$f":"W2+1","v":2043},{"$f":"X2+1","v":2044},{"$f":"Y2+1","v":2045}]
[{"$f":"Upgrades!D61","v":-30.685406785764069},"Rathdrum CT 2055 Uprates two unit operation","$/MWh",-33.037671868569639,-31.246963580783525,-30.685406785764069,-30.855151073293023,-31.489063883545548,-32.416388967010548,-33.475248530205683,-34.572330303416003,-35.625109902369019,-34.597243783062432,-33.409321115966435,-31.994464963259809,-30.453386995517018,-28.703517644611232,-26.768103573853299,-24.618576959568344,-22.277917026701907,-19.641779455499801,-16.595736828639847,-13.240752598347488,-9.5817753664456973,-5.4889579079676833,-1.0243296165050524]
[{"$f":"Upgrades!D62","v":116.8203427999058},null,"Fixed Cost $/kW-yr",111.65305427409925,114.27016886734667,116.8203427999058,119.42726853734527,122.09219829295766,124.77822665540273,127.52334764182153,130.32886128994164,133.19609623832039,136.12641035556345,139.12119138338582,142.18185759382033,145.3098584608843,148.50667534702382,151.77382220465833,155.11284629316083,158.52532891161036,162.01288614766582,165.57716964291444,169.21986737505853,172.94270445730982,176.74744395537064,180.63588772238893]
[{"$f":"Upgrades!D63","v":-45.287949635752305},null,"Variable Cost $/MWh",-46.994303652832045,-45.530734689201864,-45.287949635752305,-45.783559640461178,-46.750588670165257,-48.013667298935893,-49.41566698543339,-50.863437964658694,-52.274621932159079,-51.613045077507863,-50.799470038889659,-49.767197162487342,-48.617119303127559,-47.266852062989201,-45.739831349435576,-44.007682746213447,-42.093583140653223,-39.893390223958036,-37.292883034004156,-34.393236020229821,-31.199613423609435,-27.582388402389018,-23.603815581803659]
[{"$f":"Upgrades!D90","v":59.780905881675146},"Rathdrum CT: Inlet Evaporation 2 unit operation","$/MWh",60.685058848957389,59.650559661690316,59.780905881675146,60.621293495544009,61.917912708324849,63.503228696960917,65.22913309729995,67.007206435061931,68.759298300251643,68.548767861528532,68.202867723447937,67.65835499666224,67.011407414351822,66.183871571882051,65.1982563660208,64.027792802985687,62.694753020821047,61.100306461874268,59.136040703992208,56.898435421261723,54.392649441786368,51.495631994878032,48.266857987975399]
[{"$f":"Upgrades!D91","v":27.045163074933015},null,"Fixed Cost $/kW-yr",25.857222101557365,26.456168484262825,27.045163074933015,27.64710979851478,28.262282675626608,28.884052894490402,29.519502058169181,30.168931103448909,30.832647587724779,31.510965834654733,32.204207083017138,32.912699638843513,33.636779030898083,34.376788169577829,35.133077509308542,35.906005214513321,36.695937329232628,37.503247950475746,38.328319405386196,39.171542432304705,40.033316365815395,40.914049325863353,41.814158411032345]
[{"$f":"Upgrades!D92","v":56.40026049730853},null,"Variable Cost $/MWh",57.452906086262722,56.343538601157441,56.40026049730853,57.165404770729651,58.385127373871534,59.892722085149622,61.53919534002879,63.23609004713083,64.905217351786021,64.609897132196679,64.177341838070802,63.544267541806796,62.806810035489569,61.886773050684816,60.806621677357228,59.539542151171489,58.107760854666957,56.412400468064774,54.345000778318941,52.001992617223635,49.388484896059417,46.381375829145114,43.040088186596357]
[{"$f":"Upgrades!D121","v":{"$error":"#DIV/0!"}},"Kettle Falls Turbine Generator Upgrade","$/MWh",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"Upgrades!D122","v":{"$error":"#DIV/0!"}},null,"Fixed Cost $/kW-yr",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"Upgrades!D123","v":{"$error":"#DIV/0!"}},null,"Variable Cost $/MWh",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"Upgrades!D29","v":195.49478905316695},"Wood Biomass","$/MWh",186.71231888589099,191.1371632763923,195.49478905316695,199.95167188092293,204.51005820697554,209.12111381141918,213.83640849725774,218.65830542073465,223.58922147494152,228.63162851571448,233.78805461559267,239.06108534648143,244.45336509168345,249.96759838796936,255.60655129838031,261.37305281646724,267.26999630269006,273.30034095371639,279.46711330537443,285.77340877003587,292.22239320921841,298.81730454221906,305.56145439160554]
[{"$f":"Upgrades!D30","v":680.64449618894139},null,"Fixed Cost $/kW-yr",650.53134427938846,665.78504444585451,680.64449618894139,695.83474990348668,711.36311360666843,727.01310210601548,743.00739035234756,759.35355294009912,776.05933110478156,793.13263638908666,810.58155438964661,828.41434858621869,846.6394642551154,865.26553246872766,884.30137418304014,903.75600441506731,923.63863651219856,943.95868651546698,964.72577761880711,985.94974472642082,1007.6406391104023,1029.8087331708311,1052.4645253005892]
[{"$f":"Upgrades!D31","v":40.096502252038768},null,"Variable Cost $/MWh",38.189180922560318,39.131445366379751,40.096502252038768,41.085290624419088,42.098388433763461,43.136387303196464,44.200018005854261,45.289914338520219,46.406725788918244,47.551117924598799,48.723772791472427,49.9253893222306,51.156683754899085,52.418390061775781,53.711260389010455,55.036065507091187,56.393595272507781,57.784659100870066,59.21008645176547,60.670727325647469,62.167452773053498,63.701155416458448,65.272749985078278]
[]
[null,"Green = Wood"]
[null,"Red = Natural Gas"]

{"sheet":"Fuel Gen Summary","index":16,"n_rows":32,"n_cols":27,"rows_kept":32,"cut":false,"hidden":false,"merged":[[17,1,31,1],[17,2,19,2],[20,2,22,2],[23,2,25,2],[26,2,28,2],[29,2,31,2],[2,1,16,1],[2,2,4,2],[5,2,7,2],[8,2,10,2],[11,2,13,2],[14,2,16,2]]}
[]
[null,"State",null,null,2023,{"$f":"E2+1","v":2024},{"$f":"F2+1","v":2025},{"$f":"G2+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[{"$f":"'Fuel Gen'!D32","v":59.835892055640194},"Idaho","7F.04 CT Frame Greenfield","$/MWh",60.331712937985863,59.570765358130714,59.835892055640194,60.734221380034278,62.040713819180581,63.603511994411875,65.294454638074299,67.035192144958998,68.75648493148168,68.740669607279045,68.608545617257107,68.304101131654477,67.912727472750674,67.365191308860091,66.681545664902814,65.838137490974873,64.854813742263005,63.644008927977126,62.109660803400615,60.33744241478589,58.332030110750111,55.984384367635379,53.347362750698416]
[{"$f":"'Fuel Gen'!D33","v":106.83975722657681},null,null,"Fixed Cost $/kW-yr",102.11395715032144,104.50746152001884,106.83975722657681,109.22395569448278,111.66120211682403,114.11774856339423,116.62833903178881,119.19416249048818,121.81643406527891,124.4963956147151,127.23531631823886,130.0344932772401,132.89525212933935,135.81894767618476,138.80696452506089,141.86071774461223,144.98165353499368,148.17124991276353,151.43101741084436,154.76249979388291,158.1672747893484,161.64695483471399,165.20318784107772]
[{"$f":"'Fuel Gen'!D34","v":47.262366985431555},null,null,"Variable Cost $/MWh",48.314347552879994,47.271718434435982,47.262366985431555,47.880109943975029,48.899773024939662,50.173470502697654,51.568952233542376,53.007728687527333,54.420417277986537,54.089208465407012,53.634752330263879,53.000884392347395,52.272839965178832,51.38122627612168,50.34593340144415,49.143141757720151,47.792528102876673,46.206353004524246,44.288376449631777,42.124089805234171,39.717983743788238,36.960828980600326,33.905289145148622]
[{"$f":"'Fuel Gen'!D64","v":61.723274115703035},null,"Reciprocating Engine (ICE) Machine","$/MWh",61.562102376971019,61.22604197239,61.723274115703035,62.743182310267073,64.102321350824624,65.6740087989496,67.35675924954262,69.086803704496404,70.807807708798322,71.118759661641533,71.341959094504503,71.431871827411968,71.458314919136541,71.364975893343257,71.168380064785552,70.849403764620064,70.424411651916387,69.822151918509292,68.964445568592538,67.92136583262436,66.696918037879428,65.202349455682437,63.480977098082519]
[{"$f":"'Fuel Gen'!D65","v":159.95364807645092},null,null,"Fixed Cost $/kW-yr",152.87346714171417,156.46104361607811,159.95364807645092,163.52407017364584,167.1740339653704,170.85186271260858,174.61060369228596,178.45203697351619,182.37798178693359,186.39029738624617,190.49088392874353,194.68168337517591,198.96468040942977,203.34190337843725,207.81542525276282,212.38736460832368,217.05988662970674,221.83520413556033,226.71557862654265,231.70332135632654,236.80079442616574,242.01041190354141,247.33464096541937]
[{"$f":"'Fuel Gen'!D66","v":42.898996933048636},null,null,"Variable Cost $/MWh",43.571062135277984,42.812794830263407,42.898996933048636,43.498717054224393,44.428307091377945,45.567166225795056,46.807566139778707,48.085528346317702,49.344504292739735,49.183263570429581,48.923882089285883,48.52059712807857,48.042992176417833,47.434516050284685,46.711450105179729,45.854421345902871,44.879539619987455,43.715292701877907,42.28323544919526,40.653169090600365,38.828820967530874,36.72115424978621,34.373195597656597]
[{"$f":"'Fuel Gen'!D96","v":58.099714336484787},null,"NG CCCT (1x1 w/DF)","$/MWh",57.674004126321883,57.540192995856039,58.099714336484787,59.097625489403377,60.381229910293349,61.844048726651231,63.402741094467849,65.004279667774924,66.601829654594951,67.0288145772967,67.386423031879119,67.636819002303255,67.838223872194831,67.943829910157476,67.967484945494704,67.893352994997727,67.73515196852108,67.433641538191168,66.923814987771834,66.26412069864881,65.457992930369812,64.431626367879858,63.221195409125585]
[{"$f":"'Fuel Gen'!D97","v":192.24310836973311},null,null,"Fixed Cost $/kW-yr",183.7802820842864,188.05327246650526,192.24310836973311,196.52542850203992,200.90221621400542,205.32206497071354,209.83915040006926,214.45561170887075,219.17363516646594,223.99545514012812,228.92335515321102,233.95966896658155,239.10678168384644,244.3671308808911,249.74320776027062,255.23755833099659,260.85278461427862,266.59154587579269,272.45655988506013,278.45060420253134,284.57651749498717,290.83720087987683,297.23561929923426]
[{"$f":"'Fuel Gen'!D98","v":35.475425350732628},null,null,"Variable Cost $/MWh",36.045669841582615,35.408988308840847,35.475425350732628,35.969368122030602,36.737886666165217,37.680551931152301,38.707647369467942,39.765893880825011,40.808199380332162,40.667724437000103,40.445388908496,40.103082128205699,39.698744786867124,39.185282284952592,38.576249272535271,37.85551013723321,37.036476567885714,36.059595278741838,34.859539710614655,33.494431365394142,31.967370431783547,30.204210174324668,28.2407760593122]
[{"$f":"'Fuel Gen'!D129","v":260.19234402174544},null,"Hydrogen Fuel Cell with 40 hrs Storage ","$/MWh",271.56100585892324,265.85760905276572,260.19234402174544,254.874125218118,250.13896227919781,246.03194728451834,242.67026046562628,240.14811003740198,238.56725344956214,235.99115113104648,234.42790720491732,232.8564508165276,231.28888815677001,229.73864669602236,228.22058003141001,226.75108023006274,225.34819818343061,224.03177252257467,222.82356768152988,221.74742173553389,220.82940468327101,220.09798788748506,219.58422543656036]
[{"$f":"'Fuel Gen'!D130","v":1023.2763354466701},null,null,"Fixed Cost $/kW-yr",978.2663644549724,1000.9806357378833,1023.2763354466701,1046.0635037665484,1069.3526288709377,1092.8783867060981,1116.9217112136325,1141.4939888603324,1166.6068566152596,1192.2722074607955,1218.5021960249328,1245.3092443374812,1272.7060477129062,1300.7055807625898,1329.321103539367,1358.5661678172337,1388.4546235092121,1419.000625226415,1450.2186389813962,1482.1234490389868,1514.7301649178444,1548.0542285460369,1582.1114215740502]
[{"$f":"'Fuel Gen'!D131","v":139.7672233412072},null,null,"Variable Cost $/MWh",156.43292078913879,148.05637620690078,139.7672233412072,131.76727781349669,124.29131495173263,117.4156517158489,111.22440639444615,105.81044717665584,101.27416200587957,95.677611675602819,91.027469881453868,86.301203871948019,81.509425779409654,76.664036146360075,71.778328049655244,66.86709870470925,61.946769064519401,57.035511963047455,52.153389389693025,47.32249952127664,42.567134180300108,37.913947433448769,33.392136092535267]
[{"$f":"'Fuel Gen'!D160","v":274.33701440596172},null,"7F.04 CT Frame Greenfield + amonia + storage","$/MWh",303.16071733357876,288.65959517287388,274.33701440596172,260.56744852637593,247.76368862324122,236.05453104200674,225.59166249115191,216.53722700387254,209.06627327159291,199.51550779484478,191.6426702759226,183.63802432934972,175.51867520388032,167.30378797109549,159.01475245050182,150.67535991163172,142.311992360858,133.95382527521411,125.63304470375826,117.38507971918131,109.24885126869647,101.26703854404288,93.486364065984901]
[{"$f":"'Fuel Gen'!D161","v":134.87911636216552},null,null,"Fixed Cost $/kW-yr",128.93018748802959,131.93759575243828,134.87911636216552,137.88577834914841,140.95899485390453,144.06009274069049,147.22941478098565,150.46846190616733,153.77876806810301,157.16190096560129,160.61946278684457,164.15309096815511,167.76445896945452,171.45527706678254,175.22729316225167,179.08229361182126,183.02210407128135,187.04859036084946,191.1636593487882,195.36925985446152,199.66738357125976,204.06006600982732,208.54938746204371]
[{"$f":"'Fuel Gen'!D162","v":258.46365419763833},null,null,"Variable Cost $/MWh",287.98746173314225,273.1324102469643,258.46365419763833,244.34024681885484,231.17481289312948,219.10070004583261,208.26484721306204,198.82922178966456,190.96869194267242,181.01977967668805,172.74003613916645,164.31953224158491,155.7751762901847,147.12593208129857,138.39298373112936,129.59991228043299,120.77288488177298,111.94085743158924,103.13579156757363,94.392887014000607,85.750830324001726,77.252061138564898,68.943057157586409]
[null,"Washington","7F.04 CT Frame Greenfield","$/MWh",62.33905131496244,61.541578077865331,61.80973164122922,62.735323410024755,64.084642264264005,65.700030068478142,67.448331060199351,69.248173924497479,71.027648205075536,71.002922271013347,70.857224830445915,70.532382460050158,70.11707164956708,69.539388002763872,68.82015269814444,67.934797187029901,66.903928449595512,65.636603394066853,64.033054779059711,62.182250994628852,60.089043635198145,57.640187979999425,54.89057256316157]
[null,null,null,"Fixed Cost $/kW-yr",104.59340953301698,107.04523785449148,109.43421056585271,111.87635182500246,114.37283509425868,116.88903746633243,119.46059629059168,122.08872940898468,124.77468145598237,127.51972444801397,130.32515838587028,133.19231187035942,136.12254273150734,139.11723867160046,142.17781792237571,145.30572991666799,148.50245597483465,151.76951000628102,155.10843922641925,158.52082488940044,162.00828303696721,165.57246526378051,169.21505949958376]
[null,null,null,"Variable Cost $/MWh",50.029889528371918,48.943870850250178,48.930876186979262,49.569062544680591,50.624580703484142,51.943847153361098,53.389512120949753,54.880060968584374,56.343436764132377,55.995658178369439,55.519800927763832,54.857535231509054,54.097377781998063,53.167260870108372,52.087838768570521,50.834372351005335,49.427294267178389,47.775483259636559,45.778990001671957,43.526596792138541,41.022965040253077,38.154655655965556,34.976358527998947]
[null,null,"Reciprocating Engine (ICE) Machine","$/MWh",63.408100788969591,63.047150477310574,63.551618653141276,64.598639200513659,65.997695539970536,67.617299749552927,69.351967366399535,71.135466900270544,72.909287648193882,73.218444660362536,73.436165923663566,73.515156615469138,73.527916334962811,73.415956486649023,73.196431824656983,72.849474764124153,72.392072898501937,71.75022220417857,70.84272446752594,69.742344206152168,68.453232924310072,66.883210851606265,65.077255102479242]
[null,null,null,"Fixed Cost $/kW-yr",156.6680384522034,160.3448743112898,163.92421765718896,167.58331580835363,171.32393608592002,175.09306267981026,178.94511005876618,182.88190248005893,186.90530433462021,191.01722102998193,195.21959989264141,199.51443109027963,203.90374857426585,208.38963104289962,212.97420292584334,217.659635390212,222.4481473687967,227.34200661091023,232.34353075635022,237.4550884329899,242.6791003785157,248.01804058684303,253.47443747975353]
[null,null,null,"Variable Cost $/MWh",44.9704932885926,44.176831512087922,44.260061710008365,44.876458269341789,45.835296621983431,47.011328055370122,48.292664294944686,49.612859161243712,50.913182538908472,50.738425238672832,50.461586074696697,50.03513600982496,49.531335275994472,48.891450644383376,48.132386853861505,47.234020803971163,46.213078951225611,44.995290390062145,43.499184153498952,41.797246005216579,39.893342562953876,37.695002902300274,35.246906578288488]
[null,null,"NG CCCT (1x1 w/DF)","$/MWh",59.285827247695366,59.133044958520792,59.700297579676473,60.722529572178253,62.041156747703639,63.545672265815476,65.149432060849094,66.797359082347242,68.440807215018509,68.868256048749544,69.223304394749064,69.466651057602931,69.658752202404003,69.750988983775329,69.757734391474258,69.662534000613519,69.479625509658433,69.147477838273034,68.598571202548257,67.893596208360037,67.036109993215717,65.949454644592336,64.671188169945324]
[null,null,null,"Fixed Cost $/kW-yr",187.57415312778468,191.93638642240379,196.21294520398015,200.5839250255851,205.05135249324306,209.56248224809448,214.17285685755252,218.8846597084187,223.70012222200387,228.62152491088798,233.65119845892747,238.79152482502388,244.0449383711746,249.41392701534025,254.90103340967772,260.5088561446907,266.2400509798739,272.09733210143111,278.08347340766272,284.20130982263123,290.45373863872908,296.84372088878115,303.37428274833439]
[null,null,null,"Variable Cost $/MWh",37.211008115771349,36.544852798467609,36.608815067321821,37.116644689442168,37.909518973702411,38.88313846078622,39.944322512109196,41.037737123535074,42.114473573112484,41.962743066721586,41.725870127116472,41.364273236082447,40.93812206881006,40.398504987242333,39.759495747017532,39.004334105978721,38.146945217341674,37.125478579525307,35.872087960108075,34.447130334586156,32.853821870218837,31.015156182889498,28.968335142085042]
[null,null,"Hydrogen Fuel Cell with 40 hrs Storage ","$/MWh",273.86755547758105,268.21841544589068,262.60587509098343,257.34155848123578,252.66150155185861,248.60998242117765,245.30501237529211,242.84082648908043,241.31920966317745,238.80365038136122,237.30228143873899,235.79406128349345,234.29112605400917,232.80693382700071,231.35636947926994,229.95585704577553,228.6234800890891,227.37911063015764,226.24454722747967,225.2436628314947,224.40256308334281,223.74975577235844,223.31633221490097]
[null,null,null,"Fixed Cost $/kW-yr",997.8655778746313,1021.0408798215457,1043.7845916481997,1067.0297776899124,1090.7871495785907,1114.7844668693192,1139.3097251404442,1164.3745390935339,1189.9907789535919,1216.1705760905709,1242.9263287645633,1270.2707079973841,1298.2166635733263,1326.7774301719392,1355.9665336357218,1385.7977973757079,1416.2853489179731,1447.443626594169,1479.2873863792408,1511.8317088795845,1545.0920064749346,1579.084030617383,1613.823879290966]
[null,null,null,"Variable Cost $/MWh",156.43292078913879,148.05637620690078,139.7672233412072,131.76727781349669,124.29131495173263,117.4156517158489,111.22440639444615,105.81044717665584,101.27416200587957,95.677611675602819,91.027469881453868,86.301203871948019,81.509425779409654,76.664036146360075,71.778328049655244,66.86709870470925,61.946769064519401,57.035511963047455,52.153389389693025,47.32249952127664,42.567134180300108,37.913947433448769,33.392136092535267]
[null,null,"7F.04 CT Frame Greenfield + amonia + storage","$/MWh",303.49594518998822,289.00270856621393,274.68779066508642,260.92605878862099,248.13030784800975,236.42921588972021,225.9745904055151,216.92857933235172,209.46623535129862,199.92426904030404,192.06042426878199,184.06496891005196,175.95501256535803,167.74972475452574,159.47049984316749,151.14113374693602,142.78801322053903,134.44031859380814,126.13024087536138,117.89321420655969,109.76816471479714,101.79777688595777,94.028778651421959]
[null,null,null,"Fixed Cost $/kW-yr",131.77868562951167,134.8530988783277,137.85973239119966,140.93296146949771,144.07423173060826,147.24386482868175,150.48322985491274,153.79386091172074,157.17732585177862,160.63522702051779,164.16920201496919,167.78092445929852,171.47210479740306,175.24449110294591,179.09986990721075,183.04006704516937,187.06694852016301,191.18242138760678,195.38843465813395,199.68698022061298,204.08009378546646,208.56985584874673,213.15839267741916]
[null,null,null,"Variable Cost $/MWh",287.98746173314225,273.1324102469643,258.46365419763833,244.34024681885484,231.17481289312948,219.10070004583261,208.26484721306204,198.82922178966456,190.96869194267242,181.01977967668805,172.74003613916645,164.31953224158491,155.7751762901847,147.12593208129857,138.39298373112936,129.59991228043299,120.77288488177298,111.94085743158924,103.13579156757363,94.392887014000607,85.750830324001726,77.252061138564898,68.943057157586409]